{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Main Menu","Inventory","Summary Results","Detailed Results","Asset Model Builder","Asset Models","Asset Model Names","Year 01","Year 02","Year 03","Year 04","Year 05","Year 06","Year 07","Year 08","Year 09","Year 10","Cut-All","Embankment","Subgrade","Wall Below","Wall Above","NatHaz-RockDebris","NatHaz-Landslide"],"not_rendered":{"charts":9,"images":0,"macros":1,"external_links":1,"defined_names":130,"comments":11,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Main Menu","index":0,"n_rows":30,"n_cols":22,"rows_kept":30,"cut":false,"hidden":false,"merged":[[8,3,11,7],[20,3,23,7],[10,19,10,20],[26,2,28,6],[29,2,31,6],[27,19,27,20],[28,19,28,20],[29,19,29,20],[13,3,16,7]]}
[]
[null,"NCHRP Project 24-46 GAM Planner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9/21/18"]
[null,"Main Menu"]
[]
[null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,null,null,null,"SUMMARY STATISTICS"]
[]
[null,null,null,"ASSET MODEL ADMINISTRATION",null,null,null,null,null,null,null,null,null,null,"ASSET DATA"]
[]
[null,null,null,"Opens worksheet to enter or edit information for an asset model. You will be asked to name the model if creating a new model, or to select an existing model if editing or deleting a model.",null,null,null,null,null,null,null,null,null,null,null,"Number of Asset Models",null,null,null,null,{"$f":"COUNTA(Inventory!C1036:C1085)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Assets",null,null,null,null,{"$f":"COUNTA(Inventory!C9:D1008)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Reconstruction Value",null,null,null,{"$f":"SUM('Year 01'!AU10:AU1009)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Level of Risk",null,"Segments",null,"Asset Reconstruction Value"]
[null,null,null,"Note: To use the tool, it is necessary to enable macros. Also, the Excel Solver must be installed. The Excel Solver is a plug-in provided with Excel.  ",null,null,null,null,null,null,null,null,null,null,null,"A",null,{"$f":"COUNTIF(Inventory!AW$9:AX$1008,\"=\"&$P14)","v":0},null,{"$f":"SUMIF(Inventory!AW$9:AX$1008,\"=\"&$P14,'Year 01'!AU$10:AU$1009)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B",null,{"$f":"COUNTIF(Inventory!AW$9:AX$1008,\"=\"&$P15)","v":0},null,{"$f":"SUMIF(Inventory!AW$9:AX$1008,\"=\"&$P15,'Year 01'!AU$10:AU$1009)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",null,{"$f":"COUNTIF(Inventory!AW$9:AX$1008,\"=\"&$P16)","v":0},null,{"$f":"SUMIF(Inventory!AW$9:AX$1008,\"=\"&$P16,'Year 01'!AU$10:AU$1009)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",null,{"$f":"COUNTIF(Inventory!AW$9:AX$1008,\"=\"&$P17)","v":0},null,{"$f":"SUMIF(Inventory!AW$9:AX$1008,\"=\"&$P17,'Year 01'!AU$10:AU$1009)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",null,{"$f":"COUNTIF(Inventory!AW$9:AX$1008,\"=\"&$P18)","v":0},null,{"$f":"SUMIF(Inventory!AW$9:AX$1008,\"=\"&$P18,'Year 01'!AU$10:AU$1009)","v":0}]
[null,null,"ASSET INVENTORY"]
[]
[null,null,null,"Opens the Inventory worksheet to enter or edit information for the inventory of assets."]
[]
[]
[]
[null,null,"PROGRAM SIMULATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANALYSIS RESULTS"]
[null,null,"Opens the Summary Results worksheet to enter budgets by year and view summary results. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Needs",null,null,null,{"$f":"'Summary Results'!G9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spent Over 10 Years",null,null,null,{"$f":"'Summary Results'!I19","v":0}]
[null,null,"Opens the Detailed Results worksheet to show details on a selected asset.",null,null,null,null,null,null,null,null,null,null,null,null,"Remaining Backlog",null,null,null,{"$f":"'Summary Results'!G18-'Summary Results'!I18","v":0}]

{"sheet":"Inventory","index":1,"n_rows":1042,"n_cols":50,"rows_kept":281,"cut":true,"hidden":false,"merged":[[1002,46,1002,47],[1003,46,1003,47],[1004,46,1004,47],[1005,46,1005,47],[1006,46,1006,47],[1007,46,1007,47],[969,46,969,47],[970,46,970,47],[971,46,971,47],[972,46,972,47],[973,46,973,47],[974,46,974,47],[975,46,975,47],[976,46,976,47],[977,46,977,47],[978,46,978,47],[979,46,979,47],[980,46,980,47],[981,46,981,47],[982,46,982,47],[983,46,983,47],[984,46,984,47],[985,46,985,47],[986,46,986,47],[987,46,987,47],[988,46,988,47],[989,46,989,47],[990,46,990,47],[991,46,991,47],[992,46,992,47],[993,46,993,47],[994,46,994,47],[995,46,995,47],[996,46,996,47],[997,46,997,47],[998,46,998,47],[999,46,999,47],[1000,46,1000,47],[1001,46,1001,47],[936,46,936,47],[937,46,937,47],[938,46,938,47],[939,46,939,47],[940,46,940,47],[941,46,941,47],[942,46,942,47],[943,46,943,47],[944,46,944,47],[945,46,945,47],[946,46,946,47],[947,46,947,47],[948,46,948,47],[949,46,949,47],[950,46,950,47],[951,46,951,47],[952,46,952,47],[953,46,953,47],[954,46,954,47],[955,46,955,47],[956,46,956,47],[957,46,957,47],[958,46,958,47],[959,46,959,47],[960,46,960,47],[961,46,961,47],[962,46,962,47],[963,46,963,47],[964,46,964,47],[965,46,965,47],[966,46,966,47],[967,46,967,47],[968,46,968,47],[903,46,903,47],[904,46,904,47],[905,46,905,47],[906,46,906,47],[907,46,907,47],[908,46,908,47],[909,46,909,47],[910,46,910,47],[911,46,911,47],[912,46,912,47],[913,46,913,47],[914,46,914,47],[915,46,915,47],[916,46,916,47],[917,46,917,47],[918,46,918,47],[919,46,919,47],[920,46,920,47],[921,46,921,47],[922,46,922,47],[923,46,923,47],[924,46,924,47],[925,46,925,47],[926,46,926,47],[927,46,927,47],[928,46,928,47],[929,46,929,47],[930,46,930,47],[931,46,931,47],[932,46,932,47],[933,46,933,47],[934,46,934,47],[935,46,935,47],[870,46,870,47],[871,46,871,47],[872,46,872,47],[873,46,873,47],[874,46,874,47],[875,46,875,47],[876,46,876,47],[877,46,877,47],[878,46,878,47],[879,46,879,47],[880,46,880,47],[881,46,881,47],[882,46,882,47],[883,46,883,47],[884,46,884,47],[885,46,885,47],[886,46,886,47],[887,46,887,47],[888,46,888,47],[889,46,889,47],[890,46,890,47],[891,46,891,47],[892,46,892,47],[893,46,893,47],[894,46,894,47],[895,46,895,47],[896,46,896,47],[897,46,897,47],[898,46,898,47],[899,46,899,47],[900,46,900,47],[901,46,901,47],[902,46,902,47],[837,46,837,47],[838,46,838,47],[839,46,839,47],[840,46,840,47],[841,46,841,47],[842,46,842,47],[843,46,843,47],[844,46,844,47],[845,46,845,47],[846,46,846,47],[847,46,847,47],[848,46,848,47],[849,46,849,47],[850,46,850,47],[851,46,851,47],[852,46,852,47],[853,46,853,47],[854,46,854,47],[855,46,855,47],[856,46,856,47],[857,46,857,47],[858,46,858,47],[859,46,859,47],[860,46,860,47],[861,46,861,47],[862,46,862,47],[863,46,863,47],[864,46,864,47],[865,46,865,47],[866,46,866,47],[867,46,867,47],[868,46,868,47],[869,46,869,47],[804,46,804,47],[805,46,805,47],[806,46,806,47],[807,46,807,47],[808,46,808,47],[809,46,809,47],[810,46,810,47],[811,46,811,47],[812,46,812,47],[813,46,813,47],[814,46,814,47],[815,46,815,47],[816,46,816,47],[817,46,817,47],[818,46,818,47],[819,46,819,47],[820,46,820,47],[821,46,821,47],[822,46,822,47],[823,46,823,47],[824,46,824,47],[825,46,825,47],[826,46,826,47],[827,46,827,47],[828,46,828,47],[829,46,829,47],[830,46,830,47],[831,46,831,47],[832,46,832,47],[833,46,833,47],[834,46,834,47],[835,46,835,47],[836,46,836,47],[771,46,771,47],[772,46,772,47],[773,46,773,47],[774,46,774,47],[775,46,775,47],[776,46,776,47],[777,46,777,47],[778,46,778,47],[779,46,779,47],[780,46,780,47],[781,46,781,47],[782,46,782,47],[783,46,783,47],[784,46,784,47],[785,46,785,47],[786,46,786,47],[787,46,787,47],[788,46,788,47],[789,46,789,47],[790,46,790,47],[791,46,791,47],[792,46,792,47],[793,46,793,47],[794,46,794,47],[795,46,795,47],[796,46,796,47],[797,46,797,47],[798,46,798,47],[799,46,799,47],[800,46,800,47],[801,46,801,47],[802,46,802,47],[803,46,803,47],[738,46,738,47],[739,46,739,47],[740,46,740,47],[741,46,741,47],[742,46,742,47],[743,46,743,47],[744,46,744,47],[745,46,745,47],[746,46,746,47],[747,46,747,47],[748,46,748,47],[749,46,749,47],[750,46,750,47],[751,46,751,47],[752,46,752,47],[753,46,753,47],[754,46,754,47],[755,46,755,47],[756,46,756,47],[757,46,757,47],[758,46,758,47],[759,46,759,47],[760,46,760,47],[761,46,761,47],[762,46,762,47],[763,46,763,47],[764,46,764,47],[765,46,765,47],[766,46,766,47],[767,46,767,47],[768,46,768,47],[769,46,769,47],[770,46,770,47],[705,46,705,47],[706,46,706,47],[707,46,707,47],[708,46,708,47],[709,46,709,47],[710,46,710,47],[711,46,711,47],[712,46,712,47],[713,46,713,47],[714,46,714,47],[715,46,715,47],[716,46,716,47],[717,46,717,47],[718,46,718,47],[719,46,719,47],[720,46,720,47],[721,46,721,47],[722,46,722,47],[723,46,723,47],[724,46,724,47],[725,46,725,47],[726,46,726,47],[727,46,727,47],[728,46,728,47],[729,46,729,47],[730,46,730,47],[731,46,731,47],[732,46,732,47],[733,46,733,47],[734,46,734,47],[735,46,735,47],[736,46,736,47],[737,46,737,47],[672,46,672,47],[673,46,673,47],[674,46,674,47],[675,46,675,47],[676,46,676,47],[677,46,677,47],[678,46,678,47],[679,46,679,47],[680,46,680,47],[681,46,681,47],[682,46,682,47],[683,46,683,47],[684,46,684,47],[685,46,685,47],[686,46,686,47],[687,46,687,47],[688,46,688,47],[689,46,689,47],[690,46,690,47],[691,46,691,47],[692,46,692,47],[693,46,693,47],[694,46,694,47],[695,46,695,47],[696,46,696,47],[697,46,697,47],[698,46,698,47],[699,46,699,47],[700,46,700,47],[701,46,701,47],[702,46,702,47],[703,46,703,47],[704,46,704,47],[639,46,639,47],[640,46,640,47],[641,46,641,47],[642,46,642,47],[643,46,643,47],[644,46,644,47],[645,46,645,47],[646,46,646,47],[647,46,647,47],[648,46,648,47],[649,46,649,47],[650,46,650,47],[651,46,651,47],[652,46,652,47],[653,46,653,47],[654,46,654,47],[655,46,655,47],[656,46,656,47],[657,46,657,47],[658,46,658,47],[659,46,659,47],[660,46,660,47],[661,46,661,47],[662,46,662,47],[663,46,663,47],[664,46,664,47],[665,46,665,47],[666,46,666,47],[667,46,667,47],[668,46,668,47],[669,46,669,47],[670,46,670,47],[671,46,671,47],[606,46,606,47],[607,46,607,47],[608,46,608,47],[609,46,609,47],[610,46,610,47],[611,46,611,47],[612,46,612,47],[613,46,613,47],[614,46,614,47],[615,46,615,47],[616,46,616,47],[617,46,617,47],[618,46,618,47],[619,46,619,47],[620,46,620,47],[621,46,621,47],[622,46,622,47],[623,46,623,47],[624,46,624,47],[625,46,625,47],[626,46,626,47],[627,46,627,47],[628,46,628,47],[629,46,629,47],[630,46,630,47],[631,46,631,47],[632,46,632,47],[633,46,633,47],[634,46,634,47],[635,46,635,47],[636,46,636,47],[637,46,637,47],[638,46,638,47],[573,46,573,47],[574,46,574,47],[575,46,575,47],[576,46,576,47],[577,46,577,47],[578,46,578,47],[579,46,579,47],[580,46,580,47],[581,46,581,47],[582,46,582,47],[583,46,583,47],[584,46,584,47],[585,46,585,47],[586,46,586,47],[587,46,587,47],[588,46,588,47],[589,46,589,47],[590,46,590,47],[591,46,591,47],[592,46,592,47],[593,46,593,47],[594,46,594,47],[595,46,595,47],[596,46,596,47],[597,46,597,47],[598,46,598,47],[599,46,599,47],[600,46,600,47],[601,46,601,47],[602,46,602,47],[603,46,603,47],[604,46,604,47],[605,46,605,47],[540,46,540,47],[541,46,541,47],[542,46,542,47],[543,46,543,47],[544,46,544,47],[545,46,545,47],[546,46,546,47],[547,46,547,47],[548,46,548,47],[549,46,549,47],[550,46,550,47],[551,46,551,47],[552,46,552,47],[553,46,553,47],[554,46,554,47],[555,46,555,47],[556,46,556,47],[557,46,557,47],[558,46,558,47],[559,46,559,47],[560,46,560,47],[561,46,561,47],[562,46,562,47],[563,46,563,47],[564,46,564,47],[565,46,565,47],[566,46,566,47],[567,46,567,47],[568,46,568,47],[569,46,569,47],[570,46,570,47],[571,46,571,47],[572,46,572,47],[507,46,507,47],[508,46,508,47],[509,46,509,47],[510,46,510,47],[511,46,511,47],[512,46,512,47],[513,46,513,47],[514,46,514,47],[515,46,515,47],[516,46,516,47],[517,46,517,47],[518,46,518,47],[519,46,519,47],[520,46,520,47],[521,46,521,47],[522,46,522,47],[523,46,523,47],[524,46,524,47],[525,46,525,47],[526,46,526,47],[527,46,527,47],[528,46,528,47],[529,46,529,47],[530,46,530,47],[531,46,531,47],[532,46,532,47],[533,46,533,47],[534,46,534,47],[535,46,535,47],[536,46,536,47],[537,46,537,47],[538,46,538,47],[539,46,539,47],[474,46,474,47],[475,46,475,47],[476,46,476,47],[477,46,477,47],[478,46,478,47],[479,46,479,47],[480,46,480,47],[481,46,481,47],[482,46,482,47],[483,46,483,47],[484,46,484,47],[485,46,485,47],[486,46,486,47],[487,46,487,47],[488,46,488,47],[489,46,489,47],[490,46,490,47],[491,46,491,47],[492,46,492,47],[493,46,493,47],[494,46,494,47],[495,46,495,47],[496,46,496,47],[497,46,497,47],[498,46,498,47],[499,46,499,47],[500,46,500,47],[501,46,501,47],[502,46,502,47],[503,46,503,47],[504,46,504,47],[505,46,505,47],[506,46,506,47],[441,46,441,47],[442,46,442,47],[443,46,443,47],[444,46,444,47],[445,46,445,47],[446,46,446,47],[447,46,447,47],[448,46,448,47],[449,46,449,47],[450,46,450,47],[451,46,451,47],[452,46,452,47],[453,46,453,47],[454,46,454,47],[455,46,455,47],[456,46,456,47],[457,46,457,47],[458,46,458,47],[459,46,459,47],[460,46,460,47],[461,46,461,47],[462,46,462,47],[463,46,463,47],[464,46,464,47],[465,46,465,47],[466,46,466,47],[467,46,467,47],[468,46,468,47],[469,46,469,47],[470,46,470,47],[471,46,471,47],[472,46,472,47],[473,46,473,47],[408,46,408,47],[409,46,409,47],[410,46,410,47],[411,46,411,47],[412,46,412,47],[413,46,413,47],[414,46,414,47],[415,46,415,47],[416,46,416,47],[417,46,417,47],[418,46,418,47],[419,46,419,47],[420,46,420,47],[421,46,421,47],[422,46,422,47],[423,46,423,47],[424,46,424,47],[425,46,425,47],[426,46,426,47],[427,46,427,47],[428,46,428,47],[429,46,429,47],[430,46,430,47],[431,46,431,47],[432,46,432,47],[433,46,433,47],[434,46,434,47],[435,46,435,47],[436,46,436,47],[437,46,437,47],[438,46,438,47],[439,46,439,47],[440,46,440,47],[375,46,375,47],[376,46,376,47],[377,46,377,47],[378,46,378,47],[379,46,379,47],[380,46,380,47],[381,46,381,47],[382,46,382,47],[383,46,383,47],[384,46,384,47],[385,46,385,47],[386,46,386,47],[387,46,387,47],[388,46,388,47],[389,46,389,47],[390,46,390,47],[391,46,391,47],[392,46,392,47],[393,46,393,47],[394,46,394,47],[395,46,395,47],[396,46,396,47],[397,46,397,47],[398,46,398,47],[399,46,399,47],[400,46,400,47],[401,46,401,47],[402,46,402,47],[403,46,403,47],[404,46,404,47],[405,46,405,47],[406,46,406,47],[407,46,407,47],[342,46,342,47],[343,46,343,47],[344,46,344,47],[345,46,345,47],[346,46,346,47],[347,46,347,47],[348,46,348,47],[349,46,349,47],[350,46,350,47],[351,46,351,47],[352,46,352,47],[353,46,353,47],[354,46,354,47],[355,46,355,47],[356,46,356,47],[357,46,357,47],[358,46,358,47],[359,46,359,47],[360,46,360,47],[361,46,361,47],[362,46,362,47],[363,46,363,47],[364,46,364,47],[365,46,365,47],[366,46,366,47],[367,46,367,47],[368,46,368,47],[369,46,369,47],[370,46,370,47],[371,46,371,47],[372,46,372,47],[373,46,373,47],[374,46,374,47],[309,46,309,47],[310,46,310,47],[311,46,311,47],[312,46,312,47],[313,46,313,47],[314,46,314,47],[315,46,315,47],[316,46,316,47],[317,46,317,47],[318,46,318,47],[319,46,319,47],[320,46,320,47],[321,46,321,47],[322,46,322,47],[323,46,323,47],[324,46,324,47],[325,46,325,47],[326,46,326,47],[327,46,327,47],[328,46,328,47],[329,46,329,47],[330,46,330,47],[331,46,331,47],[332,46,332,47],[333,46,333,47],[334,46,334,47],[335,46,335,47],[336,46,336,47],[337,46,337,47],[338,46,338,47],[339,46,339,47],[340,46,340,47],[341,46,341,47],[276,46,276,47],[277,46,277,47],[278,46,278,47],[279,46,279,47],[280,46,280,47],[281,46,281,47],[282,46,282,47],[283,46,283,47],[284,46,284,47],[285,46,285,47],[286,46,286,47],[287,46,287,47],[288,46,288,47],[289,46,289,47],[290,46,290,47],[291,46,291,47],[292,46,292,47],[293,46,293,47],[294,46,294,47],[295,46,295,47],[296,46,296,47],[297,46,297,47],[298,46,298,47],[299,46,299,47],[300,46,300,47],[301,46,301,47],[302,46,302,47],[303,46,303,47],[304,46,304,47],[305,46,305,47],[306,46,306,47],[307,46,307,47],[308,46,308,47],[243,46,243,47],[244,46,244,47],[245,46,245,47],[246,46,246,47],[247,46,247,47],[248,46,248,47],[249,46,249,47],[250,46,250,47],[251,46,251,47],[252,46,252,47],[253,46,253,47],[254,46,254,47],[255,46,255,47],[256,46,256,47],[257,46,257,47],[258,46,258,47],[259,46,259,47],[260,46,260,47],[261,46,261,47],[262,46,262,47],[263,46,263,47],[264,46,264,47],[265,46,265,47],[266,46,266,47],[267,46,267,47],[268,46,268,47],[269,46,269,47],[270,46,270,47],[271,46,271,47],[272,46,272,47],[273,46,273,47],[274,46,274,47],[275,46,275,47],[210,46,210,47],[211,46,211,47],[212,46,212,47],[213,46,213,47],[214,46,214,47],[215,46,215,47],[216,46,216,47],[217,46,217,47],[218,46,218,47],[219,46,219,47],[220,46,220,47],[221,46,221,47],[222,46,222,47],[223,46,223,47],[224,46,224,47],[225,46,225,47],[226,46,226,47],[227,46,227,47],[228,46,228,47],[229,46,229,47],[230,46,230,47],[231,46,231,47],[232,46,232,47],[233,46,233,47],[234,46,234,47],[235,46,235,47],[236,46,236,47],[237,46,237,47],[238,46,238,47],[239,46,239,47],[240,46,240,47],[241,46,241,47],[242,46,242,47],[177,46,177,47],[178,46,178,47],[179,46,179,47],[180,46,180,47],[181,46,181,47],[182,46,182,47],[183,46,183,47],[184,46,184,47],[185,46,185,47],[186,46,186,47],[187,46,187,47],[188,46,188,47],[189,46,189,47],[190,46,190,47],[191,46,191,47],[192,46,192,47],[193,46,193,47],[194,46,194,47],[195,46,195,47],[196,46,196,47],[197,46,197,47],[198,46,198,47],[199,46,199,47],[200,46,200,47],[201,46,201,47],[202,46,202,47],[203,46,203,47],[204,46,204,47],[205,46,205,47],[206,46,206,47],[207,46,207,47],[208,46,208,47],[209,46,209,47],[144,46,144,47],[145,46,145,47],[146,46,146,47],[147,46,147,47],[148,46,148,47],[149,46,149,47],[150,46,150,47],[151,46,151,47],[152,46,152,47],[153,46,153,47],[154,46,154,47],[155,46,155,47],[156,46,156,47],[157,46,157,47],[158,46,158,47],[159,46,159,47],[160,46,160,47],[161,46,161,47],[162,46,162,47],[163,46,163,47],[164,46,164,47],[165,46,165,47],[166,46,166,47],[167,46,167,47],[168,46,168,47],[169,46,169,47],[170,46,170,47],[171,46,171,47],[172,46,172,47],[173,46,173,47],[174,46,174,47],[175,46,175,47],[176,46,176,47],[111,46,111,47],[112,46,112,47],[113,46,113,47],[114,46,114,47],[115,46,115,47],[116,46,116,47],[117,46,117,47],[118,46,118,47],[119,46,119,47],[120,46,120,47],[121,46,121,47],[122,46,122,47],[123,46,123,47],[124,46,124,47],[125,46,125,47],[126,46,126,47],[127,46,127,47],[128,46,128,47],[129,46,129,47],[130,46,130,47],[131,46,131,47],[132,46,132,47],[133,46,133,47],[134,46,134,47],[135,46,135,47],[136,46,136,47],[137,46,137,47],[138,46,138,47],[139,46,139,47],[140,46,140,47],[141,46,141,47],[142,46,142,47],[143,46,143,47],[78,46,78,47],[79,46,79,47],[80,46,80,47],[81,46,81,47],[82,46,82,47],[83,46,83,47],[84,46,84,47],[85,46,85,47],[86,46,86,47],[87,46,87,47],[88,46,88,47],[89,46,89,47],[90,46,90,47],[91,46,91,47],[92,46,92,47],[93,46,93,47],[94,46,94,47],[95,46,95,47],[96,46,96,47],[97,46,97,47],[98,46,98,47],[99,46,99,47],[100,46,100,47],[101,46,101,47],[102,46,102,47],[103,46,103,47],[104,46,104,47],[105,46,105,47],[106,46,106,47],[107,46,107,47],[108,46,108,47],[109,46,109,47],[110,46,110,47],[45,46,45,47],[46,46,46,47],[47,46,47,47],[48,46,48,47],[49,46,49,47],[50,46,50,47],[51,46,51,47],[52,46,52,47],[53,46,53,47],[54,46,54,47],[55,46,55,47],[56,46,56,47],[57,46,57,47],[58,46,58,47],[59,46,59,47],[60,46,60,47],[61,46,61,47],[62,46,62,47],[63,46,63,47],[64,46,64,47],[65,46,65,47],[66,46,66,47],[67,46,67,47],[68,46,68,47],[69,46,69,47],[70,46,70,47],[71,46,71,47],[72,46,72,47],[73,46,73,47],[74,46,74,47],[75,46,75,47],[76,46,76,47],[77,46,77,47],[12,46,12,47],[13,46,13,47],[14,46,14,47],[15,46,15,47],[16,46,16,47],[17,46,17,47],[18,46,18,47],[19,46,19,47],[20,46,20,47],[21,46,21,47],[22,46,22,47],[23,46,23,47],[24,46,24,47],[25,46,25,47],[26,46,26,47],[27,46,27,47],[28,46,28,47],[29,46,29,47],[30,46,30,47],[31,46,31,47],[32,46,32,47],[33,46,33,47],[34,46,34,47],[35,46,35,47],[36,46,36,47],[37,46,37,47],[38,46,38,47],[39,46,39,47],[40,46,40,47],[41,46,41,47],[42,46,42,47],[43,46,43,47],[44,46,44,47],[999,32,999,33],[1000,32,1000,33],[1001,32,1001,33],[1002,32,1002,33]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4},"merged_total":21000,"flags":["merged_cut"]}
[]
[null,"NCHRP Project 24-46 GAM Planner"]
[null,"Asset Inventory"]
[]
[null,null,"INVENTORY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"i","Approx.","i","Fixed ","i","Total","i","Cost","i","Effective",null,null,"i","O&M",null,null,null,null,"i","Accel.","i","Maint","i","S+M","i","Initial","i","Initial Treatment","i","GAM Safety","i","GAM Mobility","i","Total GAM","i","Level of"]
[null,null,"i","Asset ID","i","Type",null,null,"i","Route","i","Milepost","i","Description",null,"Const. Year",null,"Seg. Length",null,"Seg. Length",null,"Scale Factor",null,"Quantity",null,null,null,"Condition","i","Safety Consequence","i","Mobility Consequence",null,"Det.",null,"Risk",null,"Risk",null,"Recommendation",null,"Cost",null,"Risk Score",null,"Risk Score",null,"Risk Level",null,"Risk Grade"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,null,1,null,{"$f":"IF(OR(S9=\"\",OR(Q9=\"\",Q9=0)),\"\",S9/Q9*IF(OR(U9=0,U9=\"\"),1,U9))","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA9=\"\",\"\",(VALUE(LEFT(AA9,1))))","v":""},null,{"$f":"IF(OR(AC9=\"\",AE9=\"\"),\"\",ROUND((VALUE(LEFT(AC9,1)+VALUE(LEFT(AE9,1)))/2),0))","v":""},null,{"$f":"IF(OR(AA9=\"\",AC9=\"\",AE9=\"\"),\"\",'Year 01'!Y10)","v":""},null,null,{"$f":"IF(OR(AA9=\"\",AC9=\"\",AE9=\"\"),\"\",'Year 01'!AG10)","v":""},{"$f":"IF(OR(AI9=\"\",AC9=\"\"),\"\",AI9*VALUE(LEFT(AC9,1)))","v":""},null,{"$f":"IF(OR(AI9=\"\",AE9=\"\"),\"\",AI9*VALUE(LEFT(AE9,1)))","v":""},null,{"$f":"IF(OR(AQ9=\"\",AS9=\"\"),\"\",AQ9+AS9)","v":""},null,{"$f":"IF(OR(AQ9=\"\",AE9=\"\"),\"\",VLOOKUP(AU9,$L$1012:$M$1016,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,null,1,null,{"$f":"IF(OR(S10=\"\",OR(Q10=\"\",Q10=0)),\"\",S10/Q10*IF(OR(U10=0,U10=\"\"),1,U10))","v":1},null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA10=\"\",AC10=\"\",AE10=\"\"),\"\",'Year 01'!Y11)","v":""},null,null,{"$f":"IF(OR(AA10=\"\",AC10=\"\",AE10=\"\"),\"\",'Year 01'!AG11)","v":""},"",null,"",null,{"$f":"IF(OR(AQ10=\"\",AS10=\"\"),\"\",AQ10+AS10)","v":""},null,{"$f":"IF(OR(AQ10=\"\",AE10=\"\"),\"\",VLOOKUP(AU10,$L$1012:$M$1016,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,null,1,null,{"$f":"IF(OR(S11=\"\",OR(Q11=\"\",Q11=0)),\"\",S11/Q11*IF(OR(U11=0,U11=\"\"),1,U11))","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA11=\"\",\"\",(VALUE(LEFT(AA11,1))))","v":""},null,{"$f":"IF(OR(AC11=\"\",AE11=\"\"),\"\",ROUND((VALUE(LEFT(AC11,1)+VALUE(LEFT(AE11,1)))/2),0))","v":""},null,{"$f":"IF(OR(AA11=\"\",AC11=\"\",AE11=\"\"),\"\",'Year 01'!Y12)","v":""},null,null,{"$f":"IF(OR(AA11=\"\",AC11=\"\",AE11=\"\"),\"\",'Year 01'!AG12)","v":""},{"$f":"IF(OR(AI11=\"\",AC11=\"\"),\"\",AI11*VALUE(LEFT(AC11,1)))","v":""},null,{"$f":"IF(OR(AI11=\"\",AE11=\"\"),\"\",AI11*VALUE(LEFT(AE11,1)))","v":""},null,{"$f":"IF(OR(AQ11=\"\",AS11=\"\"),\"\",AQ11+AS11)","v":""},null,{"$f":"IF(OR(AQ11=\"\",AE11=\"\"),\"\",VLOOKUP(AU11,$L$1012:$M$1016,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,null,1,null,{"$f":"IF(OR(S12=\"\",OR(Q12=\"\",Q12=0)),\"\",S12/Q12*IF(OR(U12=0,U12=\"\"),1,U12))","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA12=\"\",\"\",(VALUE(LEFT(AA12,1))))","v":""},null,{"$f":"IF(OR(AC12=\"\",AE12=\"\"),\"\",ROUND((VALUE(LEFT(AC12,1)+VALUE(LEFT(AE12,1)))/2),0))","v":""},null,{"$f":"IF(OR(AA12=\"\",AC12=\"\",AE12=\"\"),\"\",'Year 01'!Y13)","v":""},null,null,{"$f":"IF(OR(AA12=\"\",AC12=\"\",AE12=\"\"),\"\",'Year 01'!AG13)","v":""},{"$f":"IF(OR(AI12=\"\",AC12=\"\"),\"\",AI12*VALUE(LEFT(AC12,1)))","v":""},null,{"$f":"IF(OR(AI12=\"\",AE12=\"\"),\"\",AI12*VALUE(LEFT(AE12,1)))","v":""},null,{"$f":"IF(OR(AQ12=\"\",AS12=\"\"),\"\",AQ12+AS12)","v":""},null,{"$f":"IF(OR(AQ12=\"\",AE12=\"\"),\"\",VLOOKUP(AU12,$L$1012:$M$1016,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,null,1,null,{"$f":"IF(OR(S13=\"\",OR(Q13=\"\",Q13=0)),\"\",S13/Q13*IF(OR(U13=0,U13=\"\"),1,U13))","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA13=\"\",\"\",(VALUE(LEFT(AA13,1))))","v":""},null,{"$f":"IF(OR(AC13=\"\",AE13=\"\"),\"\",ROUND((VALUE(LEFT(AC13,1)+VALUE(LEFT(AE13,1)))/2),0))","v":""},null,{"$f":"IF(OR(AA13=\"\",AC13=\"\",AE13=\"\"),\"\",'Year 01'!Y14)","v":""},null,null,{"$f":"IF(OR(AA13=\"\",AC13=\"\",AE13=\"\"),\"\",'Year 01'!AG14)","v":""},{"$f":"IF(OR(AI13=\"\",AC13=\"\"),\"\",AI13*VALUE(LEFT(AC13,1)))","v":""},null,{"$f":"IF(OR(AI13=\"\",AE13=\"\"),\"\",AI13*VALUE(LEFT(AE13,1)))","v":""},null,{"$f":"IF(OR(AQ13=\"\",AS13=\"\"),\"\",AQ13+AS13)","v":""},null,{"$f":"IF(OR(AQ13=\"\",AE13=\"\"),\"\",VLOOKUP(AU13,$L$1012:$M$1016,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA14=\"\",AC14=\"\",AE14=\"\"),\"\",'Year 01'!Y15)","v":""},null,null,{"$f":"IF(OR(AA14=\"\",AC14=\"\",AE14=\"\"),\"\",'Year 01'!AG15)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA15=\"\",AC15=\"\",AE15=\"\"),\"\",'Year 01'!Y16)","v":""},null,null,{"$f":"IF(OR(AA15=\"\",AC15=\"\",AE15=\"\"),\"\",'Year 01'!AG16)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA16=\"\",AC16=\"\",AE16=\"\"),\"\",'Year 01'!Y17)","v":""},null,null,{"$f":"IF(OR(AA16=\"\",AC16=\"\",AE16=\"\"),\"\",'Year 01'!AG17)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA17=\"\",AC17=\"\",AE17=\"\"),\"\",'Year 01'!Y18)","v":""},null,null,{"$f":"IF(OR(AA17=\"\",AC17=\"\",AE17=\"\"),\"\",'Year 01'!AG18)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA18=\"\",AC18=\"\",AE18=\"\"),\"\",'Year 01'!Y19)","v":""},null,null,{"$f":"IF(OR(AA18=\"\",AC18=\"\",AE18=\"\"),\"\",'Year 01'!AG19)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA19=\"\",AC19=\"\",AE19=\"\"),\"\",'Year 01'!Y20)","v":""},null,null,{"$f":"IF(OR(AA19=\"\",AC19=\"\",AE19=\"\"),\"\",'Year 01'!AG20)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA20=\"\",AC20=\"\",AE20=\"\"),\"\",'Year 01'!Y21)","v":""},null,null,{"$f":"IF(OR(AA20=\"\",AC20=\"\",AE20=\"\"),\"\",'Year 01'!AG21)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA21=\"\",AC21=\"\",AE21=\"\"),\"\",'Year 01'!Y22)","v":""},null,null,{"$f":"IF(OR(AA21=\"\",AC21=\"\",AE21=\"\"),\"\",'Year 01'!AG22)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA22=\"\",AC22=\"\",AE22=\"\"),\"\",'Year 01'!Y23)","v":""},null,null,{"$f":"IF(OR(AA22=\"\",AC22=\"\",AE22=\"\"),\"\",'Year 01'!AG23)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA23=\"\",AC23=\"\",AE23=\"\"),\"\",'Year 01'!Y24)","v":""},null,null,{"$f":"IF(OR(AA23=\"\",AC23=\"\",AE23=\"\"),\"\",'Year 01'!AG24)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA24=\"\",AC24=\"\",AE24=\"\"),\"\",'Year 01'!Y25)","v":""},null,null,{"$f":"IF(OR(AA24=\"\",AC24=\"\",AE24=\"\"),\"\",'Year 01'!AG25)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA25=\"\",AC25=\"\",AE25=\"\"),\"\",'Year 01'!Y26)","v":""},null,null,{"$f":"IF(OR(AA25=\"\",AC25=\"\",AE25=\"\"),\"\",'Year 01'!AG26)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA26=\"\",AC26=\"\",AE26=\"\"),\"\",'Year 01'!Y27)","v":""},null,null,{"$f":"IF(OR(AA26=\"\",AC26=\"\",AE26=\"\"),\"\",'Year 01'!AG27)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA27=\"\",AC27=\"\",AE27=\"\"),\"\",'Year 01'!Y28)","v":""},null,null,{"$f":"IF(OR(AA27=\"\",AC27=\"\",AE27=\"\"),\"\",'Year 01'!AG28)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA28=\"\",AC28=\"\",AE28=\"\"),\"\",'Year 01'!Y29)","v":""},null,null,{"$f":"IF(OR(AA28=\"\",AC28=\"\",AE28=\"\"),\"\",'Year 01'!AG29)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA29=\"\",AC29=\"\",AE29=\"\"),\"\",'Year 01'!Y30)","v":""},null,null,{"$f":"IF(OR(AA29=\"\",AC29=\"\",AE29=\"\"),\"\",'Year 01'!AG30)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA30=\"\",AC30=\"\",AE30=\"\"),\"\",'Year 01'!Y31)","v":""},null,null,{"$f":"IF(OR(AA30=\"\",AC30=\"\",AE30=\"\"),\"\",'Year 01'!AG31)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA31=\"\",AC31=\"\",AE31=\"\"),\"\",'Year 01'!Y32)","v":""},null,null,{"$f":"IF(OR(AA31=\"\",AC31=\"\",AE31=\"\"),\"\",'Year 01'!AG32)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA32=\"\",AC32=\"\",AE32=\"\"),\"\",'Year 01'!Y33)","v":""},null,null,{"$f":"IF(OR(AA32=\"\",AC32=\"\",AE32=\"\"),\"\",'Year 01'!AG33)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA33=\"\",AC33=\"\",AE33=\"\"),\"\",'Year 01'!Y34)","v":""},null,null,{"$f":"IF(OR(AA33=\"\",AC33=\"\",AE33=\"\"),\"\",'Year 01'!AG34)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA34=\"\",AC34=\"\",AE34=\"\"),\"\",'Year 01'!Y35)","v":""},null,null,{"$f":"IF(OR(AA34=\"\",AC34=\"\",AE34=\"\"),\"\",'Year 01'!AG35)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA35=\"\",AC35=\"\",AE35=\"\"),\"\",'Year 01'!Y36)","v":""},null,null,{"$f":"IF(OR(AA35=\"\",AC35=\"\",AE35=\"\"),\"\",'Year 01'!AG36)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA36=\"\",AC36=\"\",AE36=\"\"),\"\",'Year 01'!Y37)","v":""},null,null,{"$f":"IF(OR(AA36=\"\",AC36=\"\",AE36=\"\"),\"\",'Year 01'!AG37)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA37=\"\",AC37=\"\",AE37=\"\"),\"\",'Year 01'!Y38)","v":""},null,null,{"$f":"IF(OR(AA37=\"\",AC37=\"\",AE37=\"\"),\"\",'Year 01'!AG38)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA38=\"\",AC38=\"\",AE38=\"\"),\"\",'Year 01'!Y39)","v":""},null,null,{"$f":"IF(OR(AA38=\"\",AC38=\"\",AE38=\"\"),\"\",'Year 01'!AG39)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA39=\"\",AC39=\"\",AE39=\"\"),\"\",'Year 01'!Y40)","v":""},null,null,{"$f":"IF(OR(AA39=\"\",AC39=\"\",AE39=\"\"),\"\",'Year 01'!AG40)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA40=\"\",AC40=\"\",AE40=\"\"),\"\",'Year 01'!Y41)","v":""},null,null,{"$f":"IF(OR(AA40=\"\",AC40=\"\",AE40=\"\"),\"\",'Year 01'!AG41)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA41=\"\",AC41=\"\",AE41=\"\"),\"\",'Year 01'!Y42)","v":""},null,null,{"$f":"IF(OR(AA41=\"\",AC41=\"\",AE41=\"\"),\"\",'Year 01'!AG42)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA42=\"\",AC42=\"\",AE42=\"\"),\"\",'Year 01'!Y43)","v":""},null,null,{"$f":"IF(OR(AA42=\"\",AC42=\"\",AE42=\"\"),\"\",'Year 01'!AG43)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA43=\"\",AC43=\"\",AE43=\"\"),\"\",'Year 01'!Y44)","v":""},null,null,{"$f":"IF(OR(AA43=\"\",AC43=\"\",AE43=\"\"),\"\",'Year 01'!AG44)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA44=\"\",AC44=\"\",AE44=\"\"),\"\",'Year 01'!Y45)","v":""},null,null,{"$f":"IF(OR(AA44=\"\",AC44=\"\",AE44=\"\"),\"\",'Year 01'!AG45)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA45=\"\",AC45=\"\",AE45=\"\"),\"\",'Year 01'!Y46)","v":""},null,null,{"$f":"IF(OR(AA45=\"\",AC45=\"\",AE45=\"\"),\"\",'Year 01'!AG46)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA46=\"\",AC46=\"\",AE46=\"\"),\"\",'Year 01'!Y47)","v":""},null,null,{"$f":"IF(OR(AA46=\"\",AC46=\"\",AE46=\"\"),\"\",'Year 01'!AG47)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA47=\"\",AC47=\"\",AE47=\"\"),\"\",'Year 01'!Y48)","v":""},null,null,{"$f":"IF(OR(AA47=\"\",AC47=\"\",AE47=\"\"),\"\",'Year 01'!AG48)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA48=\"\",AC48=\"\",AE48=\"\"),\"\",'Year 01'!Y49)","v":""},null,null,{"$f":"IF(OR(AA48=\"\",AC48=\"\",AE48=\"\"),\"\",'Year 01'!AG49)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA49=\"\",AC49=\"\",AE49=\"\"),\"\",'Year 01'!Y50)","v":""},null,null,{"$f":"IF(OR(AA49=\"\",AC49=\"\",AE49=\"\"),\"\",'Year 01'!AG50)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA50=\"\",AC50=\"\",AE50=\"\"),\"\",'Year 01'!Y51)","v":""},null,null,{"$f":"IF(OR(AA50=\"\",AC50=\"\",AE50=\"\"),\"\",'Year 01'!AG51)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA51=\"\",AC51=\"\",AE51=\"\"),\"\",'Year 01'!Y52)","v":""},null,null,{"$f":"IF(OR(AA51=\"\",AC51=\"\",AE51=\"\"),\"\",'Year 01'!AG52)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA52=\"\",AC52=\"\",AE52=\"\"),\"\",'Year 01'!Y53)","v":""},null,null,{"$f":"IF(OR(AA52=\"\",AC52=\"\",AE52=\"\"),\"\",'Year 01'!AG53)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA53=\"\",AC53=\"\",AE53=\"\"),\"\",'Year 01'!Y54)","v":""},null,null,{"$f":"IF(OR(AA53=\"\",AC53=\"\",AE53=\"\"),\"\",'Year 01'!AG54)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA54=\"\",AC54=\"\",AE54=\"\"),\"\",'Year 01'!Y55)","v":""},null,null,{"$f":"IF(OR(AA54=\"\",AC54=\"\",AE54=\"\"),\"\",'Year 01'!AG55)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA55=\"\",AC55=\"\",AE55=\"\"),\"\",'Year 01'!Y56)","v":""},null,null,{"$f":"IF(OR(AA55=\"\",AC55=\"\",AE55=\"\"),\"\",'Year 01'!AG56)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA56=\"\",AC56=\"\",AE56=\"\"),\"\",'Year 01'!Y57)","v":""},null,null,{"$f":"IF(OR(AA56=\"\",AC56=\"\",AE56=\"\"),\"\",'Year 01'!AG57)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA57=\"\",AC57=\"\",AE57=\"\"),\"\",'Year 01'!Y58)","v":""},null,null,{"$f":"IF(OR(AA57=\"\",AC57=\"\",AE57=\"\"),\"\",'Year 01'!AG58)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA58=\"\",AC58=\"\",AE58=\"\"),\"\",'Year 01'!Y59)","v":""},null,null,{"$f":"IF(OR(AA58=\"\",AC58=\"\",AE58=\"\"),\"\",'Year 01'!AG59)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA59=\"\",AC59=\"\",AE59=\"\"),\"\",'Year 01'!Y60)","v":""},null,null,{"$f":"IF(OR(AA59=\"\",AC59=\"\",AE59=\"\"),\"\",'Year 01'!AG60)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA60=\"\",AC60=\"\",AE60=\"\"),\"\",'Year 01'!Y61)","v":""},null,null,{"$f":"IF(OR(AA60=\"\",AC60=\"\",AE60=\"\"),\"\",'Year 01'!AG61)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA61=\"\",AC61=\"\",AE61=\"\"),\"\",'Year 01'!Y62)","v":""},null,null,{"$f":"IF(OR(AA61=\"\",AC61=\"\",AE61=\"\"),\"\",'Year 01'!AG62)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA62=\"\",AC62=\"\",AE62=\"\"),\"\",'Year 01'!Y63)","v":""},null,null,{"$f":"IF(OR(AA62=\"\",AC62=\"\",AE62=\"\"),\"\",'Year 01'!AG63)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA63=\"\",AC63=\"\",AE63=\"\"),\"\",'Year 01'!Y64)","v":""},null,null,{"$f":"IF(OR(AA63=\"\",AC63=\"\",AE63=\"\"),\"\",'Year 01'!AG64)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA64=\"\",AC64=\"\",AE64=\"\"),\"\",'Year 01'!Y65)","v":""},null,null,{"$f":"IF(OR(AA64=\"\",AC64=\"\",AE64=\"\"),\"\",'Year 01'!AG65)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA65=\"\",AC65=\"\",AE65=\"\"),\"\",'Year 01'!Y66)","v":""},null,null,{"$f":"IF(OR(AA65=\"\",AC65=\"\",AE65=\"\"),\"\",'Year 01'!AG66)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA66=\"\",AC66=\"\",AE66=\"\"),\"\",'Year 01'!Y67)","v":""},null,null,{"$f":"IF(OR(AA66=\"\",AC66=\"\",AE66=\"\"),\"\",'Year 01'!AG67)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA67=\"\",AC67=\"\",AE67=\"\"),\"\",'Year 01'!Y68)","v":""},null,null,{"$f":"IF(OR(AA67=\"\",AC67=\"\",AE67=\"\"),\"\",'Year 01'!AG68)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA68=\"\",AC68=\"\",AE68=\"\"),\"\",'Year 01'!Y69)","v":""},null,null,{"$f":"IF(OR(AA68=\"\",AC68=\"\",AE68=\"\"),\"\",'Year 01'!AG69)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA69=\"\",AC69=\"\",AE69=\"\"),\"\",'Year 01'!Y70)","v":""},null,null,{"$f":"IF(OR(AA69=\"\",AC69=\"\",AE69=\"\"),\"\",'Year 01'!AG70)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA70=\"\",AC70=\"\",AE70=\"\"),\"\",'Year 01'!Y71)","v":""},null,null,{"$f":"IF(OR(AA70=\"\",AC70=\"\",AE70=\"\"),\"\",'Year 01'!AG71)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA71=\"\",AC71=\"\",AE71=\"\"),\"\",'Year 01'!Y72)","v":""},null,null,{"$f":"IF(OR(AA71=\"\",AC71=\"\",AE71=\"\"),\"\",'Year 01'!AG72)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA72=\"\",AC72=\"\",AE72=\"\"),\"\",'Year 01'!Y73)","v":""},null,null,{"$f":"IF(OR(AA72=\"\",AC72=\"\",AE72=\"\"),\"\",'Year 01'!AG73)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA73=\"\",\"\",(VALUE(LEFT(AA73,1))))","v":""},null,{"$f":"IF(OR(AC73=\"\",AE73=\"\"),\"\",ROUND((VALUE(LEFT(AC73,1)+VALUE(LEFT(AE73,1)))/2),0))","v":""},null,{"$f":"IF(OR(AA73=\"\",AC73=\"\",AE73=\"\"),\"\",'Year 01'!Y74)","v":""},null,null,{"$f":"IF(OR(AA73=\"\",AC73=\"\",AE73=\"\"),\"\",'Year 01'!AG74)","v":""},{"$f":"IF(OR(AI73=\"\",AC73=\"\"),\"\",AI73*VALUE(LEFT(AC73,1)))","v":""},null,{"$f":"IF(OR(AI73=\"\",AE73=\"\"),\"\",AI73*VALUE(LEFT(AE73,1)))","v":""},null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(S74=\"\",OR(Q74=\"\",Q74=0)),\"\",S74/Q74*IF(OR(U74=0,U74=\"\"),1,U74))","v":""},null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA74=\"\",AC74=\"\",AE74=\"\"),\"\",'Year 01'!Y75)","v":""},null,null,{"$f":"IF(OR(AA74=\"\",AC74=\"\",AE74=\"\"),\"\",'Year 01'!AG75)","v":""},"",null,"",null,{"$f":"IF(OR(AQ74=\"\",AS74=\"\"),\"\",AQ74+AS74)","v":""},null,{"$f":"IF(OR(AQ74=\"\",AE74=\"\"),\"\",VLOOKUP(AU74,$L$1012:$M$1016,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA75=\"\",AC75=\"\",AE75=\"\"),\"\",'Year 01'!Y76)","v":""},null,null,{"$f":"IF(OR(AA75=\"\",AC75=\"\",AE75=\"\"),\"\",'Year 01'!AG76)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA76=\"\",AC76=\"\",AE76=\"\"),\"\",'Year 01'!Y77)","v":""},null,null,{"$f":"IF(OR(AA76=\"\",AC76=\"\",AE76=\"\"),\"\",'Year 01'!AG77)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA77=\"\",AC77=\"\",AE77=\"\"),\"\",'Year 01'!Y78)","v":""},null,null,{"$f":"IF(OR(AA77=\"\",AC77=\"\",AE77=\"\"),\"\",'Year 01'!AG78)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA78=\"\",AC78=\"\",AE78=\"\"),\"\",'Year 01'!Y79)","v":""},null,null,{"$f":"IF(OR(AA78=\"\",AC78=\"\",AE78=\"\"),\"\",'Year 01'!AG79)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA79=\"\",AC79=\"\",AE79=\"\"),\"\",'Year 01'!Y80)","v":""},null,null,{"$f":"IF(OR(AA79=\"\",AC79=\"\",AE79=\"\"),\"\",'Year 01'!AG80)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA80=\"\",AC80=\"\",AE80=\"\"),\"\",'Year 01'!Y81)","v":""},null,null,{"$f":"IF(OR(AA80=\"\",AC80=\"\",AE80=\"\"),\"\",'Year 01'!AG81)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA81=\"\",AC81=\"\",AE81=\"\"),\"\",'Year 01'!Y82)","v":""},null,null,{"$f":"IF(OR(AA81=\"\",AC81=\"\",AE81=\"\"),\"\",'Year 01'!AG82)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA82=\"\",AC82=\"\",AE82=\"\"),\"\",'Year 01'!Y83)","v":""},null,null,{"$f":"IF(OR(AA82=\"\",AC82=\"\",AE82=\"\"),\"\",'Year 01'!AG83)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA83=\"\",AC83=\"\",AE83=\"\"),\"\",'Year 01'!Y84)","v":""},null,null,{"$f":"IF(OR(AA83=\"\",AC83=\"\",AE83=\"\"),\"\",'Year 01'!AG84)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA84=\"\",AC84=\"\",AE84=\"\"),\"\",'Year 01'!Y85)","v":""},null,null,{"$f":"IF(OR(AA84=\"\",AC84=\"\",AE84=\"\"),\"\",'Year 01'!AG85)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA85=\"\",AC85=\"\",AE85=\"\"),\"\",'Year 01'!Y86)","v":""},null,null,{"$f":"IF(OR(AA85=\"\",AC85=\"\",AE85=\"\"),\"\",'Year 01'!AG86)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA86=\"\",AC86=\"\",AE86=\"\"),\"\",'Year 01'!Y87)","v":""},null,null,{"$f":"IF(OR(AA86=\"\",AC86=\"\",AE86=\"\"),\"\",'Year 01'!AG87)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA87=\"\",AC87=\"\",AE87=\"\"),\"\",'Year 01'!Y88)","v":""},null,null,{"$f":"IF(OR(AA87=\"\",AC87=\"\",AE87=\"\"),\"\",'Year 01'!AG88)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA88=\"\",AC88=\"\",AE88=\"\"),\"\",'Year 01'!Y89)","v":""},null,null,{"$f":"IF(OR(AA88=\"\",AC88=\"\",AE88=\"\"),\"\",'Year 01'!AG89)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA89=\"\",AC89=\"\",AE89=\"\"),\"\",'Year 01'!Y90)","v":""},null,null,{"$f":"IF(OR(AA89=\"\",AC89=\"\",AE89=\"\"),\"\",'Year 01'!AG90)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA90=\"\",AC90=\"\",AE90=\"\"),\"\",'Year 01'!Y91)","v":""},null,null,{"$f":"IF(OR(AA90=\"\",AC90=\"\",AE90=\"\"),\"\",'Year 01'!AG91)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA91=\"\",AC91=\"\",AE91=\"\"),\"\",'Year 01'!Y92)","v":""},null,null,{"$f":"IF(OR(AA91=\"\",AC91=\"\",AE91=\"\"),\"\",'Year 01'!AG92)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA92=\"\",AC92=\"\",AE92=\"\"),\"\",'Year 01'!Y93)","v":""},null,null,{"$f":"IF(OR(AA92=\"\",AC92=\"\",AE92=\"\"),\"\",'Year 01'!AG93)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA93=\"\",AC93=\"\",AE93=\"\"),\"\",'Year 01'!Y94)","v":""},null,null,{"$f":"IF(OR(AA93=\"\",AC93=\"\",AE93=\"\"),\"\",'Year 01'!AG94)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA94=\"\",AC94=\"\",AE94=\"\"),\"\",'Year 01'!Y95)","v":""},null,null,{"$f":"IF(OR(AA94=\"\",AC94=\"\",AE94=\"\"),\"\",'Year 01'!AG95)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA95=\"\",AC95=\"\",AE95=\"\"),\"\",'Year 01'!Y96)","v":""},null,null,{"$f":"IF(OR(AA95=\"\",AC95=\"\",AE95=\"\"),\"\",'Year 01'!AG96)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA96=\"\",AC96=\"\",AE96=\"\"),\"\",'Year 01'!Y97)","v":""},null,null,{"$f":"IF(OR(AA96=\"\",AC96=\"\",AE96=\"\"),\"\",'Year 01'!AG97)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA97=\"\",AC97=\"\",AE97=\"\"),\"\",'Year 01'!Y98)","v":""},null,null,{"$f":"IF(OR(AA97=\"\",AC97=\"\",AE97=\"\"),\"\",'Year 01'!AG98)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA98=\"\",AC98=\"\",AE98=\"\"),\"\",'Year 01'!Y99)","v":""},null,null,{"$f":"IF(OR(AA98=\"\",AC98=\"\",AE98=\"\"),\"\",'Year 01'!AG99)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA99=\"\",AC99=\"\",AE99=\"\"),\"\",'Year 01'!Y100)","v":""},null,null,{"$f":"IF(OR(AA99=\"\",AC99=\"\",AE99=\"\"),\"\",'Year 01'!AG100)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA100=\"\",AC100=\"\",AE100=\"\"),\"\",'Year 01'!Y101)","v":""},null,null,{"$f":"IF(OR(AA100=\"\",AC100=\"\",AE100=\"\"),\"\",'Year 01'!AG101)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA101=\"\",AC101=\"\",AE101=\"\"),\"\",'Year 01'!Y102)","v":""},null,null,{"$f":"IF(OR(AA101=\"\",AC101=\"\",AE101=\"\"),\"\",'Year 01'!AG102)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA102=\"\",AC102=\"\",AE102=\"\"),\"\",'Year 01'!Y103)","v":""},null,null,{"$f":"IF(OR(AA102=\"\",AC102=\"\",AE102=\"\"),\"\",'Year 01'!AG103)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA103=\"\",AC103=\"\",AE103=\"\"),\"\",'Year 01'!Y104)","v":""},null,null,{"$f":"IF(OR(AA103=\"\",AC103=\"\",AE103=\"\"),\"\",'Year 01'!AG104)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA104=\"\",AC104=\"\",AE104=\"\"),\"\",'Year 01'!Y105)","v":""},null,null,{"$f":"IF(OR(AA104=\"\",AC104=\"\",AE104=\"\"),\"\",'Year 01'!AG105)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA105=\"\",AC105=\"\",AE105=\"\"),\"\",'Year 01'!Y106)","v":""},null,null,{"$f":"IF(OR(AA105=\"\",AC105=\"\",AE105=\"\"),\"\",'Year 01'!AG106)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA106=\"\",AC106=\"\",AE106=\"\"),\"\",'Year 01'!Y107)","v":""},null,null,{"$f":"IF(OR(AA106=\"\",AC106=\"\",AE106=\"\"),\"\",'Year 01'!AG107)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA107=\"\",AC107=\"\",AE107=\"\"),\"\",'Year 01'!Y108)","v":""},null,null,{"$f":"IF(OR(AA107=\"\",AC107=\"\",AE107=\"\"),\"\",'Year 01'!AG108)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA108=\"\",AC108=\"\",AE108=\"\"),\"\",'Year 01'!Y109)","v":""},null,null,{"$f":"IF(OR(AA108=\"\",AC108=\"\",AE108=\"\"),\"\",'Year 01'!AG109)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA109=\"\",AC109=\"\",AE109=\"\"),\"\",'Year 01'!Y110)","v":""},null,null,{"$f":"IF(OR(AA109=\"\",AC109=\"\",AE109=\"\"),\"\",'Year 01'!AG110)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA110=\"\",AC110=\"\",AE110=\"\"),\"\",'Year 01'!Y111)","v":""},null,null,{"$f":"IF(OR(AA110=\"\",AC110=\"\",AE110=\"\"),\"\",'Year 01'!AG111)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA111=\"\",AC111=\"\",AE111=\"\"),\"\",'Year 01'!Y112)","v":""},null,null,{"$f":"IF(OR(AA111=\"\",AC111=\"\",AE111=\"\"),\"\",'Year 01'!AG112)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA112=\"\",AC112=\"\",AE112=\"\"),\"\",'Year 01'!Y113)","v":""},null,null,{"$f":"IF(OR(AA112=\"\",AC112=\"\",AE112=\"\"),\"\",'Year 01'!AG113)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA113=\"\",AC113=\"\",AE113=\"\"),\"\",'Year 01'!Y114)","v":""},null,null,{"$f":"IF(OR(AA113=\"\",AC113=\"\",AE113=\"\"),\"\",'Year 01'!AG114)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA114=\"\",AC114=\"\",AE114=\"\"),\"\",'Year 01'!Y115)","v":""},null,null,{"$f":"IF(OR(AA114=\"\",AC114=\"\",AE114=\"\"),\"\",'Year 01'!AG115)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA115=\"\",AC115=\"\",AE115=\"\"),\"\",'Year 01'!Y116)","v":""},null,null,{"$f":"IF(OR(AA115=\"\",AC115=\"\",AE115=\"\"),\"\",'Year 01'!AG116)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA116=\"\",AC116=\"\",AE116=\"\"),\"\",'Year 01'!Y117)","v":""},null,null,{"$f":"IF(OR(AA116=\"\",AC116=\"\",AE116=\"\"),\"\",'Year 01'!AG117)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA117=\"\",AC117=\"\",AE117=\"\"),\"\",'Year 01'!Y118)","v":""},null,null,{"$f":"IF(OR(AA117=\"\",AC117=\"\",AE117=\"\"),\"\",'Year 01'!AG118)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA118=\"\",AC118=\"\",AE118=\"\"),\"\",'Year 01'!Y119)","v":""},null,null,{"$f":"IF(OR(AA118=\"\",AC118=\"\",AE118=\"\"),\"\",'Year 01'!AG119)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA119=\"\",AC119=\"\",AE119=\"\"),\"\",'Year 01'!Y120)","v":""},null,null,{"$f":"IF(OR(AA119=\"\",AC119=\"\",AE119=\"\"),\"\",'Year 01'!AG120)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA120=\"\",AC120=\"\",AE120=\"\"),\"\",'Year 01'!Y121)","v":""},null,null,{"$f":"IF(OR(AA120=\"\",AC120=\"\",AE120=\"\"),\"\",'Year 01'!AG121)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA121=\"\",AC121=\"\",AE121=\"\"),\"\",'Year 01'!Y122)","v":""},null,null,{"$f":"IF(OR(AA121=\"\",AC121=\"\",AE121=\"\"),\"\",'Year 01'!AG122)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA122=\"\",AC122=\"\",AE122=\"\"),\"\",'Year 01'!Y123)","v":""},null,null,{"$f":"IF(OR(AA122=\"\",AC122=\"\",AE122=\"\"),\"\",'Year 01'!AG123)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA123=\"\",AC123=\"\",AE123=\"\"),\"\",'Year 01'!Y124)","v":""},null,null,{"$f":"IF(OR(AA123=\"\",AC123=\"\",AE123=\"\"),\"\",'Year 01'!AG124)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA124=\"\",AC124=\"\",AE124=\"\"),\"\",'Year 01'!Y125)","v":""},null,null,{"$f":"IF(OR(AA124=\"\",AC124=\"\",AE124=\"\"),\"\",'Year 01'!AG125)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA125=\"\",AC125=\"\",AE125=\"\"),\"\",'Year 01'!Y126)","v":""},null,null,{"$f":"IF(OR(AA125=\"\",AC125=\"\",AE125=\"\"),\"\",'Year 01'!AG126)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA130=\"\",AC130=\"\",AE130=\"\"),\"\",'Year 01'!Y131)","v":""},null,null,{"$f":"IF(OR(AA130=\"\",AC130=\"\",AE130=\"\"),\"\",'Year 01'!AG131)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA135=\"\",AC135=\"\",AE135=\"\"),\"\",'Year 01'!Y136)","v":""},null,null,{"$f":"IF(OR(AA135=\"\",AC135=\"\",AE135=\"\"),\"\",'Year 01'!AG136)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA143=\"\",AC143=\"\",AE143=\"\"),\"\",'Year 01'!Y144)","v":""},null,null,{"$f":"IF(OR(AA143=\"\",AC143=\"\",AE143=\"\"),\"\",'Year 01'!AG144)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA148=\"\",AC148=\"\",AE148=\"\"),\"\",'Year 01'!Y149)","v":""},null,null,{"$f":"IF(OR(AA148=\"\",AC148=\"\",AE148=\"\"),\"\",'Year 01'!AG149)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA156=\"\",AC156=\"\",AE156=\"\"),\"\",'Year 01'!Y157)","v":""},null,null,{"$f":"IF(OR(AA156=\"\",AC156=\"\",AE156=\"\"),\"\",'Year 01'!AG157)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA164=\"\",AC164=\"\",AE164=\"\"),\"\",'Year 01'!Y165)","v":""},null,null,{"$f":"IF(OR(AA164=\"\",AC164=\"\",AE164=\"\"),\"\",'Year 01'!AG165)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA169=\"\",AC169=\"\",AE169=\"\"),\"\",'Year 01'!Y170)","v":""},null,null,{"$f":"IF(OR(AA169=\"\",AC169=\"\",AE169=\"\"),\"\",'Year 01'!AG170)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA177=\"\",AC177=\"\",AE177=\"\"),\"\",'Year 01'!Y178)","v":""},null,null,{"$f":"IF(OR(AA177=\"\",AC177=\"\",AE177=\"\"),\"\",'Year 01'!AG178)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA182=\"\",AC182=\"\",AE182=\"\"),\"\",'Year 01'!Y183)","v":""},null,null,{"$f":"IF(OR(AA182=\"\",AC182=\"\",AE182=\"\"),\"\",'Year 01'!AG183)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA190=\"\",AC190=\"\",AE190=\"\"),\"\",'Year 01'!Y191)","v":""},null,null,{"$f":"IF(OR(AA190=\"\",AC190=\"\",AE190=\"\"),\"\",'Year 01'!AG191)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA198=\"\",AC198=\"\",AE198=\"\"),\"\",'Year 01'!Y199)","v":""},null,null,{"$f":"IF(OR(AA198=\"\",AC198=\"\",AE198=\"\"),\"\",'Year 01'!AG199)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA207=\"\",AC207=\"\",AE207=\"\"),\"\",'Year 01'!Y208)","v":""},null,null,{"$f":"IF(OR(AA207=\"\",AC207=\"\",AE207=\"\"),\"\",'Year 01'!AG208)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA212=\"\",AC212=\"\",AE212=\"\"),\"\",'Year 01'!Y213)","v":""},null,null,{"$f":"IF(OR(AA212=\"\",AC212=\"\",AE212=\"\"),\"\",'Year 01'!AG213)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA220=\"\",AC220=\"\",AE220=\"\"),\"\",'Year 01'!Y221)","v":""},null,null,{"$f":"IF(OR(AA220=\"\",AC220=\"\",AE220=\"\"),\"\",'Year 01'!AG221)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA225=\"\",AC225=\"\",AE225=\"\"),\"\",'Year 01'!Y226)","v":""},null,null,{"$f":"IF(OR(AA225=\"\",AC225=\"\",AE225=\"\"),\"\",'Year 01'!AG226)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA233=\"\",AC233=\"\",AE233=\"\"),\"\",'Year 01'!Y234)","v":""},null,null,{"$f":"IF(OR(AA233=\"\",AC233=\"\",AE233=\"\"),\"\",'Year 01'!AG234)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA245=\"\",AC245=\"\",AE245=\"\"),\"\",'Year 01'!Y246)","v":""},null,null,{"$f":"IF(OR(AA245=\"\",AC245=\"\",AE245=\"\"),\"\",'Year 01'!AG246)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA246=\"\",AC246=\"\",AE246=\"\"),\"\",'Year 01'!Y247)","v":""},null,null,{"$f":"IF(OR(AA246=\"\",AC246=\"\",AE246=\"\"),\"\",'Year 01'!AG247)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA254=\"\",AC254=\"\",AE254=\"\"),\"\",'Year 01'!Y255)","v":""},null,null,{"$f":"IF(OR(AA254=\"\",AC254=\"\",AE254=\"\"),\"\",'Year 01'!AG255)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(S266=\"\",OR(Q266=\"\",Q266=0)),\"\",S266/Q266*IF(OR(U266=0,U266=\"\"),1,U266))","v":""},null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA266=\"\",AC266=\"\",AE266=\"\"),\"\",'Year 01'!Y267)","v":""},null,null,{"$f":"IF(OR(AA266=\"\",AC266=\"\",AE266=\"\"),\"\",'Year 01'!AG267)","v":""},"",null,"",null,{"$f":"IF(OR(AQ266=\"\",AS266=\"\"),\"\",AQ266+AS266)","v":""},null,{"$f":"IF(OR(AQ266=\"\",AE266=\"\"),\"\",VLOOKUP(AU266,$L$1012:$M$1016,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA267=\"\",AC267=\"\",AE267=\"\"),\"\",'Year 01'!Y268)","v":""},null,null,{"$f":"IF(OR(AA267=\"\",AC267=\"\",AE267=\"\"),\"\",'Year 01'!AG268)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA279=\"\",AC279=\"\",AE279=\"\"),\"\",'Year 01'!Y280)","v":""},null,null,{"$f":"IF(OR(AA279=\"\",AC279=\"\",AE279=\"\"),\"\",'Year 01'!AG280)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA288=\"\",AC288=\"\",AE288=\"\"),\"\",'Year 01'!Y289)","v":""},null,null,{"$f":"IF(OR(AA288=\"\",AC288=\"\",AE288=\"\"),\"\",'Year 01'!AG289)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA289=\"\",AC289=\"\",AE289=\"\"),\"\",'Year 01'!Y290)","v":""},null,null,{"$f":"IF(OR(AA289=\"\",AC289=\"\",AE289=\"\"),\"\",'Year 01'!AG290)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA301=\"\",AC301=\"\",AE301=\"\"),\"\",'Year 01'!Y302)","v":""},null,null,{"$f":"IF(OR(AA301=\"\",AC301=\"\",AE301=\"\"),\"\",'Year 01'!AG302)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA309=\"\",AC309=\"\",AE309=\"\"),\"\",'Year 01'!Y310)","v":""},null,null,{"$f":"IF(OR(AA309=\"\",AC309=\"\",AE309=\"\"),\"\",'Year 01'!AG310)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA310=\"\",AC310=\"\",AE310=\"\"),\"\",'Year 01'!Y311)","v":""},null,null,{"$f":"IF(OR(AA310=\"\",AC310=\"\",AE310=\"\"),\"\",'Year 01'!AG311)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA322=\"\",AC322=\"\",AE322=\"\"),\"\",'Year 01'!Y323)","v":""},null,null,{"$f":"IF(OR(AA322=\"\",AC322=\"\",AE322=\"\"),\"\",'Year 01'!AG323)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(S330=\"\",OR(Q330=\"\",Q330=0)),\"\",S330/Q330*IF(OR(U330=0,U330=\"\"),1,U330))","v":""},null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA330=\"\",AC330=\"\",AE330=\"\"),\"\",'Year 01'!Y331)","v":""},null,null,{"$f":"IF(OR(AA330=\"\",AC330=\"\",AE330=\"\"),\"\",'Year 01'!AG331)","v":""},"",null,"",null,{"$f":"IF(OR(AQ330=\"\",AS330=\"\"),\"\",AQ330+AS330)","v":""},null,{"$f":"IF(OR(AQ330=\"\",AE330=\"\"),\"\",VLOOKUP(AU330,$L$1012:$M$1016,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA335=\"\",AC335=\"\",AE335=\"\"),\"\",'Year 01'!Y336)","v":""},null,null,{"$f":"IF(OR(AA335=\"\",AC335=\"\",AE335=\"\"),\"\",'Year 01'!AG336)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA343=\"\",AC343=\"\",AE343=\"\"),\"\",'Year 01'!Y344)","v":""},null,null,{"$f":"IF(OR(AA343=\"\",AC343=\"\",AE343=\"\"),\"\",'Year 01'!AG344)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA351=\"\",AC351=\"\",AE351=\"\"),\"\",'Year 01'!Y352)","v":""},null,null,{"$f":"IF(OR(AA351=\"\",AC351=\"\",AE351=\"\"),\"\",'Year 01'!AG352)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA356=\"\",AC356=\"\",AE356=\"\"),\"\",'Year 01'!Y357)","v":""},null,null,{"$f":"IF(OR(AA356=\"\",AC356=\"\",AE356=\"\"),\"\",'Year 01'!AG357)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA364=\"\",AC364=\"\",AE364=\"\"),\"\",'Year 01'!Y365)","v":""},null,null,{"$f":"IF(OR(AA364=\"\",AC364=\"\",AE364=\"\"),\"\",'Year 01'!AG365)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA369=\"\",AC369=\"\",AE369=\"\"),\"\",'Year 01'!Y370)","v":""},null,null,{"$f":"IF(OR(AA369=\"\",AC369=\"\",AE369=\"\"),\"\",'Year 01'!AG370)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA378=\"\",AC378=\"\",AE378=\"\"),\"\",'Year 01'!Y379)","v":""},null,null,{"$f":"IF(OR(AA378=\"\",AC378=\"\",AE378=\"\"),\"\",'Year 01'!AG379)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA386=\"\",AC386=\"\",AE386=\"\"),\"\",'Year 01'!Y387)","v":""},null,null,{"$f":"IF(OR(AA386=\"\",AC386=\"\",AE386=\"\"),\"\",'Year 01'!AG387)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA391=\"\",AC391=\"\",AE391=\"\"),\"\",'Year 01'!Y392)","v":""},null,null,{"$f":"IF(OR(AA391=\"\",AC391=\"\",AE391=\"\"),\"\",'Year 01'!AG392)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA399=\"\",AC399=\"\",AE399=\"\"),\"\",'Year 01'!Y400)","v":""},null,null,{"$f":"IF(OR(AA399=\"\",AC399=\"\",AE399=\"\"),\"\",'Year 01'!AG400)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA407=\"\",AC407=\"\",AE407=\"\"),\"\",'Year 01'!Y408)","v":""},null,null,{"$f":"IF(OR(AA407=\"\",AC407=\"\",AE407=\"\"),\"\",'Year 01'!AG408)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA412=\"\",AC412=\"\",AE412=\"\"),\"\",'Year 01'!Y413)","v":""},null,null,{"$f":"IF(OR(AA412=\"\",AC412=\"\",AE412=\"\"),\"\",'Year 01'!AG413)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA420=\"\",AC420=\"\",AE420=\"\"),\"\",'Year 01'!Y421)","v":""},null,null,{"$f":"IF(OR(AA420=\"\",AC420=\"\",AE420=\"\"),\"\",'Year 01'!AG421)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA425=\"\",AC425=\"\",AE425=\"\"),\"\",'Year 01'!Y426)","v":""},null,null,{"$f":"IF(OR(AA425=\"\",AC425=\"\",AE425=\"\"),\"\",'Year 01'!AG426)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA433=\"\",AC433=\"\",AE433=\"\"),\"\",'Year 01'!Y434)","v":""},null,null,{"$f":"IF(OR(AA433=\"\",AC433=\"\",AE433=\"\"),\"\",'Year 01'!AG434)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA441=\"\",AC441=\"\",AE441=\"\"),\"\",'Year 01'!Y442)","v":""},null,null,{"$f":"IF(OR(AA441=\"\",AC441=\"\",AE441=\"\"),\"\",'Year 01'!AG442)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA450=\"\",AC450=\"\",AE450=\"\"),\"\",'Year 01'!Y451)","v":""},null,null,{"$f":"IF(OR(AA450=\"\",AC450=\"\",AE450=\"\"),\"\",'Year 01'!AG451)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA455=\"\",AC455=\"\",AE455=\"\"),\"\",'Year 01'!Y456)","v":""},null,null,{"$f":"IF(OR(AA455=\"\",AC455=\"\",AE455=\"\"),\"\",'Year 01'!AG456)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA463=\"\",AC463=\"\",AE463=\"\"),\"\",'Year 01'!Y464)","v":""},null,null,{"$f":"IF(OR(AA463=\"\",AC463=\"\",AE463=\"\"),\"\",'Year 01'!AG464)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA468=\"\",AC468=\"\",AE468=\"\"),\"\",'Year 01'!Y469)","v":""},null,null,{"$f":"IF(OR(AA468=\"\",AC468=\"\",AE468=\"\"),\"\",'Year 01'!AG469)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA476=\"\",AC476=\"\",AE476=\"\"),\"\",'Year 01'!Y477)","v":""},null,null,{"$f":"IF(OR(AA476=\"\",AC476=\"\",AE476=\"\"),\"\",'Year 01'!AG477)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA481=\"\",AC481=\"\",AE481=\"\"),\"\",'Year 01'!Y482)","v":""},null,null,{"$f":"IF(OR(AA481=\"\",AC481=\"\",AE481=\"\"),\"\",'Year 01'!AG482)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA489=\"\",AC489=\"\",AE489=\"\"),\"\",'Year 01'!Y490)","v":""},null,null,{"$f":"IF(OR(AA489=\"\",AC489=\"\",AE489=\"\"),\"\",'Year 01'!AG490)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA497=\"\",AC497=\"\",AE497=\"\"),\"\",'Year 01'!Y498)","v":""},null,null,{"$f":"IF(OR(AA497=\"\",AC497=\"\",AE497=\"\"),\"\",'Year 01'!AG498)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA502=\"\",AC502=\"\",AE502=\"\"),\"\",'Year 01'!Y503)","v":""},null,null,{"$f":"IF(OR(AA502=\"\",AC502=\"\",AE502=\"\"),\"\",'Year 01'!AG503)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA510=\"\",AC510=\"\",AE510=\"\"),\"\",'Year 01'!Y511)","v":""},null,null,{"$f":"IF(OR(AA510=\"\",AC510=\"\",AE510=\"\"),\"\",'Year 01'!AG511)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA515=\"\",AC515=\"\",AE515=\"\"),\"\",'Year 01'!Y516)","v":""},null,null,{"$f":"IF(OR(AA515=\"\",AC515=\"\",AE515=\"\"),\"\",'Year 01'!AG516)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA523=\"\",AC523=\"\",AE523=\"\"),\"\",'Year 01'!Y524)","v":""},null,null,{"$f":"IF(OR(AA523=\"\",AC523=\"\",AE523=\"\"),\"\",'Year 01'!AG524)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA532=\"\",AC532=\"\",AE532=\"\"),\"\",'Year 01'!Y533)","v":""},null,null,{"$f":"IF(OR(AA532=\"\",AC532=\"\",AE532=\"\"),\"\",'Year 01'!AG533)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA537=\"\",AC537=\"\",AE537=\"\"),\"\",'Year 01'!Y538)","v":""},null,null,{"$f":"IF(OR(AA537=\"\",AC537=\"\",AE537=\"\"),\"\",'Year 01'!AG538)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA545=\"\",AC545=\"\",AE545=\"\"),\"\",'Year 01'!Y546)","v":""},null,null,{"$f":"IF(OR(AA545=\"\",AC545=\"\",AE545=\"\"),\"\",'Year 01'!AG546)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA553=\"\",AC553=\"\",AE553=\"\"),\"\",'Year 01'!Y554)","v":""},null,null,{"$f":"IF(OR(AA553=\"\",AC553=\"\",AE553=\"\"),\"\",'Year 01'!AG554)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA558=\"\",AC558=\"\",AE558=\"\"),\"\",'Year 01'!Y559)","v":""},null,null,{"$f":"IF(OR(AA558=\"\",AC558=\"\",AE558=\"\"),\"\",'Year 01'!AG559)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA566=\"\",AC566=\"\",AE566=\"\"),\"\",'Year 01'!Y567)","v":""},null,null,{"$f":"IF(OR(AA566=\"\",AC566=\"\",AE566=\"\"),\"\",'Year 01'!AG567)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA578=\"\",AC578=\"\",AE578=\"\"),\"\",'Year 01'!Y579)","v":""},null,null,{"$f":"IF(OR(AA578=\"\",AC578=\"\",AE578=\"\"),\"\",'Year 01'!AG579)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA579=\"\",AC579=\"\",AE579=\"\"),\"\",'Year 01'!Y580)","v":""},null,null,{"$f":"IF(OR(AA579=\"\",AC579=\"\",AE579=\"\"),\"\",'Year 01'!AG580)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA587=\"\",AC587=\"\",AE587=\"\"),\"\",'Year 01'!Y588)","v":""},null,null,{"$f":"IF(OR(AA587=\"\",AC587=\"\",AE587=\"\"),\"\",'Year 01'!AG588)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA599=\"\",AC599=\"\",AE599=\"\"),\"\",'Year 01'!Y600)","v":""},null,null,{"$f":"IF(OR(AA599=\"\",AC599=\"\",AE599=\"\"),\"\",'Year 01'!AG600)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA600=\"\",AC600=\"\",AE600=\"\"),\"\",'Year 01'!Y601)","v":""},null,null,{"$f":"IF(OR(AA600=\"\",AC600=\"\",AE600=\"\"),\"\",'Year 01'!AG601)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA612=\"\",AC612=\"\",AE612=\"\"),\"\",'Year 01'!Y613)","v":""},null,null,{"$f":"IF(OR(AA612=\"\",AC612=\"\",AE612=\"\"),\"\",'Year 01'!AG613)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA621=\"\",AC621=\"\",AE621=\"\"),\"\",'Year 01'!Y622)","v":""},null,null,{"$f":"IF(OR(AA621=\"\",AC621=\"\",AE621=\"\"),\"\",'Year 01'!AG622)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA622=\"\",AC622=\"\",AE622=\"\"),\"\",'Year 01'!Y623)","v":""},null,null,{"$f":"IF(OR(AA622=\"\",AC622=\"\",AE622=\"\"),\"\",'Year 01'!AG623)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA634=\"\",AC634=\"\",AE634=\"\"),\"\",'Year 01'!Y635)","v":""},null,null,{"$f":"IF(OR(AA634=\"\",AC634=\"\",AE634=\"\"),\"\",'Year 01'!AG635)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA642=\"\",AC642=\"\",AE642=\"\"),\"\",'Year 01'!Y643)","v":""},null,null,{"$f":"IF(OR(AA642=\"\",AC642=\"\",AE642=\"\"),\"\",'Year 01'!AG643)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA643=\"\",AC643=\"\",AE643=\"\"),\"\",'Year 01'!Y644)","v":""},null,null,{"$f":"IF(OR(AA643=\"\",AC643=\"\",AE643=\"\"),\"\",'Year 01'!AG644)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA655=\"\",AC655=\"\",AE655=\"\"),\"\",'Year 01'!Y656)","v":""},null,null,{"$f":"IF(OR(AA655=\"\",AC655=\"\",AE655=\"\"),\"\",'Year 01'!AG656)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA663=\"\",AC663=\"\",AE663=\"\"),\"\",'Year 01'!Y664)","v":""},null,null,{"$f":"IF(OR(AA663=\"\",AC663=\"\",AE663=\"\"),\"\",'Year 01'!AG664)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA668=\"\",AC668=\"\",AE668=\"\"),\"\",'Year 01'!Y669)","v":""},null,null,{"$f":"IF(OR(AA668=\"\",AC668=\"\",AE668=\"\"),\"\",'Year 01'!AG669)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA676=\"\",AC676=\"\",AE676=\"\"),\"\",'Year 01'!Y677)","v":""},null,null,{"$f":"IF(OR(AA676=\"\",AC676=\"\",AE676=\"\"),\"\",'Year 01'!AG677)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA684=\"\",AC684=\"\",AE684=\"\"),\"\",'Year 01'!Y685)","v":""},null,null,{"$f":"IF(OR(AA684=\"\",AC684=\"\",AE684=\"\"),\"\",'Year 01'!AG685)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA685=\"\",AC685=\"\",AE685=\"\"),\"\",'Year 01'!Y686)","v":""},null,null,{"$f":"IF(OR(AA685=\"\",AC685=\"\",AE685=\"\"),\"\",'Year 01'!AG686)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA698=\"\",AC698=\"\",AE698=\"\"),\"\",'Year 01'!Y699)","v":""},null,null,{"$f":"IF(OR(AA698=\"\",AC698=\"\",AE698=\"\"),\"\",'Year 01'!AG699)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA706=\"\",AC706=\"\",AE706=\"\"),\"\",'Year 01'!Y707)","v":""},null,null,{"$f":"IF(OR(AA706=\"\",AC706=\"\",AE706=\"\"),\"\",'Year 01'!AG707)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA711=\"\",AC711=\"\",AE711=\"\"),\"\",'Year 01'!Y712)","v":""},null,null,{"$f":"IF(OR(AA711=\"\",AC711=\"\",AE711=\"\"),\"\",'Year 01'!AG712)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA719=\"\",AC719=\"\",AE719=\"\"),\"\",'Year 01'!Y720)","v":""},null,null,{"$f":"IF(OR(AA719=\"\",AC719=\"\",AE719=\"\"),\"\",'Year 01'!AG720)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA724=\"\",AC724=\"\",AE724=\"\"),\"\",'Year 01'!Y725)","v":""},null,null,{"$f":"IF(OR(AA724=\"\",AC724=\"\",AE724=\"\"),\"\",'Year 01'!AG725)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA732=\"\",AC732=\"\",AE732=\"\"),\"\",'Year 01'!Y733)","v":""},null,null,{"$f":"IF(OR(AA732=\"\",AC732=\"\",AE732=\"\"),\"\",'Year 01'!AG733)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA740=\"\",AC740=\"\",AE740=\"\"),\"\",'Year 01'!Y741)","v":""},null,null,{"$f":"IF(OR(AA740=\"\",AC740=\"\",AE740=\"\"),\"\",'Year 01'!AG741)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA745=\"\",AC745=\"\",AE745=\"\"),\"\",'Year 01'!Y746)","v":""},null,null,{"$f":"IF(OR(AA745=\"\",AC745=\"\",AE745=\"\"),\"\",'Year 01'!AG746)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA753=\"\",AC753=\"\",AE753=\"\"),\"\",'Year 01'!Y754)","v":""},null,null,{"$f":"IF(OR(AA753=\"\",AC753=\"\",AE753=\"\"),\"\",'Year 01'!AG754)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA761=\"\",AC761=\"\",AE761=\"\"),\"\",'Year 01'!Y762)","v":""},null,null,{"$f":"IF(OR(AA761=\"\",AC761=\"\",AE761=\"\"),\"\",'Year 01'!AG762)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA766=\"\",AC766=\"\",AE766=\"\"),\"\",'Year 01'!Y767)","v":""},null,null,{"$f":"IF(OR(AA766=\"\",AC766=\"\",AE766=\"\"),\"\",'Year 01'!AG767)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA775=\"\",AC775=\"\",AE775=\"\"),\"\",'Year 01'!Y776)","v":""},null,null,{"$f":"IF(OR(AA775=\"\",AC775=\"\",AE775=\"\"),\"\",'Year 01'!AG776)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA780=\"\",AC780=\"\",AE780=\"\"),\"\",'Year 01'!Y781)","v":""},null,null,{"$f":"IF(OR(AA780=\"\",AC780=\"\",AE780=\"\"),\"\",'Year 01'!AG781)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA788=\"\",AC788=\"\",AE788=\"\"),\"\",'Year 01'!Y789)","v":""},null,null,{"$f":"IF(OR(AA788=\"\",AC788=\"\",AE788=\"\"),\"\",'Year 01'!AG789)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA796=\"\",AC796=\"\",AE796=\"\"),\"\",'Year 01'!Y797)","v":""},null,null,{"$f":"IF(OR(AA796=\"\",AC796=\"\",AE796=\"\"),\"\",'Year 01'!AG797)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA801=\"\",AC801=\"\",AE801=\"\"),\"\",'Year 01'!Y802)","v":""},null,null,{"$f":"IF(OR(AA801=\"\",AC801=\"\",AE801=\"\"),\"\",'Year 01'!AG802)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA809=\"\",AC809=\"\",AE809=\"\"),\"\",'Year 01'!Y810)","v":""},null,null,{"$f":"IF(OR(AA809=\"\",AC809=\"\",AE809=\"\"),\"\",'Year 01'!AG810)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA814=\"\",AC814=\"\",AE814=\"\"),\"\",'Year 01'!Y815)","v":""},null,null,{"$f":"IF(OR(AA814=\"\",AC814=\"\",AE814=\"\"),\"\",'Year 01'!AG815)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA822=\"\",AC822=\"\",AE822=\"\"),\"\",'Year 01'!Y823)","v":""},null,null,{"$f":"IF(OR(AA822=\"\",AC822=\"\",AE822=\"\"),\"\",'Year 01'!AG823)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA830=\"\",AC830=\"\",AE830=\"\"),\"\",'Year 01'!Y831)","v":""},null,null,{"$f":"IF(OR(AA830=\"\",AC830=\"\",AE830=\"\"),\"\",'Year 01'!AG831)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA835=\"\",AC835=\"\",AE835=\"\"),\"\",'Year 01'!Y836)","v":""},null,null,{"$f":"IF(OR(AA835=\"\",AC835=\"\",AE835=\"\"),\"\",'Year 01'!AG836)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA843=\"\",AC843=\"\",AE843=\"\"),\"\",'Year 01'!Y844)","v":""},null,null,{"$f":"IF(OR(AA843=\"\",AC843=\"\",AE843=\"\"),\"\",'Year 01'!AG844)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA855=\"\",AC855=\"\",AE855=\"\"),\"\",'Year 01'!Y856)","v":""},null,null,{"$f":"IF(OR(AA855=\"\",AC855=\"\",AE855=\"\"),\"\",'Year 01'!AG856)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA857=\"\",AC857=\"\",AE857=\"\"),\"\",'Year 01'!Y858)","v":""},null,null,{"$f":"IF(OR(AA857=\"\",AC857=\"\",AE857=\"\"),\"\",'Year 01'!AG858)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA865=\"\",AC865=\"\",AE865=\"\"),\"\",'Year 01'!Y866)","v":""},null,null,{"$f":"IF(OR(AA865=\"\",AC865=\"\",AE865=\"\"),\"\",'Year 01'!AG866)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA870=\"\",AC870=\"\",AE870=\"\"),\"\",'Year 01'!Y871)","v":""},null,null,{"$f":"IF(OR(AA870=\"\",AC870=\"\",AE870=\"\"),\"\",'Year 01'!AG871)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA878=\"\",AC878=\"\",AE878=\"\"),\"\",'Year 01'!Y879)","v":""},null,null,{"$f":"IF(OR(AA878=\"\",AC878=\"\",AE878=\"\"),\"\",'Year 01'!AG879)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA886=\"\",AC886=\"\",AE886=\"\"),\"\",'Year 01'!Y887)","v":""},null,null,{"$f":"IF(OR(AA886=\"\",AC886=\"\",AE886=\"\"),\"\",'Year 01'!AG887)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA891=\"\",AC891=\"\",AE891=\"\"),\"\",'Year 01'!Y892)","v":""},null,null,{"$f":"IF(OR(AA891=\"\",AC891=\"\",AE891=\"\"),\"\",'Year 01'!AG892)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA899=\"\",AC899=\"\",AE899=\"\"),\"\",'Year 01'!Y900)","v":""},null,null,{"$f":"IF(OR(AA899=\"\",AC899=\"\",AE899=\"\"),\"\",'Year 01'!AG900)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA911=\"\",AC911=\"\",AE911=\"\"),\"\",'Year 01'!Y912)","v":""},null,null,{"$f":"IF(OR(AA911=\"\",AC911=\"\",AE911=\"\"),\"\",'Year 01'!AG912)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA912=\"\",AC912=\"\",AE912=\"\"),\"\",'Year 01'!Y913)","v":""},null,null,{"$f":"IF(OR(AA912=\"\",AC912=\"\",AE912=\"\"),\"\",'Year 01'!AG913)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA920=\"\",AC920=\"\",AE920=\"\"),\"\",'Year 01'!Y921)","v":""},null,null,{"$f":"IF(OR(AA920=\"\",AC920=\"\",AE920=\"\"),\"\",'Year 01'!AG921)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA928=\"\",AC928=\"\",AE928=\"\"),\"\",'Year 01'!Y929)","v":""},null,null,{"$f":"IF(OR(AA928=\"\",AC928=\"\",AE928=\"\"),\"\",'Year 01'!AG929)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA934=\"\",AC934=\"\",AE934=\"\"),\"\",'Year 01'!Y935)","v":""},null,null,{"$f":"IF(OR(AA934=\"\",AC934=\"\",AE934=\"\"),\"\",'Year 01'!AG935)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA942=\"\",AC942=\"\",AE942=\"\"),\"\",'Year 01'!Y943)","v":""},null,null,{"$f":"IF(OR(AA942=\"\",AC942=\"\",AE942=\"\"),\"\",'Year 01'!AG943)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA954=\"\",AC954=\"\",AE954=\"\"),\"\",'Year 01'!Y955)","v":""},null,null,{"$f":"IF(OR(AA954=\"\",AC954=\"\",AE954=\"\"),\"\",'Year 01'!AG955)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA955=\"\",AC955=\"\",AE955=\"\"),\"\",'Year 01'!Y956)","v":""},null,null,{"$f":"IF(OR(AA955=\"\",AC955=\"\",AE955=\"\"),\"\",'Year 01'!AG956)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA967=\"\",AC967=\"\",AE967=\"\"),\"\",'Year 01'!Y968)","v":""},null,null,{"$f":"IF(OR(AA967=\"\",AC967=\"\",AE967=\"\"),\"\",'Year 01'!AG968)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA975=\"\",AC975=\"\",AE975=\"\"),\"\",'Year 01'!Y976)","v":""},null,null,{"$f":"IF(OR(AA975=\"\",AC975=\"\",AE975=\"\"),\"\",'Year 01'!AG976)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA976=\"\",AC976=\"\",AE976=\"\"),\"\",'Year 01'!Y977)","v":""},null,null,{"$f":"IF(OR(AA976=\"\",AC976=\"\",AE976=\"\"),\"\",'Year 01'!AG977)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA988=\"\",AC988=\"\",AE988=\"\"),\"\",'Year 01'!Y989)","v":""},null,null,{"$f":"IF(OR(AA988=\"\",AC988=\"\",AE988=\"\"),\"\",'Year 01'!AG989)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA996=\"\",AC996=\"\",AE996=\"\"),\"\",'Year 01'!Y997)","v":""},null,null,{"$f":"IF(OR(AA996=\"\",AC996=\"\",AE996=\"\"),\"\",'Year 01'!AG997)","v":""},"",null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(OR(AA997=\"\",AC997=\"\",AE997=\"\"),\"\",'Year 01'!Y998)","v":""},null,null,{"$f":"IF(OR(AA997=\"\",AC997=\"\",AE997=\"\"),\"\",'Year 01'!AG998)","v":""},"",null,"",null,"",null,""]
[]
[null,null,"2-Minor Loss",null,null,null,null,null,null,null,null,0,"A"]
[null,null,"3-Fair",null,null,null,null,null,null,null,null,10,"B"]
[null,null,"4-Poor",null,null,null,null,null,null,null,null,20,"C"]
[null,null,"5-Critical to Failed",null,null,null,null,null,null,null,null,30,"D"]
[null,null,null,null,null,null,null,null,null,null,null,40,"F"]
[null,null,"Safety Levels"]
[null,null,"1-No Impact Possible"]
[null,null,"2-Impact to Shoulder Possible"]
[null,null,"3-Impact to Travel Lane Possible but Avoidable"]
[null,null,"4-Vehicle Damage Possible"]
[null,null,"5-Fatality or Injury Possible"]
[]
[null,null,"Mobility Levels"]
[null,null,"1-No Impact Possible"]
[null,null,"2-Impact to Shoulder Possible"]
[null,null,"3-Impact to Travel Lane Possible"]
[null,null,"4-Road Closure Possible: 1 Day or Less"]
[null,null,"5-Road Closure Possible: > 1 Day"]
[]
[null,null,"Yes/No"]
[null,null,"Yes"]
[null,null,"No"]
[]
[null,null,"Asset Models"]
[null,null,"Cut-All"]
[null,null,"Embankment"]
[null,null,"Subgrade"]
[null,null,"Wall Below"]
[null,null,"Wall Above"]
[null,null,"NatHaz-RockDebris"]
[null,null,"NatHaz-Landslide"]

{"sheet":"Summary Results","index":2,"n_rows":49,"n_cols":30,"rows_kept":49,"cut":false,"hidden":false,"merged":[[7,18,7,19],[7,24,7,25],[8,2,8,3],[8,4,8,5],[8,6,8,7],[8,8,8,9],[8,10,8,11],[6,8,6,13],[6,14,6,17],[6,19,6,23],[6,25,6,29],[9,18,9,19],[9,24,9,25],[10,2,10,3],[10,4,10,5],[10,6,10,7],[10,8,10,9],[10,10,10,11],[8,24,8,25],[9,2,9,3],[9,4,9,5],[9,6,9,7],[9,8,9,9],[9,10,9,11],[9,12,9,13],[9,14,9,15],[9,16,9,17],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[11,18,11,19],[11,24,11,25],[12,2,12,3],[12,4,12,5],[12,6,12,7],[12,8,12,9],[12,10,12,11],[10,24,10,25],[11,2,11,3],[11,4,11,5],[11,6,11,7],[11,8,11,9],[11,10,11,11],[11,12,11,13],[11,14,11,15],[11,16,11,17],[10,12,10,13],[10,14,10,15],[10,16,10,17],[10,18,10,19],[13,18,13,19],[13,24,13,25],[14,2,14,3],[14,4,14,5],[14,6,14,7],[14,8,14,9],[14,10,14,11],[12,24,12,25],[13,2,13,3],[13,4,13,5],[13,6,13,7],[13,8,13,9],[13,10,13,11],[13,12,13,13],[13,14,13,15],[13,16,13,17],[12,12,12,13],[12,14,12,15],[12,16,12,17],[12,18,12,19],[15,18,15,19],[15,24,15,25],[16,2,16,3],[16,4,16,5],[16,6,16,7],[16,8,16,9],[16,10,16,11],[14,24,14,25],[15,2,15,3],[15,4,15,5],[15,6,15,7],[15,8,15,9],[15,10,15,11],[15,12,15,13],[15,14,15,15],[15,16,15,17],[14,12,14,13],[14,14,14,15],[14,16,14,17],[14,18,14,19],[16,24,16,25],[16,18,16,19],[17,2,17,3],[17,4,17,5],[17,6,17,7],[17,8,17,9],[17,10,17,11],[17,12,17,13],[17,14,17,15],[17,16,17,17],[16,12,16,13],[16,14,16,15],[16,16,16,17],[18,18,18,19],[18,24,18,25],[17,18,17,19],[17,24,17,25],[18,8,18,9],[18,10,18,11],[18,12,18,13],[18,14,18,15],[18,16,18,17]]}
[]
[null,"NCHRP Project 24-46 GAM Planner"]
[null,"Summary Results"]
[]
[null,null,"BUDGET AND SUMMARY RESULTS BY YEAR"]
[]
[null,null,null,null,null,null,null,null,"Agency Cost",null,null,null,null,null,"User Cost",null,null,null,"i","Distribution by O&M Condition Level",null,null,null,null,"i","Distribution by Safety/Mobility Consequence Level"]
[null,null,"i","Year","i","Budget","i","Need","i","Total","i","Do Minimum","i","Failures","i","Total","i","Failures",1,null,2,3,4,5,1,null,2,3,4,5]
[null,null,1,null,50000,null,{"$f":"SUM('Year 01'!$AG$10:$AG$1009)","v":0},null,{"$f":"SUM('Year 01'!$AP$10:$AP$1009)","v":0},null,{"$f":"SUM('Year 01'!$AQ$10:$AQ$1009)","v":0},null,{"$f":"SUM('Year 01'!$AR$10:$AR$1009)","v":0},null,{"$f":"SUM('Year 01'!$AS$10:$AS$1009)","v":0},null,{"$f":"SUM('Year 01'!$AT$10:$AT$1009)","v":0},null,{"$f":"SUMIF('Year 01'!$G$10:$G$1009,\"=\"&S$8,'Year 01'!$AU$10:$AU$1009)/SUM('Year 01'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 01'!$G$10:$G$1009,\"=\"&U$8,'Year 01'!$AU$10:$AU$1009)/SUM('Year 01'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 01'!$G$10:$G$1009,\"=\"&V$8,'Year 01'!$AU$10:$AU$1009)/SUM('Year 01'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 01'!$G$10:$G$1009,\"=\"&W$8,'Year 01'!$AU$10:$AU$1009)/SUM('Year 01'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 01'!$G$10:$G$1009,\"=\"&X$8,'Year 01'!$AU$10:$AU$1009)/SUM('Year 01'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 01'!$J$10:$J$1009,\"=\"&Y$8,'Year 01'!$AU$10:$AU$1009)/SUM('Year 01'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 01'!$J$10:$J$1009,\"=\"&AA$8,'Year 01'!$AU$10:$AU$1009)/SUM('Year 01'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 01'!$J$10:$J$1009,\"=\"&AB$8,'Year 01'!$AU$10:$AU$1009)/SUM('Year 01'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 01'!$J$10:$J$1009,\"=\"&AC$8,'Year 01'!$AU$10:$AU$1009)/SUM('Year 01'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"1-SUM(Y9:AC9)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C9+1","v":2},null,50000,null,{"$f":"SUM('Year 02'!$AG$10:$AG$1009)","v":0},null,{"$f":"SUM('Year 02'!$AP$10:$AP$1009)","v":0},null,{"$f":"SUM('Year 02'!$AQ$10:$AQ$1009)","v":0},null,{"$f":"SUM('Year 02'!$AR$10:$AR$1009)","v":0},null,{"$f":"SUM('Year 02'!$AS$10:$AS$1009)","v":0},null,{"$f":"SUM('Year 02'!$AT$10:$AT$1009)","v":0},null,{"$f":"SUMIF('Year 02'!$G$10:$G$1009,\"=\"&S$8,'Year 02'!$AU$10:$AU$1009)/SUM('Year 02'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 02'!$G$10:$G$1009,\"=\"&U$8,'Year 02'!$AU$10:$AU$1009)/SUM('Year 02'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 02'!$G$10:$G$1009,\"=\"&V$8,'Year 02'!$AU$10:$AU$1009)/SUM('Year 02'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 02'!$G$10:$G$1009,\"=\"&W$8,'Year 02'!$AU$10:$AU$1009)/SUM('Year 02'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 02'!$G$10:$G$1009,\"=\"&X$8,'Year 02'!$AU$10:$AU$1009)/SUM('Year 02'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 02'!$J$10:$J$1009,\"=\"&Y$8,'Year 02'!$AU$10:$AU$1009)/SUM('Year 02'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 02'!$J$10:$J$1009,\"=\"&AA$8,'Year 02'!$AU$10:$AU$1009)/SUM('Year 02'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 02'!$J$10:$J$1009,\"=\"&AB$8,'Year 02'!$AU$10:$AU$1009)/SUM('Year 02'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 02'!$J$10:$J$1009,\"=\"&AC$8,'Year 02'!$AU$10:$AU$1009)/SUM('Year 02'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,{"$f":"C10+1","v":3},null,50000,null,{"$f":"SUM('Year 03'!$AG$10:$AG$1009)","v":0},null,{"$f":"SUM('Year 03'!$AP$10:$AP$1009)","v":0},null,{"$f":"SUM('Year 03'!$AQ$10:$AQ$1009)","v":0},null,{"$f":"SUM('Year 03'!$AR$10:$AR$1009)","v":0},null,{"$f":"SUM('Year 03'!$AS$10:$AS$1009)","v":0},null,{"$f":"SUM('Year 03'!$AT$10:$AT$1009)","v":0},null,{"$f":"SUMIF('Year 03'!$G$10:$G$1009,\"=\"&S$8,'Year 03'!$AU$10:$AU$1009)/SUM('Year 03'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 03'!$G$10:$G$1009,\"=\"&U$8,'Year 03'!$AU$10:$AU$1009)/SUM('Year 03'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 03'!$G$10:$G$1009,\"=\"&V$8,'Year 03'!$AU$10:$AU$1009)/SUM('Year 03'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 03'!$G$10:$G$1009,\"=\"&W$8,'Year 03'!$AU$10:$AU$1009)/SUM('Year 03'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 03'!$G$10:$G$1009,\"=\"&X$8,'Year 03'!$AU$10:$AU$1009)/SUM('Year 03'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 03'!$J$10:$J$1009,\"=\"&Y$8,'Year 03'!$AU$10:$AU$1009)/SUM('Year 03'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 03'!$J$10:$J$1009,\"=\"&AA$8,'Year 03'!$AU$10:$AU$1009)/SUM('Year 03'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 03'!$J$10:$J$1009,\"=\"&AB$8,'Year 03'!$AU$10:$AU$1009)/SUM('Year 03'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 03'!$J$10:$J$1009,\"=\"&AC$8,'Year 03'!$AU$10:$AU$1009)/SUM('Year 03'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"1-SUM(Y11:AC11)","v":{"$error":"#DIV/0!"}}]
[null,null,4,null,50000,null,{"$f":"SUM('Year 04'!$AG$10:$AG$1009)","v":0},null,{"$f":"SUM('Year 04'!$AP$10:$AP$1009)","v":0},null,{"$f":"SUM('Year 04'!$AQ$10:$AQ$1009)","v":0},null,{"$f":"SUM('Year 04'!$AR$10:$AR$1009)","v":0},null,{"$f":"SUM('Year 04'!$AS$10:$AS$1009)","v":0},null,{"$f":"SUM('Year 04'!$AT$10:$AT$1009)","v":0},null,{"$f":"SUMIF('Year 04'!$G$10:$G$1009,\"=\"&S$8,'Year 04'!$AU$10:$AU$1009)/SUM('Year 04'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 04'!$G$10:$G$1009,\"=\"&U$8,'Year 04'!$AU$10:$AU$1009)/SUM('Year 04'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 04'!$G$10:$G$1009,\"=\"&V$8,'Year 04'!$AU$10:$AU$1009)/SUM('Year 04'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 04'!$G$10:$G$1009,\"=\"&W$8,'Year 04'!$AU$10:$AU$1009)/SUM('Year 04'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 04'!$G$10:$G$1009,\"=\"&X$8,'Year 04'!$AU$10:$AU$1009)/SUM('Year 04'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 04'!$J$10:$J$1009,\"=\"&Y$8,'Year 04'!$AU$10:$AU$1009)/SUM('Year 04'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 04'!$J$10:$J$1009,\"=\"&AA$8,'Year 04'!$AU$10:$AU$1009)/SUM('Year 04'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 04'!$J$10:$J$1009,\"=\"&AB$8,'Year 04'!$AU$10:$AU$1009)/SUM('Year 04'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 04'!$J$10:$J$1009,\"=\"&AC$8,'Year 04'!$AU$10:$AU$1009)/SUM('Year 04'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,5,null,50000,null,{"$f":"SUM('Year 05'!$AG$10:$AG$1009)","v":0},null,{"$f":"SUM('Year 05'!$AP$10:$AP$1009)","v":0},null,{"$f":"SUM('Year 05'!$AQ$10:$AQ$1009)","v":0},null,{"$f":"SUM('Year 05'!$AR$10:$AR$1009)","v":0},null,{"$f":"SUM('Year 05'!$AS$10:$AS$1009)","v":0},null,{"$f":"SUM('Year 05'!$AT$10:$AT$1009)","v":0},null,{"$f":"SUMIF('Year 05'!$G$10:$G$1009,\"=\"&S$8,'Year 05'!$AU$10:$AU$1009)/SUM('Year 05'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 05'!$G$10:$G$1009,\"=\"&U$8,'Year 05'!$AU$10:$AU$1009)/SUM('Year 05'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 05'!$G$10:$G$1009,\"=\"&V$8,'Year 05'!$AU$10:$AU$1009)/SUM('Year 05'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 05'!$G$10:$G$1009,\"=\"&W$8,'Year 05'!$AU$10:$AU$1009)/SUM('Year 05'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 05'!$G$10:$G$1009,\"=\"&X$8,'Year 05'!$AU$10:$AU$1009)/SUM('Year 05'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 05'!$J$10:$J$1009,\"=\"&Y$8,'Year 05'!$AU$10:$AU$1009)/SUM('Year 05'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 05'!$J$10:$J$1009,\"=\"&AA$8,'Year 05'!$AU$10:$AU$1009)/SUM('Year 05'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 05'!$J$10:$J$1009,\"=\"&AB$8,'Year 05'!$AU$10:$AU$1009)/SUM('Year 05'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 05'!$J$10:$J$1009,\"=\"&AC$8,'Year 05'!$AU$10:$AU$1009)/SUM('Year 05'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,6,null,50000,null,{"$f":"SUM('Year 06'!$AG$10:$AG$1009)","v":0},null,{"$f":"SUM('Year 06'!$AP$10:$AP$1009)","v":0},null,{"$f":"SUM('Year 06'!$AQ$10:$AQ$1009)","v":0},null,{"$f":"SUM('Year 06'!$AR$10:$AR$1009)","v":0},null,{"$f":"SUM('Year 06'!$AS$10:$AS$1009)","v":0},null,{"$f":"SUM('Year 06'!$AT$10:$AT$1009)","v":0},null,{"$f":"SUMIF('Year 06'!$G$10:$G$1009,\"=\"&S$8,'Year 06'!$AU$10:$AU$1009)/SUM('Year 06'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 06'!$G$10:$G$1009,\"=\"&U$8,'Year 06'!$AU$10:$AU$1009)/SUM('Year 06'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 06'!$G$10:$G$1009,\"=\"&V$8,'Year 06'!$AU$10:$AU$1009)/SUM('Year 06'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 06'!$G$10:$G$1009,\"=\"&W$8,'Year 06'!$AU$10:$AU$1009)/SUM('Year 06'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 06'!$G$10:$G$1009,\"=\"&X$8,'Year 06'!$AU$10:$AU$1009)/SUM('Year 06'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 06'!$J$10:$J$1009,\"=\"&Y$8,'Year 06'!$AU$10:$AU$1009)/SUM('Year 06'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 06'!$J$10:$J$1009,\"=\"&AA$8,'Year 06'!$AU$10:$AU$1009)/SUM('Year 06'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 06'!$J$10:$J$1009,\"=\"&AB$8,'Year 06'!$AU$10:$AU$1009)/SUM('Year 06'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 06'!$J$10:$J$1009,\"=\"&AC$8,'Year 06'!$AU$10:$AU$1009)/SUM('Year 06'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,7,null,50000,null,{"$f":"SUM('Year 07'!$AG$10:$AG$1009)","v":0},null,{"$f":"SUM('Year 07'!$AP$10:$AP$1009)","v":0},null,{"$f":"SUM('Year 07'!$AQ$10:$AQ$1009)","v":0},null,{"$f":"SUM('Year 07'!$AR$10:$AR$1009)","v":0},null,{"$f":"SUM('Year 07'!$AS$10:$AS$1009)","v":0},null,{"$f":"SUM('Year 07'!$AT$10:$AT$1009)","v":0},null,{"$f":"SUMIF('Year 07'!$G$10:$G$1009,\"=\"&S$8,'Year 07'!$AU$10:$AU$1009)/SUM('Year 07'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 07'!$G$10:$G$1009,\"=\"&U$8,'Year 07'!$AU$10:$AU$1009)/SUM('Year 07'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 07'!$G$10:$G$1009,\"=\"&V$8,'Year 07'!$AU$10:$AU$1009)/SUM('Year 07'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 07'!$G$10:$G$1009,\"=\"&W$8,'Year 07'!$AU$10:$AU$1009)/SUM('Year 07'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 07'!$G$10:$G$1009,\"=\"&X$8,'Year 07'!$AU$10:$AU$1009)/SUM('Year 07'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 07'!$J$10:$J$1009,\"=\"&Y$8,'Year 07'!$AU$10:$AU$1009)/SUM('Year 07'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 07'!$J$10:$J$1009,\"=\"&AA$8,'Year 07'!$AU$10:$AU$1009)/SUM('Year 07'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 07'!$J$10:$J$1009,\"=\"&AB$8,'Year 07'!$AU$10:$AU$1009)/SUM('Year 07'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 07'!$J$10:$J$1009,\"=\"&AC$8,'Year 07'!$AU$10:$AU$1009)/SUM('Year 07'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,8,null,50000,null,{"$f":"SUM('Year 08'!$AG$10:$AG$1009)","v":0},null,{"$f":"SUM('Year 08'!$AP$10:$AP$1009)","v":0},null,{"$f":"SUM('Year 08'!$AQ$10:$AQ$1009)","v":0},null,{"$f":"SUM('Year 08'!$AR$10:$AR$1009)","v":0},null,{"$f":"SUM('Year 08'!$AS$10:$AS$1009)","v":0},null,{"$f":"SUM('Year 08'!$AT$10:$AT$1009)","v":0},null,{"$f":"SUMIF('Year 08'!$G$10:$G$1009,\"=\"&S$8,'Year 08'!$AU$10:$AU$1009)/SUM('Year 08'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 08'!$G$10:$G$1009,\"=\"&U$8,'Year 08'!$AU$10:$AU$1009)/SUM('Year 08'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 08'!$G$10:$G$1009,\"=\"&V$8,'Year 08'!$AU$10:$AU$1009)/SUM('Year 08'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 08'!$G$10:$G$1009,\"=\"&W$8,'Year 08'!$AU$10:$AU$1009)/SUM('Year 08'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 08'!$G$10:$G$1009,\"=\"&X$8,'Year 08'!$AU$10:$AU$1009)/SUM('Year 08'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 08'!$J$10:$J$1009,\"=\"&Y$8,'Year 08'!$AU$10:$AU$1009)/SUM('Year 08'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 08'!$J$10:$J$1009,\"=\"&AA$8,'Year 08'!$AU$10:$AU$1009)/SUM('Year 08'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 08'!$J$10:$J$1009,\"=\"&AB$8,'Year 08'!$AU$10:$AU$1009)/SUM('Year 08'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 08'!$J$10:$J$1009,\"=\"&AC$8,'Year 08'!$AU$10:$AU$1009)/SUM('Year 08'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,9,null,50000,null,{"$f":"SUM('Year 09'!$AG$10:$AG$1009)","v":0},null,{"$f":"SUM('Year 09'!$AP$10:$AP$1009)","v":0},null,{"$f":"SUM('Year 09'!$AQ$10:$AQ$1009)","v":0},null,{"$f":"SUM('Year 09'!$AR$10:$AR$1009)","v":0},null,{"$f":"SUM('Year 09'!$AS$10:$AS$1009)","v":0},null,{"$f":"SUM('Year 09'!$AT$10:$AT$1009)","v":0},null,{"$f":"SUMIF('Year 09'!$G$10:$G$1009,\"=\"&S$8,'Year 09'!$AU$10:$AU$1009)/SUM('Year 09'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 09'!$G$10:$G$1009,\"=\"&U$8,'Year 09'!$AU$10:$AU$1009)/SUM('Year 09'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 09'!$G$10:$G$1009,\"=\"&V$8,'Year 09'!$AU$10:$AU$1009)/SUM('Year 09'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 09'!$G$10:$G$1009,\"=\"&W$8,'Year 09'!$AU$10:$AU$1009)/SUM('Year 09'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 09'!$G$10:$G$1009,\"=\"&X$8,'Year 09'!$AU$10:$AU$1009)/SUM('Year 09'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 09'!$J$10:$J$1009,\"=\"&Y$8,'Year 09'!$AU$10:$AU$1009)/SUM('Year 09'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 09'!$J$10:$J$1009,\"=\"&AA$8,'Year 09'!$AU$10:$AU$1009)/SUM('Year 09'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 09'!$J$10:$J$1009,\"=\"&AB$8,'Year 09'!$AU$10:$AU$1009)/SUM('Year 09'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 09'!$J$10:$J$1009,\"=\"&AC$8,'Year 09'!$AU$10:$AU$1009)/SUM('Year 09'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,10,null,50000,null,{"$f":"SUM('Year 10'!$AG$10:$AG$1009)","v":0},null,{"$f":"SUM('Year 10'!$AP$10:$AP$1009)","v":0},null,{"$f":"SUM('Year 10'!$AQ$10:$AQ$1009)","v":0},null,{"$f":"SUM('Year 10'!$AR$10:$AR$1009)","v":0},null,{"$f":"SUM('Year 10'!$AS$10:$AS$1009)","v":0},null,{"$f":"SUM('Year 10'!$AT$10:$AT$1009)","v":0},null,{"$f":"SUMIF('Year 10'!$G$10:$G$1009,\"=\"&S$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 10'!$G$10:$G$1009,\"=\"&U$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$G$10:$G$1009,\"=\"&V$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$G$10:$G$1009,\"=\"&W$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$G$10:$G$1009,\"=\"&X$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$J$10:$J$1009,\"=\"&Y$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 10'!$J$10:$J$1009,\"=\"&AA$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$J$10:$J$1009,\"=\"&AB$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$J$10:$J$1009,\"=\"&AC$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I9:I18)","v":0},null,{"$f":"SUM(K9:K18)","v":0},null,{"$f":"SUM(M9:M18)","v":0},null,{"$f":"SUM(O9:O18)","v":0},null,{"$f":"SUM(Q9:Q18)","v":0},null,{"$f":"SUMIF('Year 10'!$AM$10:$AM$1009,\"=\"&S$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 10'!$AM$10:$AM$1009,\"=\"&U$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$AM$10:$AM$1009,\"=\"&V$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$AM$10:$AM$1009,\"=\"&W$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$AM$10:$AM$1009,\"=\"&X$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$AN$10:$AN$1009,\"=\"&Y$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF('Year 10'!$AN$10:$AN$1009,\"=\"&AA$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$AN$10:$AN$1009,\"=\"&AB$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF('Year 10'!$AN$10:$AN$1009,\"=\"&AC$8,'Year 10'!$AU$10:$AU$1009)/SUM('Year 10'!$AU$10:$AU$1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1,2,3,4,5,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,1,2,3,4,5]
[null,null,null,9,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&Y$40,'Year 01'!$H$10:$H$1009,\"=5\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AD$40,'Year 01'!$I$10:$I$1009,\"=5\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}}]
[null,null,null,8,null,null,null,5,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&X$40,'Year 01'!$H$10:$H$1009,\"=5\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&Y$40,'Year 01'!$H$10:$H$1009,\"=4\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AC$40,'Year 01'!$I$10:$I$1009,\"=5\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AD$40,'Year 01'!$I$10:$I$1009,\"=4\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}}]
[null,null,null,7,null,null,5,4,3,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&W$40,'Year 01'!$H$10:$H$1009,\"=5\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&X$40,'Year 01'!$H$10:$H$1009,\"=4\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&Y$40,'Year 01'!$H$10:$H$1009,\"=3\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AB$40,'Year 01'!$I$10:$I$1009,\"=5\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AC$40,'Year 01'!$I$10:$I$1009,\"=4\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AD$40,'Year 01'!$I$10:$I$1009,\"=3\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}}]
[null,null,null,6,null,5,4,3,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&V$40,'Year 01'!$H$10:$H$1009,\"=5\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&W$40,'Year 01'!$H$10:$H$1009,\"=4\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&X$40,'Year 01'!$H$10:$H$1009,\"=3\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&Y$40,'Year 01'!$H$10:$H$1009,\"=2\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AA$40,'Year 01'!$I$10:$I$1009,\"=5\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AB$40,'Year 01'!$I$10:$I$1009,\"=4\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AC$40,'Year 01'!$I$10:$I$1009,\"=3\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AD$40,'Year 01'!$I$10:$I$1009,\"=2\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}}]
[null,null,null,5,5,4,3,2,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&U$40,'Year 01'!$H$10:$H$1009,\"=5\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&V$40,'Year 01'!$H$10:$H$1009,\"=4\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&W$40,'Year 01'!$H$10:$H$1009,\"=3\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&X$40,'Year 01'!$H$10:$H$1009,\"=2\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&Y$40,'Year 01'!$H$10:$H$1009,\"=1\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&Z$40,'Year 01'!$I$10:$I$1009,\"=5\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AA$40,'Year 01'!$I$10:$I$1009,\"=4\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AB$40,'Year 01'!$I$10:$I$1009,\"=3\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AC$40,'Year 01'!$I$10:$I$1009,\"=2\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AD$40,'Year 01'!$I$10:$I$1009,\"=1\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}}]
[null,null,null,4,4,3,2,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&U$40,'Year 01'!$H$10:$H$1009,\"=4\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&V$40,'Year 01'!$H$10:$H$1009,\"=3\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&W$40,'Year 01'!$H$10:$H$1009,\"=2\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&X$40,'Year 01'!$H$10:$H$1009,\"=1\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&Z$40,'Year 01'!$I$10:$I$1009,\"=4\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AA$40,'Year 01'!$I$10:$I$1009,\"=3\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AB$40,'Year 01'!$I$10:$I$1009,\"=2\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AC$40,'Year 01'!$I$10:$I$1009,\"=1\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}}]
[null,null,null,3,3,2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&U$40,'Year 01'!$H$10:$H$1009,\"=3\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&V$40,'Year 01'!$H$10:$H$1009,\"=2\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&W$40,'Year 01'!$H$10:$H$1009,\"=1\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&Z$40,'Year 01'!$I$10:$I$1009,\"=3\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AA$40,'Year 01'!$I$10:$I$1009,\"=2\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AB$40,'Year 01'!$I$10:$I$1009,\"=1\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}}]
[null,null,null,2,2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&U$40,'Year 01'!$H$10:$H$1009,\"=2\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&V$40,'Year 01'!$H$10:$H$1009,\"=1\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&Z$40,'Year 01'!$I$10:$I$1009,\"=2\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&AA$40,'Year 01'!$I$10:$I$1009,\"=1\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}}]
[null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&U$40,'Year 01'!$H$10:$H$1009,\"=1\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"SUMIFS('Year 01'!$AU$10:$AU$1009,'Year 01'!$G$10:$G$1009,\"=\"&Z$40,'Year 01'!$I$10:$I$1009,\"=1\")/'Main Menu'!$T$11","v":{"$error":"#DIV/0!"}}]

{"sheet":"Detailed Results","index":3,"n_rows":1046,"n_cols":16,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,"NCHRP Project 24-46 GAM Planner"]
[null,"Detailed Results"]
[]
[null,"Asset ID",1,null,"Fixed Seg. Length",{"$f":"INDEX(Inventory!$C$9:$AX$1008,$C$44,13)","v":{"$error":"#N/A"}}]
[null,"Type",{"$f":"INDEX(Inventory!$C$9:$AX$1008,$C$44,3)","v":{"$error":"#N/A"}},null,"Total Seg. Length",{"$f":"INDEX(Inventory!$C$9:$AX$1008,$C$44,15)","v":{"$error":"#N/A"}}]
[null,"Route",{"$f":"INDEX(Inventory!$C$9:$AX$1008,$C$44,7)","v":{"$error":"#N/A"}},null,"Cost Scale Factor",{"$f":"INDEX(Inventory!$C$9:$AX$1008,$C$44,17)","v":{"$error":"#N/A"}}]
[null,"Milepost",{"$f":"INDEX(Inventory!$C$9:$AX$1008,$C$44,9)","v":{"$error":"#N/A"}},null,"Effective Quantity",{"$f":"INDEX(Inventory!$C$9:$AX$1008,$C$44,19)","v":{"$error":"#N/A"}}]
[null,"Description",{"$f":"INDEX(Inventory!$C$9:$AX$1008,$C$44,11)","v":{"$error":"#N/A"}}]
[]
[null,null,"O&M","Safety","Mobility","Total GAM","Treatment",null,null,null,null,"Agency Costs",null,null,"User Costs"]
[null,"Year","Condition Level","Consequence","Consequence","Risk Level","Recommended","Cost","Benefit","BCR","Program?","Total","Do Min","Failure","Total","Failure"]
[null,{"$f":"'Summary Results'!C9","v":1},{"$f":"INDEX(Inventory!$C$1011:$C$1015,INDEX('Year 01'!$D$10:$AU$1009,$C$44,4),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1018:$C$1022,INDEX('Year 01'!$H$10:$H$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1025:$C$1029,INDEX('Year 01'!$I$10:$I$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"VALUE(LEFT(C13,1))*(VALUE(LEFT(D13,1)+VALUE(LEFT(E13,1))))","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,22)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,30)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,31)","v":{"$error":"#N/A"}},{"$f":"IF(AND(INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)<999999,INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)>=0),INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)+1,\"N/A\")","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 01'!$D$10:$AU$1009,$C$44,34),\"Yes\",\"No\")","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,39)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,40)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,41)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,42)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,43)","v":{"$error":"#N/A"}}]
[null,{"$f":"'Summary Results'!C10","v":2},{"$f":"INDEX(Inventory!$C$1011:$C$1015,INDEX('Year 02'!$D$10:$AU$1009,$C$44,4),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1018:$C$1022,INDEX('Year 02'!$H$10:$H$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1025:$C$1029,INDEX('Year 02'!$I$10:$I$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"VALUE(LEFT(C14,1))*(VALUE(LEFT(D14,1)+VALUE(LEFT(E14,1))))","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,22)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,30)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,31)","v":{"$error":"#N/A"}},{"$f":"IF(AND(INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)<999999,INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)>=0),INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)+1,\"N/A\")","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 01'!$D$10:$AU$1009,$C$44,34),\"Yes\",\"No\")","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,39)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,40)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,41)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,42)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,43)","v":{"$error":"#N/A"}}]
[null,{"$f":"'Summary Results'!C11","v":3},{"$f":"INDEX(Inventory!$C$1011:$C$1015,INDEX('Year 03'!$D$10:$AU$1009,$C$44,4),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1018:$C$1022,INDEX('Year 03'!$H$10:$H$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1025:$C$1029,INDEX('Year 03'!$I$10:$I$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,22)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,30)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,31)","v":{"$error":"#N/A"}},{"$f":"IF(AND(INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)<999999,INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)>=0),INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)+1,\"N/A\")","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 01'!$D$10:$AU$1009,$C$44,34),\"Yes\",\"No\")","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,39)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,40)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,41)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,42)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,43)","v":{"$error":"#N/A"}}]
[null,{"$f":"'Summary Results'!C12","v":4},{"$f":"INDEX(Inventory!$C$1011:$C$1015,INDEX('Year 04'!$D$10:$AU$1009,$C$44,4),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1018:$C$1022,INDEX('Year 04'!$H$10:$H$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1025:$C$1029,INDEX('Year 04'!$I$10:$I$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,22)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,30)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,31)","v":{"$error":"#N/A"}},{"$f":"IF(AND(INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)<999999,INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)>=0),INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)+1,\"N/A\")","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 01'!$D$10:$AU$1009,$C$44,34),\"Yes\",\"No\")","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,39)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,40)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,41)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,42)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,43)","v":{"$error":"#N/A"}}]
[null,{"$f":"'Summary Results'!C13","v":5},{"$f":"INDEX(Inventory!$C$1011:$C$1015,INDEX('Year 05'!$D$10:$AU$1009,$C$44,4),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1018:$C$1022,INDEX('Year 05'!$H$10:$H$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1025:$C$1029,INDEX('Year 05'!$I$10:$I$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,22)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,30)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,31)","v":{"$error":"#N/A"}},{"$f":"IF(AND(INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)<999999,INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)>=0),INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)+1,\"N/A\")","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 01'!$D$10:$AU$1009,$C$44,34),\"Yes\",\"No\")","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,39)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,40)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,41)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,42)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,43)","v":{"$error":"#N/A"}}]
[null,{"$f":"'Summary Results'!C14","v":6},{"$f":"INDEX(Inventory!$C$1011:$C$1015,INDEX('Year 06'!$D$10:$AU$1009,$C$44,4),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1018:$C$1022,INDEX('Year 06'!$H$10:$H$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1025:$C$1029,INDEX('Year 06'!$I$10:$I$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,22)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,30)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,31)","v":{"$error":"#N/A"}},{"$f":"IF(AND(INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)<999999,INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)>=0),INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)+1,\"N/A\")","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 01'!$D$10:$AU$1009,$C$44,34),\"Yes\",\"No\")","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,39)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,40)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,41)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,42)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,43)","v":{"$error":"#N/A"}}]
[null,{"$f":"'Summary Results'!C15","v":7},{"$f":"INDEX(Inventory!$C$1011:$C$1015,INDEX('Year 07'!$D$10:$AU$1009,$C$44,4),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1018:$C$1022,INDEX('Year 07'!$H$10:$H$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1025:$C$1029,INDEX('Year 07'!$I$10:$I$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,22)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,30)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,31)","v":{"$error":"#N/A"}},{"$f":"IF(AND(INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)<999999,INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)>=0),INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)+1,\"N/A\")","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 01'!$D$10:$AU$1009,$C$44,34),\"Yes\",\"No\")","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,39)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,40)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,41)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,42)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,43)","v":{"$error":"#N/A"}}]
[null,{"$f":"'Summary Results'!C16","v":8},{"$f":"INDEX(Inventory!$C$1011:$C$1015,INDEX('Year 08'!$D$10:$AU$1009,$C$44,4),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1018:$C$1022,INDEX('Year 08'!$H$10:$H$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1025:$C$1029,INDEX('Year 08'!$I$10:$I$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,22)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,30)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,31)","v":{"$error":"#N/A"}},{"$f":"IF(AND(INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)<999999,INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)>=0),INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)+1,\"N/A\")","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 01'!$D$10:$AU$1009,$C$44,34),\"Yes\",\"No\")","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,39)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,40)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,41)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,42)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,43)","v":{"$error":"#N/A"}}]
[null,{"$f":"'Summary Results'!C17","v":9},{"$f":"INDEX(Inventory!$C$1011:$C$1015,INDEX('Year 09'!$D$10:$AU$1009,$C$44,4),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1018:$C$1022,INDEX('Year 09'!$H$10:$H$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1025:$C$1029,INDEX('Year 09'!$I$10:$I$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,22)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,30)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,31)","v":{"$error":"#N/A"}},{"$f":"IF(AND(INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)<999999,INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)>=0),INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)+1,\"N/A\")","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 01'!$D$10:$AU$1009,$C$44,34),\"Yes\",\"No\")","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,39)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,40)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,41)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,42)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,43)","v":{"$error":"#N/A"}}]
[null,{"$f":"'Summary Results'!C18","v":10},{"$f":"INDEX(Inventory!$C$1011:$C$1015,INDEX('Year 10'!$D$10:$AU$1009,$C$44,4),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1018:$C$1022,INDEX('Year 10'!$H$10:$H$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"INDEX(Inventory!$C$1025:$C$1029,INDEX('Year 10'!$I$10:$I$1009,$C$44,1),1)","v":{"$error":"#N/A"}},{"$f":"VALUE(LEFT(C22,1))*(VALUE(LEFT(D22,1)+VALUE(LEFT(E22,1))))","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,22)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,30)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,31)","v":{"$error":"#N/A"}},{"$f":"IF(AND(INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)<999999,INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)>=0),INDEX('Year 01'!$D$10:$AU$1009,$C$44,32)+1,\"N/A\")","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 01'!$D$10:$AU$1009,$C$44,34),\"Yes\",\"No\")","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,39)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,40)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,41)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,42)","v":{"$error":"#N/A"}},{"$f":"INDEX('Year 01'!$D$10:$AU$1009,$C$44,43)","v":{"$error":"#N/A"}}]
[null,"Total",{"$f":"INDEX(Inventory!$C$1011:$C$1015,INDEX('Year 10'!$D$10:$AU$1009,$C$44,36),1)","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 10'!$AN$10:$AN$1009,$C$44,1)=INDEX('Year 10'!$J$10:$J$1009,$C$44,1),D22,INDEX(Inventory!$C$1018:$C$1022,INDEX('Year 10'!$AN$10:$AN$1009,$C$44,1),1))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('Year 10'!$AN$10:$AN$1009,$C$44,1)=INDEX('Year 10'!$J$10:$J$1009,$C$44,1),E22,INDEX(Inventory!$C$1025:$C$1029,INDEX('Year 10'!$AN$10:$AN$1009,$C$44,1),1))","v":{"$error":"#N/A"}},{"$f":"VALUE(LEFT(C23,1))*(VALUE(LEFT(D23,1)+VALUE(LEFT(E23,1))))","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"SUM(L13:L22)","v":{"$error":"#N/A"}},{"$f":"SUM(M13:M22)","v":{"$error":"#N/A"}},{"$f":"SUM(N13:N22)","v":{"$error":"#N/A"}},{"$f":"SUM(O13:O22)","v":{"$error":"#N/A"}},{"$f":"SUM(P13:P22)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"OM","S/M"]
[null,null,null,null,null,null,null,null,{"$f":"VALUE(LEFT(C13,1))","v":{"$error":"#N/A"}},{"$f":"ROUND((VALUE(LEFT(D13,1))+VALUE(LEFT(E13,1)))/2,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$f":"VALUE(LEFT(C14,1))","v":{"$error":"#N/A"}},{"$f":"ROUND((VALUE(LEFT(D14,1))+VALUE(LEFT(E14,1)))/2,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[null,"Row",{"$f":"MATCH(C5,B47:B1046)","v":{"$error":"#N/A"}}]
[]
[null,"Asset ID"]
[null,{"$f":"IF(Inventory!C9<>\"\",Inventory!C9,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C10<>\"\",Inventory!C10,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C11<>\"\",Inventory!C11,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C12<>\"\",Inventory!C12,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C13<>\"\",Inventory!C13,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C14<>\"\",Inventory!C14,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C15<>\"\",Inventory!C15,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C16<>\"\",Inventory!C16,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C17<>\"\",Inventory!C17,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C18<>\"\",Inventory!C18,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C19<>\"\",Inventory!C19,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C20<>\"\",Inventory!C20,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C21<>\"\",Inventory!C21,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C22<>\"\",Inventory!C22,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C23<>\"\",Inventory!C23,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C24<>\"\",Inventory!C24,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C25<>\"\",Inventory!C25,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C26<>\"\",Inventory!C26,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C27<>\"\",Inventory!C27,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C28<>\"\",Inventory!C28,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C29<>\"\",Inventory!C29,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C30<>\"\",Inventory!C30,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C31<>\"\",Inventory!C31,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C32<>\"\",Inventory!C32,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C33<>\"\",Inventory!C33,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C34<>\"\",Inventory!C34,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C35<>\"\",Inventory!C35,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C36<>\"\",Inventory!C36,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C37<>\"\",Inventory!C37,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C38<>\"\",Inventory!C38,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C39<>\"\",Inventory!C39,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C40<>\"\",Inventory!C40,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C41<>\"\",Inventory!C41,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C42<>\"\",Inventory!C42,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C43<>\"\",Inventory!C43,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C44<>\"\",Inventory!C44,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C45<>\"\",Inventory!C45,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C46<>\"\",Inventory!C46,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C47<>\"\",Inventory!C47,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C48<>\"\",Inventory!C48,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C49<>\"\",Inventory!C49,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C50<>\"\",Inventory!C50,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C51<>\"\",Inventory!C51,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C52<>\"\",Inventory!C52,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C53<>\"\",Inventory!C53,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C54<>\"\",Inventory!C54,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C55<>\"\",Inventory!C55,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C56<>\"\",Inventory!C56,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C57<>\"\",Inventory!C57,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C58<>\"\",Inventory!C58,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C59<>\"\",Inventory!C59,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C60<>\"\",Inventory!C60,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C61<>\"\",Inventory!C61,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C62<>\"\",Inventory!C62,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C63<>\"\",Inventory!C63,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C64<>\"\",Inventory!C64,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C65<>\"\",Inventory!C65,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C66<>\"\",Inventory!C66,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C67<>\"\",Inventory!C67,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C68<>\"\",Inventory!C68,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C69<>\"\",Inventory!C69,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C70<>\"\",Inventory!C70,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C71<>\"\",Inventory!C71,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C72<>\"\",Inventory!C72,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C73<>\"\",Inventory!C73,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C74<>\"\",Inventory!C74,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C75<>\"\",Inventory!C75,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C76<>\"\",Inventory!C76,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C77<>\"\",Inventory!C77,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C78<>\"\",Inventory!C78,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C79<>\"\",Inventory!C79,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C80<>\"\",Inventory!C80,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C81<>\"\",Inventory!C81,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C82<>\"\",Inventory!C82,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C83<>\"\",Inventory!C83,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C84<>\"\",Inventory!C84,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C85<>\"\",Inventory!C85,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C86<>\"\",Inventory!C86,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C87<>\"\",Inventory!C87,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C92<>\"\",Inventory!C92,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C97<>\"\",Inventory!C97,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C105<>\"\",Inventory!C105,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C110<>\"\",Inventory!C110,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C118<>\"\",Inventory!C118,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C126<>\"\",Inventory!C126,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C131<>\"\",Inventory!C131,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C139<>\"\",Inventory!C139,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C145<>\"\",Inventory!C145,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C153<>\"\",Inventory!C153,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C161<>\"\",Inventory!C161,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C166<>\"\",Inventory!C166,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C174<>\"\",Inventory!C174,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C182<>\"\",Inventory!C182,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C187<>\"\",Inventory!C187,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C195<>\"\",Inventory!C195,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C202<>\"\",Inventory!C202,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C209<>\"\",Inventory!C209,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C217<>\"\",Inventory!C217,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C229<>\"\",Inventory!C229,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C230<>\"\",Inventory!C230,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C242<>\"\",Inventory!C242,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C250<>\"\",Inventory!C250,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C251<>\"\",Inventory!C251,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C259<>\"\",Inventory!C259,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C272<>\"\",Inventory!C272,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C273<>\"\",Inventory!C273,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C285<>\"\",Inventory!C285,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C293<>\"\",Inventory!C293,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C298<>\"\",Inventory!C298,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C306<>\"\",Inventory!C306,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C314<>\"\",Inventory!C314,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C319<>\"\",Inventory!C319,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C324<>\"\",Inventory!C324,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C336<>\"\",Inventory!C336,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C341<>\"\",Inventory!C341,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C349<>\"\",Inventory!C349,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C354<>\"\",Inventory!C354,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C362<>\"\",Inventory!C362,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C370<>\"\",Inventory!C370,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C375<>\"\",Inventory!C375,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C381<>\"\",Inventory!C381,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C389<>\"\",Inventory!C389,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C397<>\"\",Inventory!C397,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C405<>\"\",Inventory!C405,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C410<>\"\",Inventory!C410,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C418<>\"\",Inventory!C418,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C426<>\"\",Inventory!C426,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C431<>\"\",Inventory!C431,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C438<>\"\",Inventory!C438,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C445<>\"\",Inventory!C445,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C453<>\"\",Inventory!C453,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C461<>\"\",Inventory!C461,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C466<>\"\",Inventory!C466,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C474<>\"\",Inventory!C474,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C479<>\"\",Inventory!C479,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C487<>\"\",Inventory!C487,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C495<>\"\",Inventory!C495,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C503<>\"\",Inventory!C503,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C509<>\"\",Inventory!C509,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C517<>\"\",Inventory!C517,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C522<>\"\",Inventory!C522,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C530<>\"\",Inventory!C530,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C542<>\"\",Inventory!C542,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C543<>\"\",Inventory!C543,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C551<>\"\",Inventory!C551,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C560<>\"\",Inventory!C560,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C565<>\"\",Inventory!C565,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C573<>\"\",Inventory!C573,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C585<>\"\",Inventory!C585,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C586<>\"\",Inventory!C586,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C598<>\"\",Inventory!C598,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C606<>\"\",Inventory!C606,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C607<>\"\",Inventory!C607,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C617<>\"\",Inventory!C617,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C628<>\"\",Inventory!C628,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C633<>\"\",Inventory!C633,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C641<>\"\",Inventory!C641,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C649<>\"\",Inventory!C649,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C654<>\"\",Inventory!C654,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C662<>\"\",Inventory!C662,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C670<>\"\",Inventory!C670,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C675<>\"\",Inventory!C675,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C682<>\"\",Inventory!C682,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C689<>\"\",Inventory!C689,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C697<>\"\",Inventory!C697,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C705<>\"\",Inventory!C705,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C710<>\"\",Inventory!C710,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C718<>\"\",Inventory!C718,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C726<>\"\",Inventory!C726,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C731<>\"\",Inventory!C731,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C739<>\"\",Inventory!C739,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C745<>\"\",Inventory!C745,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C753<>\"\",Inventory!C753,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C761<>\"\",Inventory!C761,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C766<>\"\",Inventory!C766,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C774<>\"\",Inventory!C774,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C779<>\"\",Inventory!C779,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C787<>\"\",Inventory!C787,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C796<>\"\",Inventory!C796,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C801<>\"\",Inventory!C801,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C809<>\"\",Inventory!C809,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C817<>\"\",Inventory!C817,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C822<>\"\",Inventory!C822,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C830<>\"\",Inventory!C830,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C835<>\"\",Inventory!C835,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C843<>\"\",Inventory!C843,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C851<>\"\",Inventory!C851,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C861<>\"\",Inventory!C861,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C865<>\"\",Inventory!C865,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C877<>\"\",Inventory!C877,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C878<>\"\",Inventory!C878,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C886<>\"\",Inventory!C886,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C898<>\"\",Inventory!C898,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C899<>\"\",Inventory!C899,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C907<>\"\",Inventory!C907,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C918<>\"\",Inventory!C918,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C921<>\"\",Inventory!C921,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C933<>\"\",Inventory!C933,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C941<>\"\",Inventory!C941,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C942<>\"\",Inventory!C942,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C954<>\"\",Inventory!C954,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C962<>\"\",Inventory!C962,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C963<>\"\",Inventory!C963,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C975<>\"\",Inventory!C975,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C978<>\"\",Inventory!C978,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C979<>\"\",Inventory!C979,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C980<>\"\",Inventory!C980,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C981<>\"\",Inventory!C981,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C982<>\"\",Inventory!C982,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C983<>\"\",Inventory!C983,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C984<>\"\",Inventory!C984,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C985<>\"\",Inventory!C985,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C986<>\"\",Inventory!C986,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C987<>\"\",Inventory!C987,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C988<>\"\",Inventory!C988,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C989<>\"\",Inventory!C989,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C990<>\"\",Inventory!C990,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C991<>\"\",Inventory!C991,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C992<>\"\",Inventory!C992,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C993<>\"\",Inventory!C993,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C994<>\"\",Inventory!C994,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C995<>\"\",Inventory!C995,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C996<>\"\",Inventory!C996,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C997<>\"\",Inventory!C997,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C998<>\"\",Inventory!C998,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C999<>\"\",Inventory!C999,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C1000<>\"\",Inventory!C1000,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C1001<>\"\",Inventory!C1001,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C1002<>\"\",Inventory!C1002,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C1003<>\"\",Inventory!C1003,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C1004<>\"\",Inventory!C1004,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C1005<>\"\",Inventory!C1005,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C1006<>\"\",Inventory!C1006,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C1007<>\"\",Inventory!C1007,\"\")","v":""}]
[null,{"$f":"IF(Inventory!C1008<>\"\",Inventory!C1008,\"\")","v":""}]

{"sheet":"Asset Model Builder","index":4,"n_rows":178,"n_cols":111,"rows_kept":178,"cut":false,"hidden":false,"merged":[[19,3,20,3],[19,7,20,7],[18,4,18,6],[29,3,30,3],[28,7,30,7],[28,4,29,6],[11,7,11,10],[12,7,12,10],[13,7,13,10],[14,7,14,10],[34,12,34,14],[18,8,18,11],[20,12,20,14],[21,12,21,14],[22,12,22,14],[23,12,23,14],[24,12,24,14],[28,8,28,9],[28,10,28,11],[35,12,35,14],[33,12,33,14],[32,12,32,14],[31,12,31,14],[30,12,30,14]]}
[]
[null,"NCHRP Project 24-46 GAM Planner"]
[null,"Asset Model Builder"]
[]
[null,null,"MISCELLANEOUS PARAMETERS"]
[]
[null,null,null,"Description",null,"Example"]
[null,null,null,"Discount Rate",null,0.05]
[]
[null,null,"TREATMENTS"]
[]
[null,null,null,"ID","Description","Feasible","Annual Agency Cost","Notes"]
[null,null,null,1,{"$f":"F170","v":"Maintain"},"Yes",5000]
[null,null,null,2,{"$f":"F171","v":"Rehab"},"Yes",250000]
[null,null,null,3,{"$f":"F172","v":"Reconstruct"},"Yes",500000]
[]
[null,null,"PARAMETERS SPECIFIED BY OPERATIONS & MAINTENANCE CONDITION LEVEL"]
[]
[null,null,null,null,"Do Minimum Cost",null,null,null,"One-Year Probabilities for the Do-Minimum Action"]
[null,null,null,"Risk Level",null,null,null,"O&M Condition Level After Rehab",null,null,"Med. Years"]
[null,null,null,null,"Agency","User","Total",null,"Stay the Same","Deteriorate","to Deteriorate","Fail","Notes"]
[null,null,null,1,0,0,{"$f":"E22+F22","v":0},"N/A",0.96,{"$f":"1-I22-L22","v":3.0000000000000034E-2},{"$f":"LN(0.5)/LN(I22)","v":16.979748018338931},0.01]
[null,null,null,2,500,0,{"$f":"E23+F23","v":500},1,0.93,{"$f":"1-I23-L23","v":4.9999999999999947E-2},{"$f":"LN(0.5)/LN(I23)","v":9.551337509447352},0.02]
[null,null,null,3,2500,0,{"$f":"E24+F24","v":2500},2,0.9,{"$f":"1-I24-L24","v":4.9999999999999975E-2},{"$f":"LN(0.5)/LN(I24)","v":6.5788134789605852},0.05]
[null,null,null,4,5000,0,{"$f":"E25+F25","v":5000},2,0.5,"N/A",{"$f":"LN(0.5)/LN(I25)","v":1},0.5]
[]
[null,null,"PARAMETERS SPECIFIED BY SAFETY & MOBILITY RISK LEVEL"]
[]
[null,null,null,null,"Additional Annual Cost (Relative to Do Min Cost Above)",null,null,"Annual Failure Risk for a New Asset","Unit Failure Cost",null,"Level Following Failure"]
[null,null,null,"Risk Level"]
[null,null,null,null,"Agency","User","Total",null,"Agency","User","O&M Condition","Safety/Mobility Risk","Notes"]
[null,null,null,1,0,0,{"$f":"E32+F32","v":0},0,4000000,5000,1,1]
[null,null,null,2,0,0,{"$f":"E33+F33","v":0},0,4000000,5000,1,2]
[null,null,null,3,0,1000,1000,0,4000000,25000,1,3]
[null,null,null,4,0,5000,{"$f":"E35+F35","v":5000},0,4000000,50000,1,4]
[null,null,null,5,0,50000,{"$f":"E36+F36","v":50000},0,4000000,500000,1,5]
[]
[null,null,"SOLUTION BY STATE"]
[]
[null,null,null,null,"O&M","Safety/Mobility"]
[null,null,null,"State","Condition Level","Conseq. Level","Rec. Action","Desc.","Long-Term Cost","Benefit"]
[null,null,null,1,1,1,{"$f":"SUMPRODUCT(F72:F73,$AK72:$AK73)","v":1},{"$f":"VLOOKUP(G42,$E$169:$F$173,2)","v":"Maintain"},{"$f":"SUMPRODUCT(AH72:AH73,$AK72:$AK73)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ72:AJ73,$AK72:$AK73)","v":33095.238095238135}]
[null,null,null,2,2,1,{"$f":"SUMPRODUCT(F74:F77,$AK74:$AK77)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH74:AH77,$AK74:$AK77)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ74:AJ77,$AK74:$AK77)","v":71690.476190476271}]
[null,null,null,3,3,1,{"$f":"SUMPRODUCT(F78:F81,$AK78:$AK81)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH78:AH81,$AK78:$AK81)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ78:AJ81,$AK78:$AK81)","v":187976.19047619071}]
[null,null,null,4,4,1,{"$f":"SUMPRODUCT(F82:F85,$AK82:$AK85)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH82:AH85,$AK82:$AK85)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ82:AJ85,$AK82:$AK85)","v":1904761.9047619046}]
[null,null,null,5,5,1,4,"Restore",{"$f":"AH86","v":4105000},0]
[null,null,null,6,1,2,{"$f":"SUMPRODUCT(F87:F89,$AK87:$AK89)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH87:AH89,$AK87:$AK89)","v":104999.9999999998},{"$f":"SUMPRODUCT(AJ87:AJ89,$AK87:$AK89)","v":33095.238095238135}]
[null,null,null,7,2,2,{"$f":"SUMPRODUCT(F90:F93,$AK90:$AK93)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH90:AH93,$AK90:$AK93)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ90:AJ93,$AK90:$AK93)","v":71690.476190476242}]
[null,null,null,8,3,2,{"$f":"SUMPRODUCT(F94:F97,$AK94:$AK97)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH94:AH97,$AK94:$AK97)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ94:AJ97,$AK94:$AK97)","v":187976.19047619065}]
[null,null,null,9,4,2,{"$f":"SUMPRODUCT(F98:F101,$AK98:$AK101)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH98:AH101,$AK98:$AK101)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ98:AJ101,$AK98:$AK101)","v":1904761.9047619046}]
[null,null,null,10,5,2,4,"Restore",{"$f":"AH102","v":4105000},0]
[null,null,null,11,1,3,{"$f":"SUMPRODUCT(F103:F105,$AK103:$AK105)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH103:AH105,$AK103:$AK105)","v":125999.99999999977},{"$f":"SUMPRODUCT(AJ103:AJ105,$AK103:$AK105)","v":33276.190476190503}]
[null,null,null,12,2,3,{"$f":"SUMPRODUCT(F106:F109,$AK106:$AK109)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH106:AH109,$AK106:$AK109)","v":125999.99999999994},{"$f":"SUMPRODUCT(AJ106:AJ109,$AK106:$AK109)","v":72052.380952381005}]
[null,null,null,13,3,3,{"$f":"SUMPRODUCT(F110:F113,$AK110:$AK113)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH110:AH113,$AK110:$AK113)","v":125999.99999999994},{"$f":"SUMPRODUCT(AJ110:AJ113,$AK110:$AK113)","v":188880.95238095254}]
[null,null,null,14,4,3,{"$f":"SUMPRODUCT(F114:F117,$AK114:$AK117)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH114:AH117,$AK114:$AK117)","v":125999.99999999994},{"$f":"SUMPRODUCT(AJ114:AJ117,$AK114:$AK117)","v":1913809.5238095233}]
[null,null,null,15,5,3,4,"Restore",{"$f":"AH118","v":4145000},0]
[null,null,null,16,1,4,{"$f":"SUMPRODUCT(F119:F121,$AK119:$AK121)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH119:AH121,$AK119:$AK121)","v":209999.99999999951},{"$f":"SUMPRODUCT(AJ119:AJ121,$AK119:$AK121)","v":33476.190476190503}]
[null,null,null,17,2,4,{"$f":"SUMPRODUCT(F122:F125,$AK122:$AK125)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH122:AH125,$AK122:$AK125)","v":209999.99999999977},{"$f":"SUMPRODUCT(AJ122:AJ125,$AK122:$AK125)","v":72452.380952381005}]
[null,null,null,18,3,4,{"$f":"SUMPRODUCT(F126:F129,$AK126:$AK129)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH126:AH129,$AK126:$AK129)","v":209999.99999999977},{"$f":"SUMPRODUCT(AJ126:AJ129,$AK126:$AK129)","v":189880.95238095248}]
[null,null,null,19,4,4,{"$f":"SUMPRODUCT(F130:F133,$AK130:$AK133)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH130:AH133,$AK130:$AK133)","v":209999.99999999977},{"$f":"SUMPRODUCT(AJ130:AJ133,$AK130:$AK133)","v":1923809.5238095236}]
[null,null,null,20,5,4,4,"Restore",{"$f":"AH134","v":4249999.9999999991},0]
[null,null,null,21,1,5,{"$f":"SUMPRODUCT(F135:F137,$AK135:$AK137)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH135:AH137,$AK135:$AK137)","v":650000},{"$f":"SUMPRODUCT(AJ135:AJ137,$AK135:$AK137)","v":61609.977324263076}]
[null,null,null,22,2,5,{"$f":"SUMPRODUCT(F138:F141,$AK138:$AK141)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH138:AH141,$AK138:$AK141)","v":650000},{"$f":"SUMPRODUCT(AJ138:AJ141,$AK138:$AK141)","v":104672.33560090687}]
[null,null,null,23,3,5,{"$f":"SUMPRODUCT(F142:F145,$AK142:$AK145)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH142:AH145,$AK142:$AK145)","v":650000},{"$f":"SUMPRODUCT(AJ142:AJ145,$AK142:$AK145)","v":234359.41043083905}]
[null,null,null,24,4,5,{"$f":"SUMPRODUCT(F146:F149,$AK146:$AK149)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH146:AH149,$AK146:$AK149)","v":650000},{"$f":"SUMPRODUCT(AJ146:AJ149,$AK146:$AK149)","v":2152165.5328798182}]
[null,null,null,25,5,5,4,"Restore",{"$f":"AH150","v":5119047.6190476194},0]
[]
[null,null,"DETAILED DATA"]
[]
[null,null,null,null,null,null,null,null,"Transition Probability to State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution Details"]
[null,null,null,null,"State","Action","Desc","Unit Cost",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"LT Cost","LT Cost - Slack","Benefit","Optimal"]
[null,null,null,null,1,0,{"$f":"VLOOKUP(F72,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$32","v":0},{"$f":"$I$22*(1-$H$32)","v":0.96},{"$f":"$J$22*(1-$H$32)","v":3.0000000000000034E-2},0,0,{"$f":"1-SUM(I72:L72)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I72:AF72)","v":0},{"$f":"H72+$F$177*SUMPRODUCT(I72:AG72,$E$155:$AC$155)","v":138095.23809523808},{"$f":"AH72-E$155","v":33095.238095238135},{"$f":"AH72-AH72","v":0},{"$f":"IF(AH72<=AH73,1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"IF($F$14=$E$164,1,0)*(1-$H$32)","v":1},0,0,0,{"$f":"1-SUM(I73:L73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I73:AA73)","v":0},0,0,0,0,{"$f":"1-SUM(I73:AF73)","v":0},104999.99999999994,{"$f":"AH73-E$155","v":0},{"$f":"AH72-AH73","v":33095.238095238135},{"$f":"1-AK72","v":1}]
[null,null,null,null,2,0,"Do Minimum",{"$f":"$G$23+$G$32","v":500},0,{"$f":"$I$23*(1-$H$32)","v":0.93},{"$f":"$J$23*(1-$H$32)","v":4.9999999999999947E-2},0,2.0000000000000018E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I74:AA74)","v":0},0,0,0,0,0,176690.47619047621,{"$f":"AH74-F$155","v":71690.476190476271},{"$f":"AH74-AH74","v":0},{"$f":"IF(AND(AH74<=AH75,AH74<=AH76,AH74<=AH77),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I75:AA75)","v":0},0,0,0,0,0,104999.99999999994,{"$f":"AH75-F$155","v":0},{"$f":"AH74-AH75","v":71690.476190476271},{"$f":"IF(AND(AK74=0,AH75<=AH76,AH75<=AH77),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$32)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I76:AA76)","v":0},0,0,0,0,0,349999.99999999994,{"$f":"AH76-F$155","v":245000},{"$f":"AH74-AH76","v":-173309.52380952373},{"$f":"IF(AND(AK74=0,AK75=0,AH76<=AH77),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I77:AA77)","v":0},0,0,0,0,0,600000,{"$f":"AH77-F$155","v":495000.00000000006},{"$f":"AH74-AH77","v":-423309.52380952379},{"$f":"1-AK74-AK75-AK76","v":0}]
[null,null,null,null,3,0,"Do Minimum",{"$f":"$G$24+$G$32","v":2500},0,0,{"$f":"$I$24*(1-$H$32)","v":0.9},{"$f":"$J$24*(1-$H$32)","v":4.9999999999999975E-2},5.0000000000000044E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292976.19047619065,{"$f":"AH78-G$155","v":187976.19047619071},{"$f":"AH78-AH78","v":0},{"$f":"IF(AND(AH78<=AH79,AH78<=AH80,AH78<=AH81),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I75","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.99999999994,{"$f":"AH79-G$155","v":0},{"$f":"AH78-AH79","v":187976.19047619071},{"$f":"IF(AND(AK78=0,AH79<=AH80,AH79<=AH81),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$32)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349999.99999999994,{"$f":"AH80-G$155","v":245000},{"$f":"AH78-AH80","v":-57023.809523809294},{"$f":"IF(AND(AK78=0,AK79=0,AH80<=AH81),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH81-G$155","v":495000.00000000006},{"$f":"AH78-AH81","v":-307023.80952380935},{"$f":"1-AK78-AK79-AK80","v":0}]
[null,null,null,null,4,0,"Do Minimum",{"$f":"$G$25+$G$32","v":5000},0,0,0,{"$f":"$I$25*(1-$H$32)","v":0.5},0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2009761.9047619046,{"$f":"AH82-H$155","v":1904761.9047619046},{"$f":"AH82-AH82","v":0},{"$f":"IF(AND(AH82<=AH83,AH82<=AH84,AH82<=AH85),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I79","v":0},{"$f":"J79","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.99999999994,{"$f":"AH83-H$155","v":0},{"$f":"AH82-AH83","v":1904761.9047619046},{"$f":"IF(AND(AK82=0,AH83<=AH84,AH83<=AH85),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$32)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349999.99999999994,{"$f":"AH84-H$155","v":245000},{"$f":"AH82-AH84","v":1659761.9047619046},{"$f":"IF(AND(AK82=0,AK83=0,AH84<=AH85),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH85-H$155","v":495000.00000000006},{"$f":"AH82-AH85","v":1409761.9047619046},{"$f":"1-AK82-AK83-AK84","v":0}]
[null,null,null,null,5,4,"Restore",{"$f":"$I$32+$J$32","v":4005000},{"$f":"IF(AND($K$32=1,$L$32=1),1,0)","v":1},{"$f":"IF(AND($K$32=2,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=1),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=2),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=3),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=4),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=5),1,0)","v":0},0,4105000,{"$f":"AH86-I$155","v":0},{"$f":"AH86-AH86","v":0},1]
[null,null,null,null,6,0,{"$f":"VLOOKUP(F87,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$33","v":0},0,0,0,0,0,{"$f":"$I$22*(1-$H$33)","v":0.96},{"$f":"$J$22*(1-$H$33)","v":3.0000000000000034E-2},0,0,{"$f":"1-SUM(I87:Q87)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,138095.23809523793,{"$f":"AH87-J$155","v":33095.238095238135},{"$f":"AH87-AH87","v":0},{"$f":"IF(AND(AH87<=AH88,AH87<=AH89),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":1},0,0,0,{"$f":"1-SUM(I88:Q88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.9999999998,{"$f":"AH88-J$155","v":0},{"$f":"AH87-AH88","v":33095.238095238135},{"$f":"IF(AND(AK87=0,AH88<=AH89),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)*(1-$H$33)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH89-J$155","v":495000.00000000023},{"$f":"AH87-AH89","v":-461904.76190476207},{"$f":"1-AK87-AK88","v":0}]
[null,null,null,null,7,0,"Do Minimum",{"$f":"$G$23+$G$33","v":500},0,0,0,0,0,0,{"$f":"$I$23*(1-$H$33)","v":0.93},{"$f":"$J$23*(1-$H$33)","v":4.9999999999999947E-2},0,2.0000000000000018E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176690.47619047618,{"$f":"AH90-K$155","v":71690.476190476242},{"$f":"AH90-AH90","v":0},{"$f":"IF(AND(AH90<=AH91,AH90<=AH92,AH90<=AH93),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.99999999994,{"$f":"AH91-K$155","v":0},{"$f":"AH90-AH91","v":71690.476190476242},{"$f":"IF(AND(AK90=0,AH91<=AH92,AH91<=AH93),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$33)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349999.99999999977,{"$f":"AH92-K$155","v":244999.99999999983},{"$f":"AH90-AH92","v":-173309.52380952358},{"$f":"IF(AND(AK90=0,AK91=0,AH92<=AH93),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH93-K$155","v":495000.00000000006},{"$f":"AH90-AH93","v":-423309.52380952379},{"$f":"1-AK90-AK91-AK92","v":0}]
[null,null,null,null,8,0,"Do Minimum",{"$f":"$G$24+$G$33","v":2500},0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$33)","v":0.9},{"$f":"$J$24*(1-$H$33)","v":4.9999999999999975E-2},5.0000000000000044E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292976.19047619059,{"$f":"AH94-L$155","v":187976.19047619065},{"$f":"AH94-AH94","v":0},{"$f":"IF(AND(AH94<=AH95,AH94<=AH96,AH94<=AH97),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"N91","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.99999999994,{"$f":"AH95-L$155","v":0},{"$f":"AH94-AH95","v":187976.19047619065},{"$f":"IF(AND(AK94=0,AH95<=AH96,AH95<=AH97),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$33)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349999.99999999994,{"$f":"AH96-L$155","v":245000},{"$f":"AH94-AH96","v":-57023.809523809352},{"$f":"IF(AND(AK94=0,AK95=0,AH96<=AH97),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH97-L$155","v":495000.00000000006},{"$f":"AH94-AH97","v":-307023.80952380941},{"$f":"1-AK94-AK95-AK96","v":0}]
[null,null,null,null,9,0,"Do Minimum",{"$f":"$G$25+$G$33","v":5000},0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$33)","v":0.5},0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2009761.9047619046,{"$f":"AH98-M$155","v":1904761.9047619046},{"$f":"AH98-AH98","v":0},{"$f":"IF(AND(AH98<=AH99,AH98<=AH100,AH98<=AH101),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.99999999994,{"$f":"AH99-M$155","v":0},{"$f":"AH98-AH99","v":1904761.9047619046},{"$f":"IF(AND(AK98=0,AH99<=AH100,AH99<=AH101),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$33)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349999.99999999994,{"$f":"AH100-M$155","v":245000},{"$f":"AH98-AH100","v":1659761.9047619046},{"$f":"IF(AND(AK98=0,AK99=0,AH100<=AH101),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH101-M$155","v":495000.00000000006},{"$f":"AH98-AH101","v":1409761.9047619046},{"$f":"1-AK98-AK99-AK100","v":0}]
[null,null,null,null,10,4,"Restore",{"$f":"$I$33+$J$33","v":4005000},{"$f":"IF(AND($K$33=1,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=1),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=2),1,0)","v":1},{"$f":"IF(AND($K$33=2,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=2),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=3),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=4),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=5),1,0)","v":0},0,4105000,{"$f":"AH102-N$155","v":0},{"$f":"AH102-AH102","v":0},1]
[null,null,null,null,11,0,{"$f":"VLOOKUP(F103,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$34","v":1000},0,0,0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$34)","v":0.96},{"$f":"$J$22*(1-$H$34)","v":3.0000000000000034E-2},0,0,{"$f":"1-SUM(I103:V103)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,159276.19047619027,{"$f":"AH103-O$155","v":33276.190476190503},{"$f":"AH103-AH103","v":0},{"$f":"IF(AND(AH103<=AH104,AH103<=AH105),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":1},0,0,0,{"$f":"1-SUM(I104:V104)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"H104+$F$177*SUMPRODUCT(I104:AG104,$E$155:$AC$155)","v":125999.99999999977},{"$f":"AH104-O$155","v":0},{"$f":"AH103-AH104","v":33276.190476190503},{"$f":"IF(AND(AK103=0,AH104<=AH105),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH105-O$155","v":475000.00000000023},{"$f":"AH103-AH105","v":-441723.8095238097},{"$f":"1-AK103-AK104","v":0}]
[null,null,null,null,12,0,"Do Minimum",{"$f":"$G$23+$G$34","v":1500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$34)","v":0.93},{"$f":"$J$23*(1-$H$34)","v":4.9999999999999947E-2},0,2.0000000000000018E-2,0,0,0,0,0,0,0,0,0,0,198052.38095238095,{"$f":"AH106-P$155","v":72052.380952381005},{"$f":"AH106-AH106","v":0},{"$f":"IF(AND(AH106<=AH107,AH106<=AH108,AH106<=AH109),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,{"$f":"Q104","v":0},0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,125999.99999999994,{"$f":"AH107-P$155","v":0},{"$f":"AH106-AH107","v":72052.380952381005},{"$f":"IF(AND(AK106=0,AH107<=AH108,AH107<=AH109),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$34)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,370999.99999999977,{"$f":"AH108-P$155","v":244999.99999999983},{"$f":"AH106-AH108","v":-172947.61904761882},{"$f":"IF(AND(AK106=0,AK107=0,AH108<=AH109),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH109-P$155","v":475000.00000000006},{"$f":"AH106-AH109","v":-402947.61904761905},{"$f":"1-AK106-AK107-AK108","v":0}]
[null,null,null,null,13,0,"Do Minimum",{"$f":"$G$24+$G$34","v":3500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$34)","v":0.9},{"$f":"$J$24*(1-$H$34)","v":4.9999999999999975E-2},5.0000000000000044E-2,0,0,0,0,0,0,0,0,0,0,314880.95238095248,{"$f":"AH110-Q$155","v":188880.95238095254},{"$f":"AH110-AH110","v":0},{"$f":"IF(AND(AH110<=AH111,AH110<=AH112,AH110<=AH113),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,125999.99999999994,{"$f":"AH111-Q$155","v":0},{"$f":"AH110-AH111","v":188880.95238095254},{"$f":"IF(AND(AK110=0,AH111<=AH112,AH111<=AH113),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$34)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,370999.99999999994,{"$f":"AH112-Q$155","v":245000},{"$f":"AH110-AH112","v":-56119.047619047458},{"$f":"IF(AND(AK110=0,AK111=0,AH112<=AH113),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH113-Q$155","v":475000.00000000006},{"$f":"AH110-AH113","v":-286119.04761904752},{"$f":"1-AK110-AK111-AK112","v":0}]
[null,null,null,null,14,0,"Do Minimum",{"$f":"$G$25+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$34)","v":0.5},0.5,0,0,0,0,0,0,0,0,0,0,2039809.5238095233,{"$f":"AH114-R$155","v":1913809.5238095233},{"$f":"AH114-AH114","v":0},{"$f":"IF(AND(AH114<=AH115,AH114<=AH116,AH114<=AH117),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":1},0,0,0,0,0,0,0,0,0,0,0,125999.99999999994,{"$f":"AH115-R$155","v":0},{"$f":"AH114-AH115","v":1913809.5238095233},{"$f":"IF(AND(AK114=0,AH115<=AH116,AH115<=AH117),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$34)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,370999.99999999994,{"$f":"AH116-R$155","v":245000},{"$f":"AH114-AH116","v":1668809.5238095233},{"$f":"IF(AND(AK114=0,AK115=0,AH116<=AH117),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH117-R$155","v":475000.00000000006},{"$f":"AH114-AH117","v":1438809.5238095233},{"$f":"1-AK114-AK115-AK116","v":0}]
[null,null,null,null,15,4,"Restore",{"$f":"$I$34+$J$34","v":4025000},{"$f":"IF(AND($K$34=1,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=1),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=2),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=3),1,0)","v":1},{"$f":"IF(AND($K$34=2,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=3),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=4),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=5),1,0)","v":0},0,4145000,{"$f":"AH118-S$155","v":0},{"$f":"AH118-AH118","v":0},1]
[null,null,null,null,16,0,{"$f":"VLOOKUP(F119,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$35","v":5000},0,0,0,0,0,0,0,0,0,0,{"$f":"O106","v":0},{"$f":"P106","v":0},0,0,0,{"$f":"$I$22*(1-$H$35)","v":0.96},{"$f":"$J$22*(1-$H$35)","v":3.0000000000000034E-2},0,0,{"$f":"1-SUM(I119:AA119)","v":1.0000000000000009E-2},0,0,0,0,0,243476.19047619001,{"$f":"AH119-T$155","v":33476.190476190503},{"$f":"AH119-AH119","v":0},{"$f":"IF(AND(AH119<=AH120,AH119<=AH121),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":1},0,0,0,0,0,0,0,0,0,209999.99999999951,{"$f":"AH120-T$155","v":0},{"$f":"AH119-AH120","v":33476.190476190503},{"$f":"IF(AND(AK119=0,AH120<=AH121),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":505000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,605000,{"$f":"AH121-T$155","v":395000.00000000047},{"$f":"AH119-AH121","v":-361523.80952380999},{"$f":"1-AK119-AK120","v":0}]
[null,null,null,null,17,0,"Do Minimum",{"$f":"$G$23+$G$35","v":5500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P110","v":0},0,0,0,0,{"$f":"$I$23*(1-$H$35)","v":0.93},{"$f":"$J$23*(1-$H$35)","v":4.9999999999999947E-2},0,2.0000000000000018E-2,0,0,0,0,0,282452.38095238077,{"$f":"AH122-U$155","v":72452.380952381005},{"$f":"AH122-AH122","v":0},{"$f":"IF(AND(AH122<=AH123,AH122<=AH124,AH122<=AH125),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":10000},0,0,0,0,0,0,0,0,{"$f":"Q120","v":0},0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":1},0,0,0,0,0,0,0,0,209999.99999999977,{"$f":"AH123-U$155","v":0},{"$f":"AH122-AH123","v":72452.380952381005},{"$f":"IF(AND(AK122=0,AH123<=AH124,AH123<=AH125),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":255000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$35)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$35)","v":0},0,0,0,0,0,0,454999.99999999953,{"$f":"AH124-U$155","v":244999.99999999977},{"$f":"AH122-AH124","v":-172547.61904761876},{"$f":"IF(AND(AK122=0,AK123=0,AH124<=AH125),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":505000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,605000,{"$f":"AH125-U$155","v":395000.00000000023},{"$f":"AH122-AH125","v":-322547.61904761923},{"$f":"1-AK122-AK123-AK124","v":0}]
[null,null,null,null,18,0,"Do Minimum",{"$f":"$G$24+$G$35","v":7500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q114","v":0},0,0,0,0,{"$f":"$I$24*(1-$H$35)","v":0.9},{"$f":"$J$24*(1-$H$35)","v":4.9999999999999975E-2},5.0000000000000044E-2,0,0,0,0,0,399880.95238095225,{"$f":"AH126-V$155","v":189880.95238095248},{"$f":"AH126-AH126","v":0},{"$f":"IF(AND(AH126<=AH127,AH126<=AH128,AH126<=AH129),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q123","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":1},0,0,0,0,0,0,0,209999.99999999977,{"$f":"AH127-V$155","v":0},{"$f":"AH126-AH127","v":189880.95238095248},{"$f":"IF(AND(AK126=0,AH127<=AH128,AH127<=AH129),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":255000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$35)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$35)","v":0},0,0,0,0,0,0,454999.99999999977,{"$f":"AH128-V$155","v":245000},{"$f":"AH126-AH128","v":-55119.047619047516},{"$f":"IF(AND(AK126=0,AK127=0,AH128<=AH129),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":505000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,605000,{"$f":"AH129-V$155","v":395000.00000000023},{"$f":"AH126-AH129","v":-205119.04761904775},{"$f":"1-AK126-AK127-AK128","v":0}]
[null,null,null,null,19,0,"Do Minimum",{"$f":"$G$25+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$35)","v":0.5},0.5,0,0,0,0,0,2133809.5238095233,{"$f":"AH130-W$155","v":1923809.5238095236},{"$f":"AH130-AH130","v":0},{"$f":"IF(AND(AH130<=AH131,AH130<=AH132,AH130<=AH133),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U127","v":0},{"$f":"V127","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":1},0,0,0,0,0,0,209999.99999999977,{"$f":"AH131-W$155","v":0},{"$f":"AH130-AH131","v":1923809.5238095236},{"$f":"IF(AND(AK130=0,AH131<=AH132,AH131<=AH133),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":255000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$35)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$35)","v":0},0,0,0,0,0,0,454999.99999999977,{"$f":"AH132-W$155","v":245000},{"$f":"AH130-AH132","v":1678809.5238095236},{"$f":"IF(AND(AK130=0,AK131=0,AH132<=AH133),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":505000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,605000,{"$f":"AH133-W$155","v":395000.00000000023},{"$f":"AH130-AH133","v":1528809.5238095233},{"$f":"1-AK130-AK131-AK132","v":0}]
[null,null,null,null,20,4,"Restore",{"$f":"$I$35+$J$35","v":4050000},{"$f":"IF(AND($K$35=1,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=1),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=2),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=3),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=4),1,0)","v":1},{"$f":"IF(AND($K$35=2,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=4),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=5),1,0)","v":0},0,4249999.9999999991,{"$f":"AH134-X$155","v":0},{"$f":"AH134-AH134","v":0},1]
[null,null,null,null,21,0,{"$f":"VLOOKUP(F135,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$36","v":50000},0,0,0,0,0,0,0,0,0,0,{"$f":"O122","v":0},{"$f":"P122","v":0},0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$36)","v":0.96},{"$f":"$J$22*(1-$H$36)","v":3.0000000000000034E-2},0,0,1.0000000000000009E-2,711609.97732426308,{"$f":"AH135-Y$155","v":61609.977324263076},{"$f":"AH135-AH135","v":0},{"$f":"IF(AND(AH135<=AH136,AH135<=AH137),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":55000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":1},0,0,0,0,{"$f":"H136+$F$177*SUMPRODUCT(I136:AG136,$E$155:$AC$155)","v":674047.61904761905},{"$f":"AH136-Y$155","v":24047.619047619053},{"$f":"AH135-AH136","v":37562.358276644023},{"$f":"IF(AND(AK135=0,AH136<=AH137),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I137:AF137)","v":0},650000,{"$f":"AH137-Y$155","v":0},{"$f":"AH135-AH137","v":61609.977324263076},{"$f":"1-AK135-AK136","v":1}]
[null,null,null,null,22,0,"Do Minimum",{"$f":"$G$23+$G$36","v":50500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P126","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$36)","v":0.93},{"$f":"$J$23*(1-$H$36)","v":4.9999999999999947E-2},0,2.0000000000000018E-2,754672.33560090687,{"$f":"AH138-Z$155","v":104672.33560090698},{"$f":"AH138-AH138","v":0},{"$f":"IF(AND(AH138<=AH139,AH138<=AH140,AH138<=AH141),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":55000},0,0,0,0,0,0,0,0,{"$f":"Q136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":1},0,0,0,674047.61904761894,{"$f":"AH139-Z$155","v":24047.619047619053},{"$f":"AH138-AH139","v":80624.71655328793},{"$f":"IF(AND(AK138=0,AH139<=AH140,AH139<=AH141),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$36)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$36)","v":0},0,919047.61904761905,{"$f":"AH140-Z$155","v":269047.61904761917},{"$f":"AH138-AH140","v":-164375.28344671219},{"$f":"IF(AND(AK138=0,AK139=0,AH140<=AH141),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650000,{"$f":"AH141-Z$155","v":0},{"$f":"AH138-AH141","v":104672.33560090687},{"$f":"1-AK138-AK139-AK140","v":1}]
[null,null,null,null,23,0,"Do Minimum",{"$f":"$G$24+$G$36","v":52500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q130","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$36)","v":0.9},{"$f":"$J$24*(1-$H$36)","v":4.9999999999999975E-2},5.0000000000000044E-2,884359.41043083905,{"$f":"AH142-AA$155","v":234359.41043083917},{"$f":"AH142-AH142","v":0},{"$f":"IF(AND(AH142<=AH143,AH142<=AH144,AH142<=AH145),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":55000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":1},0,0,674047.61904761894,{"$f":"AH143-AA$155","v":24047.619047619053},{"$f":"AH142-AH143","v":210311.79138322012},{"$f":"IF(AND(AK142=0,AH143<=AH144,AH143<=AH145),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$36)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$36)","v":0},0,919047.61904761894,{"$f":"AH144-AA$155","v":269047.61904761905},{"$f":"AH142-AH144","v":-34688.208616779884},{"$f":"IF(AND(AK142=0,AK143=0,AH144<=AH145),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,650000,{"$f":"AH145-AA$155","v":0},{"$f":"AH142-AH145","v":234359.41043083905},{"$f":"1-AK142-AK143-AK144","v":1}]
[null,null,null,null,24,0,"Do Minimum",{"$f":"$G$25+$G$36","v":55000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$36)","v":0.5},0.5,2802165.5328798182,{"$f":"AH146-AB$155","v":2152165.5328798182},{"$f":"AH146-AH146","v":0},{"$f":"IF(AND(AH146<=AH147,AH146<=AH148,AH146<=AH149),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":55000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U143","v":0},{"$f":"V143","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":1},0,674047.61904761894,{"$f":"AH147-AB$155","v":24047.619047619053},{"$f":"AH146-AH147","v":2128117.9138321993},{"$f":"IF(AND(AK146=0,AH147<=AH148,AH147<=AH149),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$36)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$36)","v":0},0,919047.61904761894,{"$f":"AH148-AB$155","v":269047.61904761905},{"$f":"AH146-AH148","v":1883117.9138321993},{"$f":"IF(AND(AK146=0,AK147=0,AH148<=AH149),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,650000,{"$f":"AH149-AB$155","v":0},{"$f":"AH146-AH149","v":2152165.5328798182},{"$f":"1-AK146-AK147-AK148","v":1}]
[null,null,null,null,25,4,"Restore",{"$f":"$I$36+$J$36","v":4500000},{"$f":"IF(AND($K$36=1,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=1),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=2),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=3),1,0)","v":0},0,0,0,{"$f":"IF(AND($K$36=3,$L$36=4),1,0)","v":0},0,0,{"$f":"IF(AND($K$36=1,$L$36=5),1,0)","v":1},{"$f":"IF(AND($K$36=2,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=5),1,0)","v":0},0,5119047.6190476194,{"$f":"AH150-AC$155","v":0},{"$f":"AH150-AH150","v":0},1]
[]
[null,null,"SOLUTIONS"]
[null,null,null,null,"Decision Variables by State"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,104999.99999999994,104999.99999999994,104999.99999999994,104999.99999999994,4105000.0000000005,104999.9999999998,104999.99999999994,104999.99999999994,104999.99999999994,4105000,125999.99999999977,125999.99999999994,125999.99999999994,125999.99999999994,4144999.9999999995,209999.99999999951,209999.99999999977,209999.99999999977,209999.99999999977,4249999.9999999991,650000,649999.99999999988,649999.99999999988,649999.99999999988,5119047.6190476185]
[]
[null,null,null,null,"One-Row Solution"]
[null,null,null,null,null,"Do-Min Cost by Maint Risk - Agency",null,null,null,"Do-Min Cost by Maint Risk - User",null,null,null,"Additional Annual Cost by S/M Risk - Agency",null,null,null,null,"Additional Annual Cost by S/M Risk - User",null,null,null,null,"Treatment Costs",null,null,"Agency Failure Cost by S/M Risk",null,null,null,null,"User Failure Cost by S/M Risk",null,null,null,null,"Maint Risk Following Rehab",null,null,"Maint Risk Following Restore by Safety/Mob. Level",null,null,null,null,"Safety/Mob Risk Following Restore by Safety/Mob. Level",null,null,null,null,"TP by Maint Risk - Stay Same",null,null,null,"TP by Maint Risk - Det",null,null,"Failure Risk by S/M Risk",null,null,null,null,"Rec Action by State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit by State"]
[null,null,null,null,"Desc",1,2,3,4,1,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,1,2,3,4,4,1,2,3,4,5,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,4,1,2,3,1,2,3,4,5,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,{"$f":"F7","v":"Example"},{"$f":"E22","v":0},{"$f":"E23","v":500},{"$f":"E24","v":2500},{"$f":"E25","v":5000},{"$f":"F22","v":0},{"$f":"F23","v":0},{"$f":"F24","v":0},{"$f":"F25","v":0},{"$f":"E32","v":0},{"$f":"E33","v":0},{"$f":"E34","v":0},{"$f":"E35","v":0},{"$f":"E36","v":0},{"$f":"F32","v":0},{"$f":"F33","v":0},{"$f":"F34","v":1000},{"$f":"F35","v":5000},{"$f":"F36","v":50000},{"$f":"G13","v":5000},{"$f":"G14","v":250000},{"$f":"G15","v":500000},{"$f":"I32","v":4000000},{"$f":"I33","v":4000000},{"$f":"I34","v":4000000},{"$f":"I35","v":4000000},{"$f":"I36","v":4000000},{"$f":"J32","v":5000},{"$f":"J33","v":5000},{"$f":"J34","v":25000},{"$f":"J35","v":50000},{"$f":"J36","v":500000},{"$f":"H23","v":1},{"$f":"H24","v":2},{"$f":"H25","v":2},{"$f":"$K32","v":1},{"$f":"$K33","v":1},{"$f":"$K34","v":1},{"$f":"$K35","v":1},{"$f":"$K36","v":1},{"$f":"$L32","v":1},{"$f":"$L33","v":2},{"$f":"$L34","v":3},{"$f":"$L35","v":4},{"$f":"$L36","v":5},{"$f":"I22","v":0.96},{"$f":"I23","v":0.93},{"$f":"I24","v":0.9},{"$f":"I25","v":0.5},{"$f":"J22","v":3.0000000000000034E-2},{"$f":"J23","v":4.9999999999999947E-2},{"$f":"J24","v":4.9999999999999975E-2},{"$f":"H32","v":0},{"$f":"H33","v":0},{"$f":"H34","v":0},{"$f":"H35","v":0},{"$f":"H36","v":0},{"$f":"G42","v":1},{"$f":"G43","v":1},{"$f":"G44","v":1},{"$f":"G45","v":1},{"$f":"G46","v":4},{"$f":"G47","v":1},{"$f":"G48","v":1},{"$f":"G49","v":1},{"$f":"G50","v":1},{"$f":"G51","v":4},{"$f":"G52","v":1},{"$f":"G53","v":1},{"$f":"G54","v":1},{"$f":"G55","v":1},{"$f":"G56","v":4},{"$f":"G57","v":1},{"$f":"G58","v":1},{"$f":"G59","v":1},{"$f":"G60","v":1},{"$f":"G61","v":4},{"$f":"G62","v":3},{"$f":"G63","v":3},{"$f":"G64","v":3},{"$f":"G65","v":3},{"$f":"G66","v":4},{"$f":"J42","v":33095.238095238135},{"$f":"J43","v":71690.476190476271},{"$f":"J44","v":187976.19047619071},{"$f":"J45","v":1904761.9047619046},{"$f":"J46","v":0},{"$f":"J47","v":33095.238095238135},{"$f":"J48","v":71690.476190476242},{"$f":"J49","v":187976.19047619065},{"$f":"J50","v":1904761.9047619046},{"$f":"J51","v":0},{"$f":"J52","v":33276.190476190503},{"$f":"J53","v":72052.380952381005},{"$f":"J54","v":188880.95238095254},{"$f":"J55","v":1913809.5238095233},{"$f":"J56","v":0},{"$f":"J57","v":33476.190476190503},{"$f":"J58","v":72452.380952381005},{"$f":"J59","v":189880.95238095248},{"$f":"J60","v":1923809.5238095236},{"$f":"J61","v":0},{"$f":"J62","v":61609.977324263076},{"$f":"J63","v":104672.33560090687},{"$f":"J64","v":234359.41043083905},{"$f":"J65","v":2152165.5328798182},{"$f":"J66","v":0}]
[]
[]
[null,null,null,null,"Yes/No"]
[null,null,null,null,"Yes"]
[null,null,null,null,"No"]
[]
[null,null,null,null,"Treatment Labels"]
[null,null,null,null,"ID","Label"]
[null,null,null,null,0,"Do Minimum"]
[null,null,null,null,1,"Maintain"]
[null,null,null,null,2,"Rehab"]
[null,null,null,null,3,"Reconstruct"]
[null,null,null,null,4,"Restore"]
[]
[null,null,null,null,"Other Parameters"]
[null,null,null,null,"Desc","Value"]
[null,null,null,null,"Disc Factor",{"$f":"1/(1+F8)","v":0.95238095238095233}]
[null,null,null,null,"Obj Function",{"$f":"SUM(E155:AC155)","v":26508047.619047619}]

{"sheet":"Asset Models","index":5,"n_rows":158,"n_cols":107,"rows_kept":158,"cut":false,"hidden":false,"merged":[]}
["NCHRP Project 24-46"]
["Asset Models"]
[]
["Model by Asset Type"]
[null,"Do-Min Cost by Maint Risk - Agency",null,null,null,"Do-Min Cost by Maint Risk - User",null,null,null,"Additional Annual Cost by S/M Risk - Agency",null,null,null,null,"Additional Annual Cost by S/M Risk - User",null,null,null,null,"Treatment Costs",null,null,"Agency Failure Cost by S/M Risk",null,null,null,null,"User Failure Cost by S/M Risk",null,null,null,null,"Maint Risk Following Rehab",null,null,"Maint Risk Following Restore by Safety/Mob. Level",null,null,null,null,"Safety/Mob Risk Following Restore by Safety/Mob. Level",null,null,null,null,"TP by Maint Risk - Stay Same",null,null,null,"TP by Maint Risk - Det",null,null,"Failure Risk by S/M Risk",null,null,null,null,"Rec Action by State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit by State"]
["Asset Models",1,2,3,4,1,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,1,2,3,4,5,1,2,3,4,5,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,4,1,2,3,1,2,3,4,5,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[1,{"$f":"A7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AG7+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BM7+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,{"$f":"CS7+1","v":98},99,100,101,102,103,104,105,106,107]
["Cut-All",0,500,2500,5000,0,0,0,0,0,0,0,0,0,0,0,0,1000,100000,5000,250000,750000,1125000,1125000,1125000,1125000,1125000,5000,5000,25000,50000,500000,1,2,2,1,1,1,1,1,1,2,3,4,5,0.98,0.9,0.8,0.5,1.0000000000000018E-2,4.9999999999999975E-2,9.999999999999995E-2,0,0,0,0,0,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,33095.238095238135,185976.19047619071,378452.38095238089,1904761.9047619046,0,33095.238095238135,185976.19047619065,378452.38095238083,1904761.9047619046,0,33276.190476190503,186880.95238095254,380261.90476190456,1913809.5238095233,0,33476.190476190503,187880.95238095248,382261.90476190462,1923809.5238095236,0,37562.358276644023,208311.79138322012,423123.58276643977,2128117.9138321993,0]
["Embankment",0,500,10000,50000,0,0,0,0,0,0,0,0,0,0,0,0,10000,100000,2500,250000,1000000,1500000,1500000,1500000,1500000,1500000,5000,5000,25000,50000,500000,1,2,2,1,1,1,1,1,1,2,3,4,5,0.98,0.9,0.8,0.5,1.0000000000000018E-2,4.9999999999999975E-2,9.999999999999995E-2,0.01,0.01,0.01,0.01,0.01,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,35214.285714285768,186571.42857142855,384642.85714285704,1933214.2857142857,0,35214.285714285797,186571.42857142852,384642.8571428571,1933214.2857142857,0,35393.428571428667,187467.14285714281,386434.28571428556,1942171.4285714279,0,35591.428571428638,188457.14285714275,388414.28571428556,1952071.4285714282,0,39636.734693877632,208683.67346938769,428867.34693877539,2154336.7346938774,0]
["Subgrade",0,500,2500,25000,0,0,0,0,0,0,0,0,0,0,0,0,10000,50000,5000,250000,500000,750000,750000,750000,750000,750000,5000,5000,25000,50000,500000,1,2,2,1,1,1,1,1,1,2,3,4,5,0.98,0.9,0.8,0.5,1.0000000000000018E-2,4.9999999999999975E-2,9.999999999999995E-2,0.01,0.01,0.01,0.01,0.01,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,3,3,3,3,4,32714.285714285768,184071.42857142855,374642.85714285716,1905714.2857142857,0,32714.285714285797,184071.42857142852,374642.85714285704,1905714.2857142857,0,32893.428571428667,184967.14285714281,376434.28571428556,1914671.4285714279,0,33091.428571428638,185957.14285714275,378414.28571428556,1924571.4285714282,0,103746.71201814071,272793.65079365065,485477.32426303835,2193446.7120181406,0]
["Wall Below",0,500,10000,50000,0,0,0,0,0,0,0,0,0,0,0,0,10000,100000,5000,125000,1000000,1500000,1500000,1500000,1500000,1500000,5000,5000,25000,50000,500000,1,2,2,1,1,1,1,1,1,2,3,4,5,0.98,0.9,0.8,0.5,1.0000000000000018E-2,4.9999999999999975E-2,9.999999999999995E-2,0.01,0.01,0.01,0.01,0.01,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,32714.285714285768,184071.42857142855,382142.85714285704,1930714.2857142857,0,32714.285714285797,184071.42857142852,382142.8571428571,1930714.2857142857,0,32893.428571428667,184967.14285714281,383934.28571428556,1939671.4285714279,0,33091.428571428638,185957.14285714275,385914.28571428556,1949571.4285714282,0,37136.734693877632,206183.67346938769,426367.34693877539,2151836.7346938774,0]
["Wall Above",0,500,5000,50000,0,0,0,0,0,0,0,0,0,0,0,0,5000,25000,5000,125000,500000,750000,750000,750000,750000,750000,5000,5000,25000,50000,500000,1,2,2,1,1,1,1,1,1,2,3,4,5,0.96,0.9,0.8,0.5,3.0000000000000034E-2,4.9999999999999975E-2,9.999999999999995E-2,0.01,0.01,0.01,0.01,0.01,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,3,3,3,3,4,32714.285714285768,184071.42857142855,377142.85714285716,1930714.2857142857,0,32714.285714285797,184071.42857142852,377142.85714285704,1930714.2857142857,0,32893.428571428638,184967.14285714281,378934.28571428556,1939671.4285714279,0,33091.428571428638,185957.14285714275,380914.28571428556,1949571.4285714282,0,103746.71201814071,272793.65079365065,487977.32426303835,2218446.7120181406,0]
["NatHaz-RockDebris",0,500,2500,5000,0,0,0,0,0,0,0,0,0,0,0,0,10000,100000,10000,250000,1000000,1500000,1500000,1500000,1500000,1500000,5000,5000,25000,50000,500000,1,2,2,1,1,1,1,1,1,2,3,4,5,0.98,0.98,0.98,0.5,1.0000000000000018E-2,1.0000000000000018E-2,1.0000000000000018E-2,0.01,0.01,0.01,0.01,0.01,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,27714.285714285768,28214.285714285768,30214.285714285768,1880714.2857142857,0,27714.285714285797,28214.285714285797,30214.285714285797,1880714.2857142857,0,27893.428571428667,28393.428571428667,30393.428571428667,1889671.4285714279,0,28091.428571428638,28591.428571428667,30591.428571428667,1899571.4285714282,0,32136.734693877632,32636.734693877515,34636.734693877515,2101836.7346938774,0]
["NatHaz-Landslide",0,500,10000,50000,0,0,0,0,0,0,0,0,0,0,0,0,50000,500000,5000,250000,500000,3000000,3000000,3000000,3000000,3000000,5000,5000,25000,50000,500000,1,2,2,1,1,1,1,1,1,2,3,4,5,0.98,0.98,0.98,0.5,1.0000000000000018E-2,1.0000000000000018E-2,1.0000000000000018E-2,0.01,0.01,0.01,0.01,0.01,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,1,1,1,1,4,3,3,3,3,4,32714.285714285768,33214.285714285768,42714.285714285768,1930714.2857142857,0,32714.285714285797,33214.285714285797,42714.285714285797,1930714.2857142857,0,32893.428571428667,33393.428571428667,42893.428571428667,1939671.4285714279,0,33091.428571428638,33591.428571428638,43091.428571428638,1949571.4285714282,0,103746.71201814059,104246.71201814059,113746.71201814059,2218446.7120181406,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Asset Model Names","index":6,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["NCHRP Project 24-46"]
["Asset Model Names"]
[]
["Asset Model Names"]
["Cut-All",{"$f":"'Cut-All'!F7","v":"Cut-All"}]
["Embankment",{"$f":"Embankment!F7","v":"Embankment"}]
["Subgrade",{"$f":"Subgrade!F7","v":"Subgrade"}]
["Wall Below",{"$f":"'Wall Below'!F7","v":"Wall Below"}]
["Wall Above",{"$f":"'Wall Above'!F7","v":"Wall Above"}]
["NatHaz-RockDebris",{"$f":"'NatHaz-RockDebris'!F7","v":"NatHaz-RockDebris"}]
["NatHaz-Landslide",{"$f":"'NatHaz-Landslide'!F7","v":"NatHaz-Landslide"}]

{"sheet":"Year 01","index":7,"n_rows":1009,"n_cols":47,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["NCHRP Project 24-46"]
["Asset Simulation"]
[]
["Year",{"$f":"'Summary Results'!C9","v":1}]
["Budget ",{"$f":"VLOOKUP($B4,'Summary Results'!$C$9:$E$19,3)","v":50000}]
[]
[]
["Random","Fixed Rand","Other",null,null,null,null,null,null,null,null,null,"Failure Risk","Failure Cost",null,"Do-Minimum Prob",null,null,null,null,"Resulting","Do-Min Cost",null,"Treatment",null,"Rec. Action Prob",null,null,null,null,"Rec Action",null,null,null,null,null,null,"Results",null,null,null,"Costs"]
["Num","Num","Num","Asset ID","Type","Quantity","Maint Risk","Safety Risk","Mobility Risk","S+M Risk","State","Row Num","Base on S/M Cat","Agency","User",1,2,3,4,5,"State","Agency","User","Rec","Desc",1,2,3,4,5,"S/M Risk Level","State","Cost","Benefit","BCR","Cum Cost","Program?","Treatment","Maint Risk","S+M Risk","State","Total Agency","Do Min","Agency Fail","Total User","User Fail","Repl Value"]
[{"$f":"RAND()","v":0.42931118944719759},0.66771549526715901,{"$f":"IF(Inventory!AH9=Inventory!$C$1032,0.5,1)*B10","v":0.66771549526715901},{"$f":"Inventory!C9","v":0},{"$f":"Inventory!E9","v":0},{"$f":"Inventory!W9","v":1},{"$f":"Inventory!AI9","v":""},{"$f":"IF(G10<>\"\",Inventory!AQ9/G10,\"\")","v":""},{"$f":"IF(G10<>\"\",Inventory!AS9/G10,\"\")","v":""},{"$f":"Inventory!AK9","v":""},{"$f":"IF(J10 = \"\", \"\", (J10-1)*5+G10)","v":""},{"$f":"IF(E10 = 0, \"\", MATCH($E10,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!BA$7+$J10-1))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$W$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AB$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,1,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0)*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(P10:S10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=T10,($J10-1)*5+5,(IF($C10<=S10+T10,4,IF($C10<=R10+S10+T10,3,IF($C10<=Q10+R10+S10+T10,2,1))))+($J10-1)*5))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$B$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$F$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$O$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$BF$7+$K10-1))","v":""},{"$f":"IF(L10=\"\", \"\", VLOOKUP(X10,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,P10,IF($X10=1,IF(Z$9=$G10,(1-$M10),0),IF($X10=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,Q10,IF($X10=1,IF(AA$9=$G10,(1-$M10),0),IF($X10=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,R10,IF($X10=1,IF(AB$9=$G10,(1-$M10),0),IF($X10=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,S10,IF($X10=1,IF(AC$9=$G10,(1-$M10),0),IF($X10=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(Z10:AC10))","v":""},{"$f":"IF($X10=3,1,IF($X10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AO$7+$J10-1),$J10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=AD10,5,IF($C10<=AC10+AD10,4,IF($C10<=AB10+AC10+AD10,3,IF($C10<=AA10+AB10+AC10+AD10,2,1))))+($AE10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,$V10,IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$T$7+$X10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$CE$7+$K10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AH10=0,AG10=0,AG10=V10),999999,AH10/(AG10-V10)))","v":""},{"$f":"IF(L10=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI10,$AG$10:$AG$1009))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AI10=999999,$AJ10<=$B$5),1,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$X10,0))","v":""},{"$f":"IF(L10=\"\", \"\", $AO10-($AN10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", INT(($AO10-1)/5)+1)","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AF10,$U10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AG10,$V10))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(X10=0,AK10=0),AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,IF($AK10=0,$W10,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1)*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AS10,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$V$7)*$F10)","v":""}]
[0.64430125343510369,0.73065216096679086,{"$f":"IF(Inventory!AH10=Inventory!$C$1032,0.5,1)*B11","v":0.73065216096679086},{"$f":"Inventory!C10","v":0},{"$f":"Inventory!E10","v":0},{"$f":"Inventory!W10","v":1},{"$f":"Inventory!AI10","v":""},{"$f":"IF(G11<>\"\",Inventory!AQ10/G11,\"\")","v":""},{"$f":"IF(G11<>\"\",Inventory!AS10/G11,\"\")","v":""},{"$f":"Inventory!AK10","v":""},{"$f":"IF(J11 = \"\", \"\", (J11-1)*5+G11)","v":""},{"$f":"IF(E11 = 0, \"\", MATCH($E11,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!BA$7+$J11-1))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$W$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AB$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,1,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0)*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", 1-SUM(P11:S11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($C11<=T11,($J11-1)*5+5,(IF($C11<=S11+T11,4,IF($C11<=R11+S11+T11,3,IF($C11<=Q11+R11+S11+T11,2,1))))+($J11-1)*5))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$B$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$F$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$O$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$BF$7+$K11-1))","v":""},{"$f":"IF(L11=\"\", \"\", VLOOKUP(X11,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,P11,IF($X11=1,IF(Z$9=$G11,(1-$M11),0),IF($X11=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,Q11,IF($X11=1,IF(AA$9=$G11,(1-$M11),0),IF($X11=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,R11,IF($X11=1,IF(AB$9=$G11,(1-$M11),0),IF($X11=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,S11,IF($X11=1,IF(AC$9=$G11,(1-$M11),0),IF($X11=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", 1-SUM(Z11:AC11))","v":""},{"$f":"IF($X11=3,1,IF($X11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AO$7+$J11-1),$J11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($C11<=AD11,5,IF($C11<=AC11+AD11,4,IF($C11<=AB11+AC11+AD11,3,IF($C11<=AA11+AB11+AC11+AD11,2,1))))+($AE11-1)*5)","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,$V11,IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$T$7+$X11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11)))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$CE$7+$K11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", IF(OR(AH11=0,AG11=0,AG11=V11),999999,AH11/(AG11-V11)))","v":""},{"$f":"IF(L11=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI11,$AG$10:$AG$1009))","v":""},{"$f":"IF(L11=\"\", \"\", IF(OR(AI11=999999,$AJ11<=$B$5),1,0))","v":""},{"$f":"IF(L11=\"\", \"\", IF($AK11,$X11,0))","v":""},{"$f":"IF(L11=\"\", \"\", $AO11-($AN11-1)*5)","v":""},{"$f":"IF(L11=\"\", \"\", INT(($AO11-1)/5)+1)","v":""},{"$f":"IF(L11=\"\", \"\", IF($AK11,$AF11,$U11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($AK11,$AG11,$V11))","v":""},{"$f":"IF(L11=\"\", \"\", IF(OR(X11=0,AK11=0),AP11,0))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,AP11,0))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,IF($AK11=0,$W11,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1)*$F11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,AS11,0))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$V$7)*$F11)","v":""}]
[0.47208387315695444,0.67168090588753471,{"$f":"IF(Inventory!AH11=Inventory!$C$1032,0.5,1)*B12","v":0.67168090588753471},{"$f":"Inventory!C11","v":0},{"$f":"Inventory!E11","v":0},{"$f":"Inventory!W11","v":1},{"$f":"Inventory!AI11","v":""},{"$f":"IF(G12<>\"\",Inventory!AQ11/G12,\"\")","v":""},{"$f":"IF(G12<>\"\",Inventory!AS11/G12,\"\")","v":""},{"$f":"Inventory!AK11","v":""},"",{"$f":"IF(E12 = 0, \"\", MATCH($E12,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!BA$7+$J12-1))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$W$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AB$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,1,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0)*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},"","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$B$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$F$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$O$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$BF$7+$K12-1))","v":""},{"$f":"IF(L12=\"\", \"\", VLOOKUP(X12,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,P12,IF($X12=1,IF(Z$9=$G12,(1-$M12),0),IF($X12=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,Q12,IF($X12=1,IF(AA$9=$G12,(1-$M12),0),IF($X12=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,R12,IF($X12=1,IF(AB$9=$G12,(1-$M12),0),IF($X12=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,S12,IF($X12=1,IF(AC$9=$G12,(1-$M12),0),IF($X12=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X12=3,1,IF($X12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AO$7+$J12-1),$J12))","v":""},"",{"$f":"IF(L12=\"\", \"\", IF($X12=0,$V12,IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$T$7+$X12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12)))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$CE$7+$K12-1)*$F12)","v":""},"","","","","","","","","","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,IF($AK12=0,$W12,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1)*$F12)))","v":""},"",{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$V$7)*$F12)","v":""}]
[0.87328276066322896,0.97993005509031628,{"$f":"IF(Inventory!AH12=Inventory!$C$1032,0.5,1)*B13","v":0.97993005509031628},{"$f":"Inventory!C12","v":0},{"$f":"Inventory!E12","v":0},{"$f":"Inventory!W12","v":1},{"$f":"Inventory!AI12","v":""},{"$f":"IF(G13<>\"\",Inventory!AQ12/G13,\"\")","v":""},{"$f":"IF(G13<>\"\",Inventory!AS12/G13,\"\")","v":""},{"$f":"Inventory!AK12","v":""},"",{"$f":"IF(E13 = 0, \"\", MATCH($E13,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!BA$7+$J13-1))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$W$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AB$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,1,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0)*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},"","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$B$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$F$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$O$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$BF$7+$K13-1))","v":""},{"$f":"IF(L13=\"\", \"\", VLOOKUP(X13,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,P13,IF($X13=1,IF(Z$9=$G13,(1-$M13),0),IF($X13=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,Q13,IF($X13=1,IF(AA$9=$G13,(1-$M13),0),IF($X13=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,R13,IF($X13=1,IF(AB$9=$G13,(1-$M13),0),IF($X13=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,S13,IF($X13=1,IF(AC$9=$G13,(1-$M13),0),IF($X13=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X13=3,1,IF($X13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AO$7+$J13-1),$J13))","v":""},"",{"$f":"IF(L13=\"\", \"\", IF($X13=0,$V13,IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$T$7+$X13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13)))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$CE$7+$K13-1)*$F13)","v":""},"","","","","","","","","","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,IF($AK13=0,$W13,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1)*$F13)))","v":""},"",{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$V$7)*$F13)","v":""}]
[0.64811063820776749,0.10572108145037229,{"$f":"IF(Inventory!AH13=Inventory!$C$1032,0.5,1)*B14","v":0.10572108145037229},{"$f":"Inventory!C13","v":0},{"$f":"Inventory!E13","v":0},{"$f":"Inventory!W13","v":1},{"$f":"Inventory!AI13","v":""},{"$f":"IF(G14<>\"\",Inventory!AQ13/G14,\"\")","v":""},{"$f":"IF(G14<>\"\",Inventory!AS13/G14,\"\")","v":""},{"$f":"Inventory!AK13","v":""},"",{"$f":"IF(E14 = 0, \"\", MATCH($E14,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!BA$7+$J14-1))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$W$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AB$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,1,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0)*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},"","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$B$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$F$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$O$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$BF$7+$K14-1))","v":""},{"$f":"IF(L14=\"\", \"\", VLOOKUP(X14,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,P14,IF($X14=1,IF(Z$9=$G14,(1-$M14),0),IF($X14=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,Q14,IF($X14=1,IF(AA$9=$G14,(1-$M14),0),IF($X14=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,R14,IF($X14=1,IF(AB$9=$G14,(1-$M14),0),IF($X14=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,S14,IF($X14=1,IF(AC$9=$G14,(1-$M14),0),IF($X14=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X14=3,1,IF($X14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AO$7+$J14-1),$J14))","v":""},"",{"$f":"IF(L14=\"\", \"\", IF($X14=0,$V14,IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$T$7+$X14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14)))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$CE$7+$K14-1)*$F14)","v":""},"","","","","","","","","","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,IF($AK14=0,$W14,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1)*$F14)))","v":""},"",{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$V$7)*$F14)","v":""}]
[0.30854593629590554,0.16688885023981814,{"$f":"IF(Inventory!AH14=Inventory!$C$1032,0.5,1)*B15","v":0.16688885023981814},{"$f":"Inventory!C14","v":0},{"$f":"Inventory!E14","v":0},{"$f":"Inventory!W14","v":1},{"$f":"Inventory!AI14","v":""},{"$f":"IF(G15<>\"\",Inventory!AQ14/G15,\"\")","v":""},{"$f":"IF(G15<>\"\",Inventory!AS14/G15,\"\")","v":""},{"$f":"Inventory!AK14","v":""},"",{"$f":"IF(E15 = 0, \"\", MATCH($E15,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!BA$7+$J15-1))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$W$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AB$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,1,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0)*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},"","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$B$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$F$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$O$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$BF$7+$K15-1))","v":""},{"$f":"IF(L15=\"\", \"\", VLOOKUP(X15,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,P15,IF($X15=1,IF(Z$9=$G15,(1-$M15),0),IF($X15=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,Q15,IF($X15=1,IF(AA$9=$G15,(1-$M15),0),IF($X15=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,R15,IF($X15=1,IF(AB$9=$G15,(1-$M15),0),IF($X15=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,S15,IF($X15=1,IF(AC$9=$G15,(1-$M15),0),IF($X15=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X15=3,1,IF($X15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AO$7+$J15-1),$J15))","v":""},"",{"$f":"IF(L15=\"\", \"\", IF($X15=0,$V15,IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$T$7+$X15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15)))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$CE$7+$K15-1)*$F15)","v":""},"","","","","","","","","","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,IF($AK15=0,$W15,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1)*$F15)))","v":""},"",{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$V$7)*$F15)","v":""}]
[0.79592749345125324,9.0037183306010404E-2,{"$f":"IF(Inventory!AH15=Inventory!$C$1032,0.5,1)*B16","v":9.0037183306010404E-2},{"$f":"Inventory!C15","v":0},{"$f":"Inventory!E15","v":0},{"$f":"Inventory!W15","v":1},{"$f":"Inventory!AI15","v":""},{"$f":"IF(G16<>\"\",Inventory!AQ15/G16,\"\")","v":""},{"$f":"IF(G16<>\"\",Inventory!AS15/G16,\"\")","v":""},{"$f":"Inventory!AK15","v":""},"",{"$f":"IF(E16 = 0, \"\", MATCH($E16,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!BA$7+$J16-1))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$W$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AB$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,1,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0)*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},"","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$B$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$F$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$O$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$BF$7+$K16-1))","v":""},{"$f":"IF(L16=\"\", \"\", VLOOKUP(X16,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,P16,IF($X16=1,IF(Z$9=$G16,(1-$M16),0),IF($X16=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,Q16,IF($X16=1,IF(AA$9=$G16,(1-$M16),0),IF($X16=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,R16,IF($X16=1,IF(AB$9=$G16,(1-$M16),0),IF($X16=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,S16,IF($X16=1,IF(AC$9=$G16,(1-$M16),0),IF($X16=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X16=3,1,IF($X16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AO$7+$J16-1),$J16))","v":""},"",{"$f":"IF(L16=\"\", \"\", IF($X16=0,$V16,IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$T$7+$X16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16)))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$CE$7+$K16-1)*$F16)","v":""},"","","","","","","","","","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,IF($AK16=0,$W16,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1)*$F16)))","v":""},"",{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$V$7)*$F16)","v":""}]
[0.91750391844903267,0.33390302588674625,{"$f":"IF(Inventory!AH16=Inventory!$C$1032,0.5,1)*B17","v":0.33390302588674625},{"$f":"Inventory!C16","v":0},{"$f":"Inventory!E16","v":0},{"$f":"Inventory!W16","v":1},{"$f":"Inventory!AI16","v":""},{"$f":"IF(G17<>\"\",Inventory!AQ16/G17,\"\")","v":""},{"$f":"IF(G17<>\"\",Inventory!AS16/G17,\"\")","v":""},{"$f":"Inventory!AK16","v":""},"",{"$f":"IF(E17 = 0, \"\", MATCH($E17,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!BA$7+$J17-1))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$W$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AB$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,1,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0)*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},"","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$B$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$F$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$O$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$BF$7+$K17-1))","v":""},{"$f":"IF(L17=\"\", \"\", VLOOKUP(X17,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,P17,IF($X17=1,IF(Z$9=$G17,(1-$M17),0),IF($X17=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,Q17,IF($X17=1,IF(AA$9=$G17,(1-$M17),0),IF($X17=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,R17,IF($X17=1,IF(AB$9=$G17,(1-$M17),0),IF($X17=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,S17,IF($X17=1,IF(AC$9=$G17,(1-$M17),0),IF($X17=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X17=3,1,IF($X17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AO$7+$J17-1),$J17))","v":""},"",{"$f":"IF(L17=\"\", \"\", IF($X17=0,$V17,IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$T$7+$X17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17)))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$CE$7+$K17-1)*$F17)","v":""},"","","","","","","","","","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,IF($AK17=0,$W17,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1)*$F17)))","v":""},"",{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$V$7)*$F17)","v":""}]
[0.61670659452336085,0.88038002741132926,{"$f":"IF(Inventory!AH17=Inventory!$C$1032,0.5,1)*B18","v":0.88038002741132926},{"$f":"Inventory!C17","v":0},{"$f":"Inventory!E17","v":0},{"$f":"Inventory!W17","v":1},{"$f":"Inventory!AI17","v":""},{"$f":"IF(G18<>\"\",Inventory!AQ17/G18,\"\")","v":""},{"$f":"IF(G18<>\"\",Inventory!AS17/G18,\"\")","v":""},{"$f":"Inventory!AK17","v":""},"",{"$f":"IF(E18 = 0, \"\", MATCH($E18,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!BA$7+$J18-1))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$W$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AB$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,1,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0)*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},"","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$B$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$F$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$O$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$BF$7+$K18-1))","v":""},{"$f":"IF(L18=\"\", \"\", VLOOKUP(X18,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,P18,IF($X18=1,IF(Z$9=$G18,(1-$M18),0),IF($X18=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,Q18,IF($X18=1,IF(AA$9=$G18,(1-$M18),0),IF($X18=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,R18,IF($X18=1,IF(AB$9=$G18,(1-$M18),0),IF($X18=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,S18,IF($X18=1,IF(AC$9=$G18,(1-$M18),0),IF($X18=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X18=3,1,IF($X18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AO$7+$J18-1),$J18))","v":""},"",{"$f":"IF(L18=\"\", \"\", IF($X18=0,$V18,IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$T$7+$X18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18)))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$CE$7+$K18-1)*$F18)","v":""},"","","","","","","","","","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,IF($AK18=0,$W18,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1)*$F18)))","v":""},"",{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$V$7)*$F18)","v":""}]
[0.74572083119134136,0.69530576422290657,{"$f":"IF(Inventory!AH18=Inventory!$C$1032,0.5,1)*B19","v":0.69530576422290657},{"$f":"Inventory!C18","v":0},{"$f":"Inventory!E18","v":0},{"$f":"Inventory!W18","v":1},{"$f":"Inventory!AI18","v":""},{"$f":"IF(G19<>\"\",Inventory!AQ18/G19,\"\")","v":""},{"$f":"IF(G19<>\"\",Inventory!AS18/G19,\"\")","v":""},{"$f":"Inventory!AK18","v":""},"",{"$f":"IF(E19 = 0, \"\", MATCH($E19,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!BA$7+$J19-1))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$W$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AB$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,1,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0)*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},"","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$B$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$F$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$O$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$BF$7+$K19-1))","v":""},{"$f":"IF(L19=\"\", \"\", VLOOKUP(X19,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,P19,IF($X19=1,IF(Z$9=$G19,(1-$M19),0),IF($X19=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,Q19,IF($X19=1,IF(AA$9=$G19,(1-$M19),0),IF($X19=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,R19,IF($X19=1,IF(AB$9=$G19,(1-$M19),0),IF($X19=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,S19,IF($X19=1,IF(AC$9=$G19,(1-$M19),0),IF($X19=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X19=3,1,IF($X19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AO$7+$J19-1),$J19))","v":""},"",{"$f":"IF(L19=\"\", \"\", IF($X19=0,$V19,IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$T$7+$X19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19)))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$CE$7+$K19-1)*$F19)","v":""},"","","","","","","","","","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,IF($AK19=0,$W19,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1)*$F19)))","v":""},"",{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$V$7)*$F19)","v":""}]
[0.7056195317272812,0.77510137518019351,{"$f":"IF(Inventory!AH19=Inventory!$C$1032,0.5,1)*B20","v":0.77510137518019351},{"$f":"Inventory!C19","v":0},{"$f":"Inventory!E19","v":0},{"$f":"Inventory!W19","v":""},{"$f":"Inventory!AI19","v":""},{"$f":"IF(G20<>\"\",Inventory!AQ19/G20,\"\")","v":""},{"$f":"IF(G20<>\"\",Inventory!AS19/G20,\"\")","v":""},{"$f":"Inventory!AK19","v":""},"",{"$f":"IF(E20 = 0, \"\", MATCH($E20,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!BA$7+$J20-1))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$W$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AB$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,1,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0)*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},"","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$B$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$F$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$O$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$BF$7+$K20-1))","v":""},{"$f":"IF(L20=\"\", \"\", VLOOKUP(X20,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,P20,IF($X20=1,IF(Z$9=$G20,(1-$M20),0),IF($X20=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,Q20,IF($X20=1,IF(AA$9=$G20,(1-$M20),0),IF($X20=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,R20,IF($X20=1,IF(AB$9=$G20,(1-$M20),0),IF($X20=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,S20,IF($X20=1,IF(AC$9=$G20,(1-$M20),0),IF($X20=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X20=3,1,IF($X20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AO$7+$J20-1),$J20))","v":""},"",{"$f":"IF(L20=\"\", \"\", IF($X20=0,$V20,IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$T$7+$X20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20)))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$CE$7+$K20-1)*$F20)","v":""},"","","","","","","","","","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,IF($AK20=0,$W20,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1)*$F20)))","v":""},"",{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$V$7)*$F20)","v":""}]
[0.10907087363297729,0.8828281527381292,{"$f":"IF(Inventory!AH20=Inventory!$C$1032,0.5,1)*B21","v":0.8828281527381292},{"$f":"Inventory!C20","v":0},{"$f":"Inventory!E20","v":0},{"$f":"Inventory!W20","v":""},{"$f":"Inventory!AI20","v":""},{"$f":"IF(G21<>\"\",Inventory!AQ20/G21,\"\")","v":""},{"$f":"IF(G21<>\"\",Inventory!AS20/G21,\"\")","v":""},{"$f":"Inventory!AK20","v":""},"",{"$f":"IF(E21 = 0, \"\", MATCH($E21,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!BA$7+$J21-1))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$W$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AB$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,1,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0)*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},"","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$B$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$F$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$O$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$BF$7+$K21-1))","v":""},{"$f":"IF(L21=\"\", \"\", VLOOKUP(X21,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,P21,IF($X21=1,IF(Z$9=$G21,(1-$M21),0),IF($X21=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,Q21,IF($X21=1,IF(AA$9=$G21,(1-$M21),0),IF($X21=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,R21,IF($X21=1,IF(AB$9=$G21,(1-$M21),0),IF($X21=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,S21,IF($X21=1,IF(AC$9=$G21,(1-$M21),0),IF($X21=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X21=3,1,IF($X21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AO$7+$J21-1),$J21))","v":""},"",{"$f":"IF(L21=\"\", \"\", IF($X21=0,$V21,IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$T$7+$X21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21)))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$CE$7+$K21-1)*$F21)","v":""},"","","","","","","","","","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,IF($AK21=0,$W21,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1)*$F21)))","v":""},"",{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$V$7)*$F21)","v":""}]
[0.57767659046152808,0.45584362625216057,{"$f":"IF(Inventory!AH21=Inventory!$C$1032,0.5,1)*B22","v":0.45584362625216057},{"$f":"Inventory!C21","v":0},{"$f":"Inventory!E21","v":0},{"$f":"Inventory!W21","v":""},{"$f":"Inventory!AI21","v":""},{"$f":"IF(G22<>\"\",Inventory!AQ21/G22,\"\")","v":""},{"$f":"IF(G22<>\"\",Inventory!AS21/G22,\"\")","v":""},{"$f":"Inventory!AK21","v":""},"",{"$f":"IF(E22 = 0, \"\", MATCH($E22,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!BA$7+$J22-1))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$W$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AB$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,1,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0)*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},"","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$B$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$F$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$O$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$BF$7+$K22-1))","v":""},{"$f":"IF(L22=\"\", \"\", VLOOKUP(X22,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,P22,IF($X22=1,IF(Z$9=$G22,(1-$M22),0),IF($X22=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,Q22,IF($X22=1,IF(AA$9=$G22,(1-$M22),0),IF($X22=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,R22,IF($X22=1,IF(AB$9=$G22,(1-$M22),0),IF($X22=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,S22,IF($X22=1,IF(AC$9=$G22,(1-$M22),0),IF($X22=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X22=3,1,IF($X22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AO$7+$J22-1),$J22))","v":""},"",{"$f":"IF(L22=\"\", \"\", IF($X22=0,$V22,IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$T$7+$X22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22)))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$CE$7+$K22-1)*$F22)","v":""},"","","","","","","","","","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,IF($AK22=0,$W22,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1)*$F22)))","v":""},"",{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$V$7)*$F22)","v":""}]
[0.10738421789555286,0.52439464597292007,{"$f":"IF(Inventory!AH22=Inventory!$C$1032,0.5,1)*B23","v":0.52439464597292007},{"$f":"Inventory!C22","v":0},{"$f":"Inventory!E22","v":0},{"$f":"Inventory!W22","v":""},{"$f":"Inventory!AI22","v":""},{"$f":"IF(G23<>\"\",Inventory!AQ22/G23,\"\")","v":""},{"$f":"IF(G23<>\"\",Inventory!AS22/G23,\"\")","v":""},{"$f":"Inventory!AK22","v":""},"",{"$f":"IF(E23 = 0, \"\", MATCH($E23,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!BA$7+$J23-1))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$W$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AB$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,1,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0)*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},"","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$B$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$F$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$O$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$BF$7+$K23-1))","v":""},{"$f":"IF(L23=\"\", \"\", VLOOKUP(X23,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,P23,IF($X23=1,IF(Z$9=$G23,(1-$M23),0),IF($X23=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,Q23,IF($X23=1,IF(AA$9=$G23,(1-$M23),0),IF($X23=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,R23,IF($X23=1,IF(AB$9=$G23,(1-$M23),0),IF($X23=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,S23,IF($X23=1,IF(AC$9=$G23,(1-$M23),0),IF($X23=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X23=3,1,IF($X23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AO$7+$J23-1),$J23))","v":""},"",{"$f":"IF(L23=\"\", \"\", IF($X23=0,$V23,IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$T$7+$X23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23)))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$CE$7+$K23-1)*$F23)","v":""},"","","","","","","","","","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,IF($AK23=0,$W23,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1)*$F23)))","v":""},"",{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$V$7)*$F23)","v":""}]
[9.2273487071883542E-2,1.595878196748135E-2,{"$f":"IF(Inventory!AH23=Inventory!$C$1032,0.5,1)*B24","v":1.595878196748135E-2},{"$f":"Inventory!C23","v":0},{"$f":"Inventory!E23","v":0},{"$f":"Inventory!W23","v":""},{"$f":"Inventory!AI23","v":""},{"$f":"IF(G24<>\"\",Inventory!AQ23/G24,\"\")","v":""},{"$f":"IF(G24<>\"\",Inventory!AS23/G24,\"\")","v":""},{"$f":"Inventory!AK23","v":""},"",{"$f":"IF(E24 = 0, \"\", MATCH($E24,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!BA$7+$J24-1))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$W$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AB$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,1,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0)*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},"","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$B$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$F$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$O$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$BF$7+$K24-1))","v":""},{"$f":"IF(L24=\"\", \"\", VLOOKUP(X24,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,P24,IF($X24=1,IF(Z$9=$G24,(1-$M24),0),IF($X24=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,Q24,IF($X24=1,IF(AA$9=$G24,(1-$M24),0),IF($X24=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,R24,IF($X24=1,IF(AB$9=$G24,(1-$M24),0),IF($X24=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,S24,IF($X24=1,IF(AC$9=$G24,(1-$M24),0),IF($X24=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X24=3,1,IF($X24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AO$7+$J24-1),$J24))","v":""},"",{"$f":"IF(L24=\"\", \"\", IF($X24=0,$V24,IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$T$7+$X24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24)))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$CE$7+$K24-1)*$F24)","v":""},"","","","","","","","","","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,IF($AK24=0,$W24,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1)*$F24)))","v":""},"",{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$V$7)*$F24)","v":""}]
[0.79299033633376304,8.3552280675511126E-2,{"$f":"IF(Inventory!AH24=Inventory!$C$1032,0.5,1)*B25","v":8.3552280675511126E-2},{"$f":"Inventory!C24","v":0},{"$f":"Inventory!E24","v":0},{"$f":"Inventory!W24","v":""},{"$f":"Inventory!AI24","v":""},{"$f":"IF(G25<>\"\",Inventory!AQ24/G25,\"\")","v":""},{"$f":"IF(G25<>\"\",Inventory!AS24/G25,\"\")","v":""},{"$f":"Inventory!AK24","v":""},"",{"$f":"IF(E25 = 0, \"\", MATCH($E25,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!BA$7+$J25-1))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$W$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AB$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,1,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0)*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},"","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$B$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$F$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$O$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$BF$7+$K25-1))","v":""},{"$f":"IF(L25=\"\", \"\", VLOOKUP(X25,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,P25,IF($X25=1,IF(Z$9=$G25,(1-$M25),0),IF($X25=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,Q25,IF($X25=1,IF(AA$9=$G25,(1-$M25),0),IF($X25=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,R25,IF($X25=1,IF(AB$9=$G25,(1-$M25),0),IF($X25=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,S25,IF($X25=1,IF(AC$9=$G25,(1-$M25),0),IF($X25=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X25=3,1,IF($X25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AO$7+$J25-1),$J25))","v":""},"",{"$f":"IF(L25=\"\", \"\", IF($X25=0,$V25,IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$T$7+$X25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25)))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$CE$7+$K25-1)*$F25)","v":""},"","","","","","","","","","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,IF($AK25=0,$W25,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1)*$F25)))","v":""},"",{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$V$7)*$F25)","v":""}]
[0.11880340070783746,0.62197554037525271,{"$f":"IF(Inventory!AH25=Inventory!$C$1032,0.5,1)*B26","v":0.62197554037525271},{"$f":"Inventory!C25","v":0},{"$f":"Inventory!E25","v":0},{"$f":"Inventory!W25","v":""},{"$f":"Inventory!AI25","v":""},{"$f":"IF(G26<>\"\",Inventory!AQ25/G26,\"\")","v":""},{"$f":"IF(G26<>\"\",Inventory!AS25/G26,\"\")","v":""},{"$f":"Inventory!AK25","v":""},"",{"$f":"IF(E26 = 0, \"\", MATCH($E26,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!BA$7+$J26-1))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$W$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AB$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,1,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0)*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},"","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$B$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$F$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$O$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$BF$7+$K26-1))","v":""},{"$f":"IF(L26=\"\", \"\", VLOOKUP(X26,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,P26,IF($X26=1,IF(Z$9=$G26,(1-$M26),0),IF($X26=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,Q26,IF($X26=1,IF(AA$9=$G26,(1-$M26),0),IF($X26=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,R26,IF($X26=1,IF(AB$9=$G26,(1-$M26),0),IF($X26=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,S26,IF($X26=1,IF(AC$9=$G26,(1-$M26),0),IF($X26=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X26=3,1,IF($X26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AO$7+$J26-1),$J26))","v":""},"",{"$f":"IF(L26=\"\", \"\", IF($X26=0,$V26,IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$T$7+$X26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26)))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$CE$7+$K26-1)*$F26)","v":""},"","","","","","","","","","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,IF($AK26=0,$W26,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1)*$F26)))","v":""},"",{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$V$7)*$F26)","v":""}]
[0.28507460685729946,0.72877840743660027,{"$f":"IF(Inventory!AH26=Inventory!$C$1032,0.5,1)*B27","v":0.72877840743660027},{"$f":"Inventory!C26","v":0},{"$f":"Inventory!E26","v":0},{"$f":"Inventory!W26","v":""},{"$f":"Inventory!AI26","v":""},{"$f":"IF(G27<>\"\",Inventory!AQ26/G27,\"\")","v":""},{"$f":"IF(G27<>\"\",Inventory!AS26/G27,\"\")","v":""},{"$f":"Inventory!AK26","v":""},"",{"$f":"IF(E27 = 0, \"\", MATCH($E27,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!BA$7+$J27-1))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$W$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AB$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,1,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0)*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},"","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$B$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$F$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$O$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$BF$7+$K27-1))","v":""},{"$f":"IF(L27=\"\", \"\", VLOOKUP(X27,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,P27,IF($X27=1,IF(Z$9=$G27,(1-$M27),0),IF($X27=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,Q27,IF($X27=1,IF(AA$9=$G27,(1-$M27),0),IF($X27=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,R27,IF($X27=1,IF(AB$9=$G27,(1-$M27),0),IF($X27=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,S27,IF($X27=1,IF(AC$9=$G27,(1-$M27),0),IF($X27=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X27=3,1,IF($X27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AO$7+$J27-1),$J27))","v":""},"",{"$f":"IF(L27=\"\", \"\", IF($X27=0,$V27,IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$T$7+$X27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27)))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$CE$7+$K27-1)*$F27)","v":""},"","","","","","","","","","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,IF($AK27=0,$W27,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1)*$F27)))","v":""},"",{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$V$7)*$F27)","v":""}]
[0.59615730394737376,0.66944184216024993,{"$f":"IF(Inventory!AH27=Inventory!$C$1032,0.5,1)*B28","v":0.66944184216024993},{"$f":"Inventory!C27","v":0},{"$f":"Inventory!E27","v":0},{"$f":"Inventory!W27","v":""},{"$f":"Inventory!AI27","v":""},{"$f":"IF(G28<>\"\",Inventory!AQ27/G28,\"\")","v":""},{"$f":"IF(G28<>\"\",Inventory!AS27/G28,\"\")","v":""},{"$f":"Inventory!AK27","v":""},"",{"$f":"IF(E28 = 0, \"\", MATCH($E28,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!BA$7+$J28-1))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$W$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AB$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,1,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0)*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},"","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$B$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$F$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$O$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$BF$7+$K28-1))","v":""},{"$f":"IF(L28=\"\", \"\", VLOOKUP(X28,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,P28,IF($X28=1,IF(Z$9=$G28,(1-$M28),0),IF($X28=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,Q28,IF($X28=1,IF(AA$9=$G28,(1-$M28),0),IF($X28=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,R28,IF($X28=1,IF(AB$9=$G28,(1-$M28),0),IF($X28=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,S28,IF($X28=1,IF(AC$9=$G28,(1-$M28),0),IF($X28=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X28=3,1,IF($X28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AO$7+$J28-1),$J28))","v":""},"",{"$f":"IF(L28=\"\", \"\", IF($X28=0,$V28,IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$T$7+$X28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28)))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$CE$7+$K28-1)*$F28)","v":""},"","","","","","","","","","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,IF($AK28=0,$W28,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1)*$F28)))","v":""},"",{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$V$7)*$F28)","v":""}]
[0.53393183149259649,0.60763079907884154,{"$f":"IF(Inventory!AH28=Inventory!$C$1032,0.5,1)*B29","v":0.60763079907884154},{"$f":"Inventory!C28","v":0},{"$f":"Inventory!E28","v":0},{"$f":"Inventory!W28","v":""},{"$f":"Inventory!AI28","v":""},{"$f":"IF(G29<>\"\",Inventory!AQ28/G29,\"\")","v":""},{"$f":"IF(G29<>\"\",Inventory!AS28/G29,\"\")","v":""},{"$f":"Inventory!AK28","v":""},"",{"$f":"IF(E29 = 0, \"\", MATCH($E29,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!BA$7+$J29-1))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$W$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AB$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,1,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0)*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},"","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$B$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$F$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$O$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$BF$7+$K29-1))","v":""},{"$f":"IF(L29=\"\", \"\", VLOOKUP(X29,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,P29,IF($X29=1,IF(Z$9=$G29,(1-$M29),0),IF($X29=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,Q29,IF($X29=1,IF(AA$9=$G29,(1-$M29),0),IF($X29=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,R29,IF($X29=1,IF(AB$9=$G29,(1-$M29),0),IF($X29=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,S29,IF($X29=1,IF(AC$9=$G29,(1-$M29),0),IF($X29=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X29=3,1,IF($X29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AO$7+$J29-1),$J29))","v":""},"",{"$f":"IF(L29=\"\", \"\", IF($X29=0,$V29,IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$T$7+$X29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29)))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$CE$7+$K29-1)*$F29)","v":""},"","","","","","","","","","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,IF($AK29=0,$W29,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1)*$F29)))","v":""},"",{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$V$7)*$F29)","v":""}]
[0.64654418621734877,0.39160679856551261,{"$f":"IF(Inventory!AH29=Inventory!$C$1032,0.5,1)*B30","v":0.39160679856551261},{"$f":"Inventory!C29","v":0},{"$f":"Inventory!E29","v":0},{"$f":"Inventory!W29","v":""},{"$f":"Inventory!AI29","v":""},{"$f":"IF(G30<>\"\",Inventory!AQ29/G30,\"\")","v":""},{"$f":"IF(G30<>\"\",Inventory!AS29/G30,\"\")","v":""},{"$f":"Inventory!AK29","v":""},"",{"$f":"IF(E30 = 0, \"\", MATCH($E30,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!BA$7+$J30-1))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$W$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AB$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,1,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0)*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},"","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$B$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$F$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$O$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$BF$7+$K30-1))","v":""},{"$f":"IF(L30=\"\", \"\", VLOOKUP(X30,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,P30,IF($X30=1,IF(Z$9=$G30,(1-$M30),0),IF($X30=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,Q30,IF($X30=1,IF(AA$9=$G30,(1-$M30),0),IF($X30=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,R30,IF($X30=1,IF(AB$9=$G30,(1-$M30),0),IF($X30=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,S30,IF($X30=1,IF(AC$9=$G30,(1-$M30),0),IF($X30=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X30=3,1,IF($X30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AO$7+$J30-1),$J30))","v":""},"",{"$f":"IF(L30=\"\", \"\", IF($X30=0,$V30,IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$T$7+$X30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30)))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$CE$7+$K30-1)*$F30)","v":""},"","","","","","","","","","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,IF($AK30=0,$W30,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1)*$F30)))","v":""},"",{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$V$7)*$F30)","v":""}]
[0.36850634644137592,0.60332790587011453,{"$f":"IF(Inventory!AH30=Inventory!$C$1032,0.5,1)*B31","v":0.60332790587011453},{"$f":"Inventory!C30","v":0},{"$f":"Inventory!E30","v":0},{"$f":"Inventory!W30","v":""},{"$f":"Inventory!AI30","v":""},{"$f":"IF(G31<>\"\",Inventory!AQ30/G31,\"\")","v":""},{"$f":"IF(G31<>\"\",Inventory!AS30/G31,\"\")","v":""},{"$f":"Inventory!AK30","v":""},"",{"$f":"IF(E31 = 0, \"\", MATCH($E31,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!BA$7+$J31-1))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$W$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AB$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,1,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0)*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},"","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$B$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$F$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$O$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$BF$7+$K31-1))","v":""},{"$f":"IF(L31=\"\", \"\", VLOOKUP(X31,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,P31,IF($X31=1,IF(Z$9=$G31,(1-$M31),0),IF($X31=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,Q31,IF($X31=1,IF(AA$9=$G31,(1-$M31),0),IF($X31=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,R31,IF($X31=1,IF(AB$9=$G31,(1-$M31),0),IF($X31=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,S31,IF($X31=1,IF(AC$9=$G31,(1-$M31),0),IF($X31=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X31=3,1,IF($X31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AO$7+$J31-1),$J31))","v":""},"",{"$f":"IF(L31=\"\", \"\", IF($X31=0,$V31,IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$T$7+$X31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31)))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$CE$7+$K31-1)*$F31)","v":""},"","","","","","","","","","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,IF($AK31=0,$W31,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1)*$F31)))","v":""},"",{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$V$7)*$F31)","v":""}]
[0.76087924130779538,0.37206152711405593,{"$f":"IF(Inventory!AH31=Inventory!$C$1032,0.5,1)*B32","v":0.37206152711405593},{"$f":"Inventory!C31","v":0},{"$f":"Inventory!E31","v":0},{"$f":"Inventory!W31","v":""},{"$f":"Inventory!AI31","v":""},{"$f":"IF(G32<>\"\",Inventory!AQ31/G32,\"\")","v":""},{"$f":"IF(G32<>\"\",Inventory!AS31/G32,\"\")","v":""},{"$f":"Inventory!AK31","v":""},"",{"$f":"IF(E32 = 0, \"\", MATCH($E32,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!BA$7+$J32-1))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$W$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AB$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,1,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0)*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},"","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$B$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$F$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$O$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$BF$7+$K32-1))","v":""},{"$f":"IF(L32=\"\", \"\", VLOOKUP(X32,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,P32,IF($X32=1,IF(Z$9=$G32,(1-$M32),0),IF($X32=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,Q32,IF($X32=1,IF(AA$9=$G32,(1-$M32),0),IF($X32=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,R32,IF($X32=1,IF(AB$9=$G32,(1-$M32),0),IF($X32=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,S32,IF($X32=1,IF(AC$9=$G32,(1-$M32),0),IF($X32=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X32=3,1,IF($X32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AO$7+$J32-1),$J32))","v":""},"",{"$f":"IF(L32=\"\", \"\", IF($X32=0,$V32,IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$T$7+$X32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32)))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$CE$7+$K32-1)*$F32)","v":""},"","","","","","","","","","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,IF($AK32=0,$W32,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1)*$F32)))","v":""},"",{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$V$7)*$F32)","v":""}]
[0.84827318547329245,0.52593803439189102,{"$f":"IF(Inventory!AH32=Inventory!$C$1032,0.5,1)*B33","v":0.52593803439189102},{"$f":"Inventory!C32","v":0},{"$f":"Inventory!E32","v":0},{"$f":"Inventory!W32","v":""},{"$f":"Inventory!AI32","v":""},{"$f":"IF(G33<>\"\",Inventory!AQ32/G33,\"\")","v":""},{"$f":"IF(G33<>\"\",Inventory!AS32/G33,\"\")","v":""},{"$f":"Inventory!AK32","v":""},"",{"$f":"IF(E33 = 0, \"\", MATCH($E33,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!BA$7+$J33-1))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$W$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AB$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,1,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0)*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},"","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$B$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$F$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$O$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$BF$7+$K33-1))","v":""},{"$f":"IF(L33=\"\", \"\", VLOOKUP(X33,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,P33,IF($X33=1,IF(Z$9=$G33,(1-$M33),0),IF($X33=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,Q33,IF($X33=1,IF(AA$9=$G33,(1-$M33),0),IF($X33=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,R33,IF($X33=1,IF(AB$9=$G33,(1-$M33),0),IF($X33=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,S33,IF($X33=1,IF(AC$9=$G33,(1-$M33),0),IF($X33=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X33=3,1,IF($X33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AO$7+$J33-1),$J33))","v":""},"",{"$f":"IF(L33=\"\", \"\", IF($X33=0,$V33,IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$T$7+$X33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33)))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$CE$7+$K33-1)*$F33)","v":""},"","","","","","","","","","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,IF($AK33=0,$W33,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1)*$F33)))","v":""},"",{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$V$7)*$F33)","v":""}]
[0.26366590857667727,0.23808009525685825,{"$f":"IF(Inventory!AH33=Inventory!$C$1032,0.5,1)*B34","v":0.23808009525685825},{"$f":"Inventory!C33","v":0},{"$f":"Inventory!E33","v":0},{"$f":"Inventory!W33","v":""},{"$f":"Inventory!AI33","v":""},{"$f":"IF(G34<>\"\",Inventory!AQ33/G34,\"\")","v":""},{"$f":"IF(G34<>\"\",Inventory!AS33/G34,\"\")","v":""},{"$f":"Inventory!AK33","v":""},"",{"$f":"IF(E34 = 0, \"\", MATCH($E34,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!BA$7+$J34-1))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$W$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AB$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,1,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0)*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},"","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$B$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$F$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$O$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$BF$7+$K34-1))","v":""},{"$f":"IF(L34=\"\", \"\", VLOOKUP(X34,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,P34,IF($X34=1,IF(Z$9=$G34,(1-$M34),0),IF($X34=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,Q34,IF($X34=1,IF(AA$9=$G34,(1-$M34),0),IF($X34=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,R34,IF($X34=1,IF(AB$9=$G34,(1-$M34),0),IF($X34=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,S34,IF($X34=1,IF(AC$9=$G34,(1-$M34),0),IF($X34=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X34=3,1,IF($X34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AO$7+$J34-1),$J34))","v":""},"",{"$f":"IF(L34=\"\", \"\", IF($X34=0,$V34,IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$T$7+$X34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34)))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$CE$7+$K34-1)*$F34)","v":""},"","","","","","","","","","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,IF($AK34=0,$W34,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1)*$F34)))","v":""},"",{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$V$7)*$F34)","v":""}]
[0.66812220244828657,0.48028028022743996,{"$f":"IF(Inventory!AH34=Inventory!$C$1032,0.5,1)*B35","v":0.48028028022743996},{"$f":"Inventory!C34","v":0},{"$f":"Inventory!E34","v":0},{"$f":"Inventory!W34","v":""},{"$f":"Inventory!AI34","v":""},{"$f":"IF(G35<>\"\",Inventory!AQ34/G35,\"\")","v":""},{"$f":"IF(G35<>\"\",Inventory!AS34/G35,\"\")","v":""},{"$f":"Inventory!AK34","v":""},"",{"$f":"IF(E35 = 0, \"\", MATCH($E35,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!BA$7+$J35-1))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$W$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AB$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,1,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0)*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},"","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$B$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$F$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$O$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$BF$7+$K35-1))","v":""},{"$f":"IF(L35=\"\", \"\", VLOOKUP(X35,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,P35,IF($X35=1,IF(Z$9=$G35,(1-$M35),0),IF($X35=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,Q35,IF($X35=1,IF(AA$9=$G35,(1-$M35),0),IF($X35=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,R35,IF($X35=1,IF(AB$9=$G35,(1-$M35),0),IF($X35=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,S35,IF($X35=1,IF(AC$9=$G35,(1-$M35),0),IF($X35=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X35=3,1,IF($X35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AO$7+$J35-1),$J35))","v":""},"",{"$f":"IF(L35=\"\", \"\", IF($X35=0,$V35,IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$T$7+$X35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35)))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$CE$7+$K35-1)*$F35)","v":""},"","","","","","","","","","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,IF($AK35=0,$W35,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1)*$F35)))","v":""},"",{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$V$7)*$F35)","v":""}]
[0.151537799526411,0.89195502765455514,{"$f":"IF(Inventory!AH35=Inventory!$C$1032,0.5,1)*B36","v":0.89195502765455514},{"$f":"Inventory!C35","v":0},{"$f":"Inventory!E35","v":0},{"$f":"Inventory!W35","v":""},{"$f":"Inventory!AI35","v":""},{"$f":"IF(G36<>\"\",Inventory!AQ35/G36,\"\")","v":""},{"$f":"IF(G36<>\"\",Inventory!AS35/G36,\"\")","v":""},{"$f":"Inventory!AK35","v":""},"",{"$f":"IF(E36 = 0, \"\", MATCH($E36,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!BA$7+$J36-1))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$W$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AB$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,1,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0)*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},"","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$B$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$F$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$O$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$BF$7+$K36-1))","v":""},{"$f":"IF(L36=\"\", \"\", VLOOKUP(X36,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,P36,IF($X36=1,IF(Z$9=$G36,(1-$M36),0),IF($X36=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,Q36,IF($X36=1,IF(AA$9=$G36,(1-$M36),0),IF($X36=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,R36,IF($X36=1,IF(AB$9=$G36,(1-$M36),0),IF($X36=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,S36,IF($X36=1,IF(AC$9=$G36,(1-$M36),0),IF($X36=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X36=3,1,IF($X36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AO$7+$J36-1),$J36))","v":""},"",{"$f":"IF(L36=\"\", \"\", IF($X36=0,$V36,IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$T$7+$X36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36)))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$CE$7+$K36-1)*$F36)","v":""},"","","","","","","","","","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,IF($AK36=0,$W36,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1)*$F36)))","v":""},"",{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$V$7)*$F36)","v":""}]
[0.8506694212562429,0.97760342923669885,{"$f":"IF(Inventory!AH36=Inventory!$C$1032,0.5,1)*B37","v":0.97760342923669885},{"$f":"Inventory!C36","v":0},{"$f":"Inventory!E36","v":0},{"$f":"Inventory!W36","v":""},{"$f":"Inventory!AI36","v":""},{"$f":"IF(G37<>\"\",Inventory!AQ36/G37,\"\")","v":""},{"$f":"IF(G37<>\"\",Inventory!AS36/G37,\"\")","v":""},{"$f":"Inventory!AK36","v":""},"",{"$f":"IF(E37 = 0, \"\", MATCH($E37,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!BA$7+$J37-1))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$W$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AB$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,1,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0)*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},"","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$B$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$F$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$O$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$BF$7+$K37-1))","v":""},{"$f":"IF(L37=\"\", \"\", VLOOKUP(X37,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,P37,IF($X37=1,IF(Z$9=$G37,(1-$M37),0),IF($X37=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,Q37,IF($X37=1,IF(AA$9=$G37,(1-$M37),0),IF($X37=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,R37,IF($X37=1,IF(AB$9=$G37,(1-$M37),0),IF($X37=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,S37,IF($X37=1,IF(AC$9=$G37,(1-$M37),0),IF($X37=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X37=3,1,IF($X37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AO$7+$J37-1),$J37))","v":""},"",{"$f":"IF(L37=\"\", \"\", IF($X37=0,$V37,IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$T$7+$X37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37)))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$CE$7+$K37-1)*$F37)","v":""},"","","","","","","","","","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,IF($AK37=0,$W37,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1)*$F37)))","v":""},"",{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$V$7)*$F37)","v":""}]
[0.5008946822861875,0.71353437611487203,{"$f":"IF(Inventory!AH37=Inventory!$C$1032,0.5,1)*B38","v":0.71353437611487203},{"$f":"Inventory!C37","v":0},{"$f":"Inventory!E37","v":0},{"$f":"Inventory!W37","v":""},{"$f":"Inventory!AI37","v":""},{"$f":"IF(G38<>\"\",Inventory!AQ37/G38,\"\")","v":""},{"$f":"IF(G38<>\"\",Inventory!AS37/G38,\"\")","v":""},{"$f":"Inventory!AK37","v":""},"",{"$f":"IF(E38 = 0, \"\", MATCH($E38,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!BA$7+$J38-1))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$W$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AB$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,1,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0)*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},"","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$B$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$F$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$O$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$BF$7+$K38-1))","v":""},{"$f":"IF(L38=\"\", \"\", VLOOKUP(X38,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,P38,IF($X38=1,IF(Z$9=$G38,(1-$M38),0),IF($X38=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,Q38,IF($X38=1,IF(AA$9=$G38,(1-$M38),0),IF($X38=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,R38,IF($X38=1,IF(AB$9=$G38,(1-$M38),0),IF($X38=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,S38,IF($X38=1,IF(AC$9=$G38,(1-$M38),0),IF($X38=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X38=3,1,IF($X38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AO$7+$J38-1),$J38))","v":""},"",{"$f":"IF(L38=\"\", \"\", IF($X38=0,$V38,IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$T$7+$X38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38)))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$CE$7+$K38-1)*$F38)","v":""},"","","","","","","","","","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,IF($AK38=0,$W38,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1)*$F38)))","v":""},"",{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$V$7)*$F38)","v":""}]
[0.31886612794106861,5.3011910088429093E-2,{"$f":"IF(Inventory!AH38=Inventory!$C$1032,0.5,1)*B39","v":5.3011910088429093E-2},{"$f":"Inventory!C38","v":0},{"$f":"Inventory!E38","v":0},{"$f":"Inventory!W38","v":""},{"$f":"Inventory!AI38","v":""},{"$f":"IF(G39<>\"\",Inventory!AQ38/G39,\"\")","v":""},{"$f":"IF(G39<>\"\",Inventory!AS38/G39,\"\")","v":""},{"$f":"Inventory!AK38","v":""},"",{"$f":"IF(E39 = 0, \"\", MATCH($E39,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!BA$7+$J39-1))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$W$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AB$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,1,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0)*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},"","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$B$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$F$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$O$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$BF$7+$K39-1))","v":""},{"$f":"IF(L39=\"\", \"\", VLOOKUP(X39,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,P39,IF($X39=1,IF(Z$9=$G39,(1-$M39),0),IF($X39=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,Q39,IF($X39=1,IF(AA$9=$G39,(1-$M39),0),IF($X39=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,R39,IF($X39=1,IF(AB$9=$G39,(1-$M39),0),IF($X39=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,S39,IF($X39=1,IF(AC$9=$G39,(1-$M39),0),IF($X39=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X39=3,1,IF($X39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AO$7+$J39-1),$J39))","v":""},"",{"$f":"IF(L39=\"\", \"\", IF($X39=0,$V39,IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$T$7+$X39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39)))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$CE$7+$K39-1)*$F39)","v":""},"","","","","","","","","","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,IF($AK39=0,$W39,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1)*$F39)))","v":""},"",{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$V$7)*$F39)","v":""}]
[0.87949474528865335,0.90382538639506871,{"$f":"IF(Inventory!AH39=Inventory!$C$1032,0.5,1)*B40","v":0.90382538639506871},{"$f":"Inventory!C39","v":0},{"$f":"Inventory!E39","v":0},{"$f":"Inventory!W39","v":""},{"$f":"Inventory!AI39","v":""},{"$f":"IF(G40<>\"\",Inventory!AQ39/G40,\"\")","v":""},{"$f":"IF(G40<>\"\",Inventory!AS39/G40,\"\")","v":""},{"$f":"Inventory!AK39","v":""},"",{"$f":"IF(E40 = 0, \"\", MATCH($E40,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!BA$7+$J40-1))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$W$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AB$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,1,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0)*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},"","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$B$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$F$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$O$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$BF$7+$K40-1))","v":""},{"$f":"IF(L40=\"\", \"\", VLOOKUP(X40,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,P40,IF($X40=1,IF(Z$9=$G40,(1-$M40),0),IF($X40=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,Q40,IF($X40=1,IF(AA$9=$G40,(1-$M40),0),IF($X40=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,R40,IF($X40=1,IF(AB$9=$G40,(1-$M40),0),IF($X40=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,S40,IF($X40=1,IF(AC$9=$G40,(1-$M40),0),IF($X40=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X40=3,1,IF($X40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AO$7+$J40-1),$J40))","v":""},"",{"$f":"IF(L40=\"\", \"\", IF($X40=0,$V40,IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$T$7+$X40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40)))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$CE$7+$K40-1)*$F40)","v":""},"","","","","","","","","","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,IF($AK40=0,$W40,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1)*$F40)))","v":""},"",{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$V$7)*$F40)","v":""}]
[0.24638521284020198,0.96939852178448049,{"$f":"IF(Inventory!AH40=Inventory!$C$1032,0.5,1)*B41","v":0.96939852178448049},{"$f":"Inventory!C40","v":0},{"$f":"Inventory!E40","v":0},{"$f":"Inventory!W40","v":""},{"$f":"Inventory!AI40","v":""},{"$f":"IF(G41<>\"\",Inventory!AQ40/G41,\"\")","v":""},{"$f":"IF(G41<>\"\",Inventory!AS40/G41,\"\")","v":""},{"$f":"Inventory!AK40","v":""},"",{"$f":"IF(E41 = 0, \"\", MATCH($E41,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!BA$7+$J41-1))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$W$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AB$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,1,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0)*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},"","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$B$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$F$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$O$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$BF$7+$K41-1))","v":""},{"$f":"IF(L41=\"\", \"\", VLOOKUP(X41,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,P41,IF($X41=1,IF(Z$9=$G41,(1-$M41),0),IF($X41=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,Q41,IF($X41=1,IF(AA$9=$G41,(1-$M41),0),IF($X41=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,R41,IF($X41=1,IF(AB$9=$G41,(1-$M41),0),IF($X41=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,S41,IF($X41=1,IF(AC$9=$G41,(1-$M41),0),IF($X41=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X41=3,1,IF($X41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AO$7+$J41-1),$J41))","v":""},"",{"$f":"IF(L41=\"\", \"\", IF($X41=0,$V41,IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$T$7+$X41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41)))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$CE$7+$K41-1)*$F41)","v":""},"","","","","","","","","","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,IF($AK41=0,$W41,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1)*$F41)))","v":""},"",{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$V$7)*$F41)","v":""}]
[0.38898706281868056,0.73444552316693934,{"$f":"IF(Inventory!AH41=Inventory!$C$1032,0.5,1)*B42","v":0.73444552316693934},{"$f":"Inventory!C41","v":0},{"$f":"Inventory!E41","v":0},{"$f":"Inventory!W41","v":""},{"$f":"Inventory!AI41","v":""},{"$f":"IF(G42<>\"\",Inventory!AQ41/G42,\"\")","v":""},{"$f":"IF(G42<>\"\",Inventory!AS41/G42,\"\")","v":""},{"$f":"Inventory!AK41","v":""},"",{"$f":"IF(E42 = 0, \"\", MATCH($E42,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!BA$7+$J42-1))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$W$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AB$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,1,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0)*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},"","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$B$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$F$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$O$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$BF$7+$K42-1))","v":""},{"$f":"IF(L42=\"\", \"\", VLOOKUP(X42,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,P42,IF($X42=1,IF(Z$9=$G42,(1-$M42),0),IF($X42=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,Q42,IF($X42=1,IF(AA$9=$G42,(1-$M42),0),IF($X42=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,R42,IF($X42=1,IF(AB$9=$G42,(1-$M42),0),IF($X42=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,S42,IF($X42=1,IF(AC$9=$G42,(1-$M42),0),IF($X42=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X42=3,1,IF($X42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AO$7+$J42-1),$J42))","v":""},"",{"$f":"IF(L42=\"\", \"\", IF($X42=0,$V42,IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$T$7+$X42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42)))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$CE$7+$K42-1)*$F42)","v":""},"","","","","","","","","","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,IF($AK42=0,$W42,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1)*$F42)))","v":""},"",{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$V$7)*$F42)","v":""}]
[0.98470394493949998,0.22484980848344882,{"$f":"IF(Inventory!AH42=Inventory!$C$1032,0.5,1)*B43","v":0.22484980848344882},{"$f":"Inventory!C42","v":0},{"$f":"Inventory!E42","v":0},{"$f":"Inventory!W42","v":""},{"$f":"Inventory!AI42","v":""},{"$f":"IF(G43<>\"\",Inventory!AQ42/G43,\"\")","v":""},{"$f":"IF(G43<>\"\",Inventory!AS42/G43,\"\")","v":""},{"$f":"Inventory!AK42","v":""},"",{"$f":"IF(E43 = 0, \"\", MATCH($E43,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!BA$7+$J43-1))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$W$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AB$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,1,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0)*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},"","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$B$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$F$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$O$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$BF$7+$K43-1))","v":""},{"$f":"IF(L43=\"\", \"\", VLOOKUP(X43,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,P43,IF($X43=1,IF(Z$9=$G43,(1-$M43),0),IF($X43=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,Q43,IF($X43=1,IF(AA$9=$G43,(1-$M43),0),IF($X43=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,R43,IF($X43=1,IF(AB$9=$G43,(1-$M43),0),IF($X43=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,S43,IF($X43=1,IF(AC$9=$G43,(1-$M43),0),IF($X43=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X43=3,1,IF($X43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AO$7+$J43-1),$J43))","v":""},"",{"$f":"IF(L43=\"\", \"\", IF($X43=0,$V43,IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$T$7+$X43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43)))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$CE$7+$K43-1)*$F43)","v":""},"","","","","","","","","","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,IF($AK43=0,$W43,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1)*$F43)))","v":""},"",{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$V$7)*$F43)","v":""}]
[0.11903770642276901,0.36799997020233399,{"$f":"IF(Inventory!AH43=Inventory!$C$1032,0.5,1)*B44","v":0.36799997020233399},{"$f":"Inventory!C43","v":0},{"$f":"Inventory!E43","v":0},{"$f":"Inventory!W43","v":""},{"$f":"Inventory!AI43","v":""},{"$f":"IF(G44<>\"\",Inventory!AQ43/G44,\"\")","v":""},{"$f":"IF(G44<>\"\",Inventory!AS43/G44,\"\")","v":""},{"$f":"Inventory!AK43","v":""},"",{"$f":"IF(E44 = 0, \"\", MATCH($E44,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!BA$7+$J44-1))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$W$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AB$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,1,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0)*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},"","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$B$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$F$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$O$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$BF$7+$K44-1))","v":""},{"$f":"IF(L44=\"\", \"\", VLOOKUP(X44,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,P44,IF($X44=1,IF(Z$9=$G44,(1-$M44),0),IF($X44=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,Q44,IF($X44=1,IF(AA$9=$G44,(1-$M44),0),IF($X44=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,R44,IF($X44=1,IF(AB$9=$G44,(1-$M44),0),IF($X44=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,S44,IF($X44=1,IF(AC$9=$G44,(1-$M44),0),IF($X44=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X44=3,1,IF($X44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AO$7+$J44-1),$J44))","v":""},"",{"$f":"IF(L44=\"\", \"\", IF($X44=0,$V44,IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$T$7+$X44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44)))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$CE$7+$K44-1)*$F44)","v":""},"","","","","","","","","","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,IF($AK44=0,$W44,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1)*$F44)))","v":""},"",{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$V$7)*$F44)","v":""}]
[0.22768855004390509,0.4361475646413806,{"$f":"IF(Inventory!AH44=Inventory!$C$1032,0.5,1)*B45","v":0.4361475646413806},{"$f":"Inventory!C44","v":0},{"$f":"Inventory!E44","v":0},{"$f":"Inventory!W44","v":""},{"$f":"Inventory!AI44","v":""},{"$f":"IF(G45<>\"\",Inventory!AQ44/G45,\"\")","v":""},{"$f":"IF(G45<>\"\",Inventory!AS44/G45,\"\")","v":""},{"$f":"Inventory!AK44","v":""},"",{"$f":"IF(E45 = 0, \"\", MATCH($E45,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!BA$7+$J45-1))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$W$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AB$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,1,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0)*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},"","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$B$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$F$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$O$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$BF$7+$K45-1))","v":""},{"$f":"IF(L45=\"\", \"\", VLOOKUP(X45,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,P45,IF($X45=1,IF(Z$9=$G45,(1-$M45),0),IF($X45=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,Q45,IF($X45=1,IF(AA$9=$G45,(1-$M45),0),IF($X45=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,R45,IF($X45=1,IF(AB$9=$G45,(1-$M45),0),IF($X45=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,S45,IF($X45=1,IF(AC$9=$G45,(1-$M45),0),IF($X45=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X45=3,1,IF($X45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AO$7+$J45-1),$J45))","v":""},"",{"$f":"IF(L45=\"\", \"\", IF($X45=0,$V45,IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$T$7+$X45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45)))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$CE$7+$K45-1)*$F45)","v":""},"","","","","","","","","","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,IF($AK45=0,$W45,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1)*$F45)))","v":""},"",{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$V$7)*$F45)","v":""}]
[5.259792383739148E-2,0.80930072959442367,{"$f":"IF(Inventory!AH45=Inventory!$C$1032,0.5,1)*B46","v":0.80930072959442367},{"$f":"Inventory!C45","v":0},{"$f":"Inventory!E45","v":0},{"$f":"Inventory!W45","v":""},{"$f":"Inventory!AI45","v":""},{"$f":"IF(G46<>\"\",Inventory!AQ45/G46,\"\")","v":""},{"$f":"IF(G46<>\"\",Inventory!AS45/G46,\"\")","v":""},{"$f":"Inventory!AK45","v":""},"",{"$f":"IF(E46 = 0, \"\", MATCH($E46,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!BA$7+$J46-1))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$W$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AB$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,1,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0)*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},"","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$B$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$F$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$O$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$BF$7+$K46-1))","v":""},{"$f":"IF(L46=\"\", \"\", VLOOKUP(X46,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,P46,IF($X46=1,IF(Z$9=$G46,(1-$M46),0),IF($X46=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,Q46,IF($X46=1,IF(AA$9=$G46,(1-$M46),0),IF($X46=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,R46,IF($X46=1,IF(AB$9=$G46,(1-$M46),0),IF($X46=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,S46,IF($X46=1,IF(AC$9=$G46,(1-$M46),0),IF($X46=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X46=3,1,IF($X46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AO$7+$J46-1),$J46))","v":""},"",{"$f":"IF(L46=\"\", \"\", IF($X46=0,$V46,IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$T$7+$X46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46)))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$CE$7+$K46-1)*$F46)","v":""},"","","","","","","","","","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,IF($AK46=0,$W46,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1)*$F46)))","v":""},"",{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$V$7)*$F46)","v":""}]
[6.7809097568271137E-2,0.35938555515004622,{"$f":"IF(Inventory!AH46=Inventory!$C$1032,0.5,1)*B47","v":0.35938555515004622},{"$f":"Inventory!C46","v":0},{"$f":"Inventory!E46","v":0},{"$f":"Inventory!W46","v":""},{"$f":"Inventory!AI46","v":""},{"$f":"IF(G47<>\"\",Inventory!AQ46/G47,\"\")","v":""},{"$f":"IF(G47<>\"\",Inventory!AS46/G47,\"\")","v":""},{"$f":"Inventory!AK46","v":""},"",{"$f":"IF(E47 = 0, \"\", MATCH($E47,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!BA$7+$J47-1))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$W$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AB$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,1,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0)*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},"","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$B$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$F$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$O$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$BF$7+$K47-1))","v":""},{"$f":"IF(L47=\"\", \"\", VLOOKUP(X47,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,P47,IF($X47=1,IF(Z$9=$G47,(1-$M47),0),IF($X47=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,Q47,IF($X47=1,IF(AA$9=$G47,(1-$M47),0),IF($X47=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,R47,IF($X47=1,IF(AB$9=$G47,(1-$M47),0),IF($X47=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,S47,IF($X47=1,IF(AC$9=$G47,(1-$M47),0),IF($X47=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X47=3,1,IF($X47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AO$7+$J47-1),$J47))","v":""},"",{"$f":"IF(L47=\"\", \"\", IF($X47=0,$V47,IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$T$7+$X47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47)))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$CE$7+$K47-1)*$F47)","v":""},"","","","","","","","","","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,IF($AK47=0,$W47,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1)*$F47)))","v":""},"",{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$V$7)*$F47)","v":""}]
[0.25390797740635918,0.56477353324371882,{"$f":"IF(Inventory!AH47=Inventory!$C$1032,0.5,1)*B48","v":0.56477353324371882},{"$f":"Inventory!C47","v":0},{"$f":"Inventory!E47","v":0},{"$f":"Inventory!W47","v":""},{"$f":"Inventory!AI47","v":""},{"$f":"IF(G48<>\"\",Inventory!AQ47/G48,\"\")","v":""},{"$f":"IF(G48<>\"\",Inventory!AS47/G48,\"\")","v":""},{"$f":"Inventory!AK47","v":""},"",{"$f":"IF(E48 = 0, \"\", MATCH($E48,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!BA$7+$J48-1))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$W$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AB$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,1,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0)*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},"","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$B$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$F$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$O$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$BF$7+$K48-1))","v":""},{"$f":"IF(L48=\"\", \"\", VLOOKUP(X48,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,P48,IF($X48=1,IF(Z$9=$G48,(1-$M48),0),IF($X48=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,Q48,IF($X48=1,IF(AA$9=$G48,(1-$M48),0),IF($X48=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,R48,IF($X48=1,IF(AB$9=$G48,(1-$M48),0),IF($X48=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,S48,IF($X48=1,IF(AC$9=$G48,(1-$M48),0),IF($X48=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X48=3,1,IF($X48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AO$7+$J48-1),$J48))","v":""},"",{"$f":"IF(L48=\"\", \"\", IF($X48=0,$V48,IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$T$7+$X48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48)))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$CE$7+$K48-1)*$F48)","v":""},"","","","","","","","","","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,IF($AK48=0,$W48,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1)*$F48)))","v":""},"",{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$V$7)*$F48)","v":""}]
[0.22463218579203603,0.73482681320841015,{"$f":"IF(Inventory!AH48=Inventory!$C$1032,0.5,1)*B49","v":0.73482681320841015},{"$f":"Inventory!C48","v":0},{"$f":"Inventory!E48","v":0},{"$f":"Inventory!W48","v":""},{"$f":"Inventory!AI48","v":""},{"$f":"IF(G49<>\"\",Inventory!AQ48/G49,\"\")","v":""},{"$f":"IF(G49<>\"\",Inventory!AS48/G49,\"\")","v":""},{"$f":"Inventory!AK48","v":""},"",{"$f":"IF(E49 = 0, \"\", MATCH($E49,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!BA$7+$J49-1))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$W$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AB$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,1,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0)*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},"","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$B$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$F$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$O$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$BF$7+$K49-1))","v":""},{"$f":"IF(L49=\"\", \"\", VLOOKUP(X49,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,P49,IF($X49=1,IF(Z$9=$G49,(1-$M49),0),IF($X49=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,Q49,IF($X49=1,IF(AA$9=$G49,(1-$M49),0),IF($X49=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,R49,IF($X49=1,IF(AB$9=$G49,(1-$M49),0),IF($X49=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,S49,IF($X49=1,IF(AC$9=$G49,(1-$M49),0),IF($X49=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X49=3,1,IF($X49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AO$7+$J49-1),$J49))","v":""},"",{"$f":"IF(L49=\"\", \"\", IF($X49=0,$V49,IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$T$7+$X49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49)))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$CE$7+$K49-1)*$F49)","v":""},"","","","","","","","","","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,IF($AK49=0,$W49,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1)*$F49)))","v":""},"",{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$V$7)*$F49)","v":""}]
[0.41941518814709244,0.47099545833672274,{"$f":"IF(Inventory!AH49=Inventory!$C$1032,0.5,1)*B50","v":0.47099545833672274},{"$f":"Inventory!C49","v":0},{"$f":"Inventory!E49","v":0},{"$f":"Inventory!W49","v":""},{"$f":"Inventory!AI49","v":""},{"$f":"IF(G50<>\"\",Inventory!AQ49/G50,\"\")","v":""},{"$f":"IF(G50<>\"\",Inventory!AS49/G50,\"\")","v":""},{"$f":"Inventory!AK49","v":""},"",{"$f":"IF(E50 = 0, \"\", MATCH($E50,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!BA$7+$J50-1))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$W$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AB$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,1,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0)*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},"","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$B$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$F$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$O$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$BF$7+$K50-1))","v":""},{"$f":"IF(L50=\"\", \"\", VLOOKUP(X50,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,P50,IF($X50=1,IF(Z$9=$G50,(1-$M50),0),IF($X50=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,Q50,IF($X50=1,IF(AA$9=$G50,(1-$M50),0),IF($X50=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,R50,IF($X50=1,IF(AB$9=$G50,(1-$M50),0),IF($X50=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,S50,IF($X50=1,IF(AC$9=$G50,(1-$M50),0),IF($X50=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X50=3,1,IF($X50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AO$7+$J50-1),$J50))","v":""},"",{"$f":"IF(L50=\"\", \"\", IF($X50=0,$V50,IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$T$7+$X50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50)))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$CE$7+$K50-1)*$F50)","v":""},"","","","","","","","","","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,IF($AK50=0,$W50,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1)*$F50)))","v":""},"",{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$V$7)*$F50)","v":""}]
[0.36773862836683291,0.98069803050532967,{"$f":"IF(Inventory!AH50=Inventory!$C$1032,0.5,1)*B51","v":0.98069803050532967},{"$f":"Inventory!C50","v":0},{"$f":"Inventory!E50","v":0},{"$f":"Inventory!W50","v":""},{"$f":"Inventory!AI50","v":""},{"$f":"IF(G51<>\"\",Inventory!AQ50/G51,\"\")","v":""},{"$f":"IF(G51<>\"\",Inventory!AS50/G51,\"\")","v":""},{"$f":"Inventory!AK50","v":""},"",{"$f":"IF(E51 = 0, \"\", MATCH($E51,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!BA$7+$J51-1))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$W$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AB$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,1,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0)*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},"","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$B$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$F$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$O$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$BF$7+$K51-1))","v":""},{"$f":"IF(L51=\"\", \"\", VLOOKUP(X51,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,P51,IF($X51=1,IF(Z$9=$G51,(1-$M51),0),IF($X51=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,Q51,IF($X51=1,IF(AA$9=$G51,(1-$M51),0),IF($X51=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,R51,IF($X51=1,IF(AB$9=$G51,(1-$M51),0),IF($X51=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,S51,IF($X51=1,IF(AC$9=$G51,(1-$M51),0),IF($X51=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X51=3,1,IF($X51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AO$7+$J51-1),$J51))","v":""},"",{"$f":"IF(L51=\"\", \"\", IF($X51=0,$V51,IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$T$7+$X51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51)))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$CE$7+$K51-1)*$F51)","v":""},"","","","","","","","","","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,IF($AK51=0,$W51,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1)*$F51)))","v":""},"",{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$V$7)*$F51)","v":""}]
[0.23805459467037515,0.13233365646479245,{"$f":"IF(Inventory!AH51=Inventory!$C$1032,0.5,1)*B52","v":0.13233365646479245},{"$f":"Inventory!C51","v":0},{"$f":"Inventory!E51","v":0},{"$f":"Inventory!W51","v":""},{"$f":"Inventory!AI51","v":""},{"$f":"IF(G52<>\"\",Inventory!AQ51/G52,\"\")","v":""},{"$f":"IF(G52<>\"\",Inventory!AS51/G52,\"\")","v":""},{"$f":"Inventory!AK51","v":""},"",{"$f":"IF(E52 = 0, \"\", MATCH($E52,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!BA$7+$J52-1))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$W$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AB$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,1,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0)*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},"","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$B$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$F$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$O$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$BF$7+$K52-1))","v":""},{"$f":"IF(L52=\"\", \"\", VLOOKUP(X52,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,P52,IF($X52=1,IF(Z$9=$G52,(1-$M52),0),IF($X52=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,Q52,IF($X52=1,IF(AA$9=$G52,(1-$M52),0),IF($X52=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,R52,IF($X52=1,IF(AB$9=$G52,(1-$M52),0),IF($X52=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,S52,IF($X52=1,IF(AC$9=$G52,(1-$M52),0),IF($X52=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X52=3,1,IF($X52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AO$7+$J52-1),$J52))","v":""},"",{"$f":"IF(L52=\"\", \"\", IF($X52=0,$V52,IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$T$7+$X52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52)))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$CE$7+$K52-1)*$F52)","v":""},"","","","","","","","","","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,IF($AK52=0,$W52,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1)*$F52)))","v":""},"",{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$V$7)*$F52)","v":""}]
[0.36326859858517835,0.18097134074357246,{"$f":"IF(Inventory!AH52=Inventory!$C$1032,0.5,1)*B53","v":0.18097134074357246},{"$f":"Inventory!C52","v":0},{"$f":"Inventory!E52","v":0},{"$f":"Inventory!W52","v":""},{"$f":"Inventory!AI52","v":""},{"$f":"IF(G53<>\"\",Inventory!AQ52/G53,\"\")","v":""},{"$f":"IF(G53<>\"\",Inventory!AS52/G53,\"\")","v":""},{"$f":"Inventory!AK52","v":""},"",{"$f":"IF(E53 = 0, \"\", MATCH($E53,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!BA$7+$J53-1))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$W$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AB$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,1,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0)*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},"","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$B$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$F$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$O$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$BF$7+$K53-1))","v":""},{"$f":"IF(L53=\"\", \"\", VLOOKUP(X53,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,P53,IF($X53=1,IF(Z$9=$G53,(1-$M53),0),IF($X53=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,Q53,IF($X53=1,IF(AA$9=$G53,(1-$M53),0),IF($X53=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,R53,IF($X53=1,IF(AB$9=$G53,(1-$M53),0),IF($X53=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,S53,IF($X53=1,IF(AC$9=$G53,(1-$M53),0),IF($X53=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X53=3,1,IF($X53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AO$7+$J53-1),$J53))","v":""},"",{"$f":"IF(L53=\"\", \"\", IF($X53=0,$V53,IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$T$7+$X53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53)))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$CE$7+$K53-1)*$F53)","v":""},"","","","","","","","","","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,IF($AK53=0,$W53,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1)*$F53)))","v":""},"",{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$V$7)*$F53)","v":""}]
[0.37159970008845855,0.18796455602290341,{"$f":"IF(Inventory!AH53=Inventory!$C$1032,0.5,1)*B54","v":0.18796455602290341},{"$f":"Inventory!C53","v":0},{"$f":"Inventory!E53","v":0},{"$f":"Inventory!W53","v":""},{"$f":"Inventory!AI53","v":""},{"$f":"IF(G54<>\"\",Inventory!AQ53/G54,\"\")","v":""},{"$f":"IF(G54<>\"\",Inventory!AS53/G54,\"\")","v":""},{"$f":"Inventory!AK53","v":""},"",{"$f":"IF(E54 = 0, \"\", MATCH($E54,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!BA$7+$J54-1))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$W$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AB$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,1,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0)*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},"","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$B$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$F$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$O$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$BF$7+$K54-1))","v":""},{"$f":"IF(L54=\"\", \"\", VLOOKUP(X54,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,P54,IF($X54=1,IF(Z$9=$G54,(1-$M54),0),IF($X54=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,Q54,IF($X54=1,IF(AA$9=$G54,(1-$M54),0),IF($X54=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,R54,IF($X54=1,IF(AB$9=$G54,(1-$M54),0),IF($X54=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,S54,IF($X54=1,IF(AC$9=$G54,(1-$M54),0),IF($X54=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X54=3,1,IF($X54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AO$7+$J54-1),$J54))","v":""},"",{"$f":"IF(L54=\"\", \"\", IF($X54=0,$V54,IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$T$7+$X54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54)))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$CE$7+$K54-1)*$F54)","v":""},"","","","","","","","","","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,IF($AK54=0,$W54,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1)*$F54)))","v":""},"",{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$V$7)*$F54)","v":""}]
[0.48803779457775698,0.16735227938109587,{"$f":"IF(Inventory!AH54=Inventory!$C$1032,0.5,1)*B55","v":0.16735227938109587},{"$f":"Inventory!C54","v":0},{"$f":"Inventory!E54","v":0},{"$f":"Inventory!W54","v":""},{"$f":"Inventory!AI54","v":""},{"$f":"IF(G55<>\"\",Inventory!AQ54/G55,\"\")","v":""},{"$f":"IF(G55<>\"\",Inventory!AS54/G55,\"\")","v":""},{"$f":"Inventory!AK54","v":""},"",{"$f":"IF(E55 = 0, \"\", MATCH($E55,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!BA$7+$J55-1))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$W$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AB$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,1,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0)*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},"","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$B$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$F$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$O$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$BF$7+$K55-1))","v":""},{"$f":"IF(L55=\"\", \"\", VLOOKUP(X55,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,P55,IF($X55=1,IF(Z$9=$G55,(1-$M55),0),IF($X55=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,Q55,IF($X55=1,IF(AA$9=$G55,(1-$M55),0),IF($X55=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,R55,IF($X55=1,IF(AB$9=$G55,(1-$M55),0),IF($X55=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,S55,IF($X55=1,IF(AC$9=$G55,(1-$M55),0),IF($X55=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X55=3,1,IF($X55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AO$7+$J55-1),$J55))","v":""},"",{"$f":"IF(L55=\"\", \"\", IF($X55=0,$V55,IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$T$7+$X55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55)))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$CE$7+$K55-1)*$F55)","v":""},"","","","","","","","","","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,IF($AK55=0,$W55,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1)*$F55)))","v":""},"",{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$V$7)*$F55)","v":""}]
[0.27041308044727097,0.62623360201083911,{"$f":"IF(Inventory!AH55=Inventory!$C$1032,0.5,1)*B56","v":0.62623360201083911},{"$f":"Inventory!C55","v":0},{"$f":"Inventory!E55","v":0},{"$f":"Inventory!W55","v":""},{"$f":"Inventory!AI55","v":""},{"$f":"IF(G56<>\"\",Inventory!AQ55/G56,\"\")","v":""},{"$f":"IF(G56<>\"\",Inventory!AS55/G56,\"\")","v":""},{"$f":"Inventory!AK55","v":""},"",{"$f":"IF(E56 = 0, \"\", MATCH($E56,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!BA$7+$J56-1))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$W$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AB$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,1,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0)*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},"","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$B$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$F$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$O$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$BF$7+$K56-1))","v":""},{"$f":"IF(L56=\"\", \"\", VLOOKUP(X56,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,P56,IF($X56=1,IF(Z$9=$G56,(1-$M56),0),IF($X56=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,Q56,IF($X56=1,IF(AA$9=$G56,(1-$M56),0),IF($X56=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,R56,IF($X56=1,IF(AB$9=$G56,(1-$M56),0),IF($X56=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,S56,IF($X56=1,IF(AC$9=$G56,(1-$M56),0),IF($X56=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X56=3,1,IF($X56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AO$7+$J56-1),$J56))","v":""},"",{"$f":"IF(L56=\"\", \"\", IF($X56=0,$V56,IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$T$7+$X56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56)))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$CE$7+$K56-1)*$F56)","v":""},"","","","","","","","","","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,IF($AK56=0,$W56,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1)*$F56)))","v":""},"",{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$V$7)*$F56)","v":""}]
[0.36658198108384543,0.89209723355339543,{"$f":"IF(Inventory!AH56=Inventory!$C$1032,0.5,1)*B57","v":0.89209723355339543},{"$f":"Inventory!C56","v":0},{"$f":"Inventory!E56","v":0},{"$f":"Inventory!W56","v":""},{"$f":"Inventory!AI56","v":""},{"$f":"IF(G57<>\"\",Inventory!AQ56/G57,\"\")","v":""},{"$f":"IF(G57<>\"\",Inventory!AS56/G57,\"\")","v":""},{"$f":"Inventory!AK56","v":""},"",{"$f":"IF(E57 = 0, \"\", MATCH($E57,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!BA$7+$J57-1))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$W$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AB$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,1,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0)*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},"","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$B$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$F$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$O$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$BF$7+$K57-1))","v":""},{"$f":"IF(L57=\"\", \"\", VLOOKUP(X57,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,P57,IF($X57=1,IF(Z$9=$G57,(1-$M57),0),IF($X57=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,Q57,IF($X57=1,IF(AA$9=$G57,(1-$M57),0),IF($X57=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,R57,IF($X57=1,IF(AB$9=$G57,(1-$M57),0),IF($X57=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,S57,IF($X57=1,IF(AC$9=$G57,(1-$M57),0),IF($X57=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X57=3,1,IF($X57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AO$7+$J57-1),$J57))","v":""},"",{"$f":"IF(L57=\"\", \"\", IF($X57=0,$V57,IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$T$7+$X57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57)))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$CE$7+$K57-1)*$F57)","v":""},"","","","","","","","","","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,IF($AK57=0,$W57,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1)*$F57)))","v":""},"",{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$V$7)*$F57)","v":""}]
[0.3584168016810958,0.8180380829030891,{"$f":"IF(Inventory!AH57=Inventory!$C$1032,0.5,1)*B58","v":0.8180380829030891},{"$f":"Inventory!C57","v":0},{"$f":"Inventory!E57","v":0},{"$f":"Inventory!W57","v":""},{"$f":"Inventory!AI57","v":""},{"$f":"IF(G58<>\"\",Inventory!AQ57/G58,\"\")","v":""},{"$f":"IF(G58<>\"\",Inventory!AS57/G58,\"\")","v":""},{"$f":"Inventory!AK57","v":""},"",{"$f":"IF(E58 = 0, \"\", MATCH($E58,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!BA$7+$J58-1))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$W$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AB$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,1,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0)*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},"","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$B$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$F$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$O$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$BF$7+$K58-1))","v":""},{"$f":"IF(L58=\"\", \"\", VLOOKUP(X58,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,P58,IF($X58=1,IF(Z$9=$G58,(1-$M58),0),IF($X58=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,Q58,IF($X58=1,IF(AA$9=$G58,(1-$M58),0),IF($X58=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,R58,IF($X58=1,IF(AB$9=$G58,(1-$M58),0),IF($X58=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,S58,IF($X58=1,IF(AC$9=$G58,(1-$M58),0),IF($X58=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X58=3,1,IF($X58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AO$7+$J58-1),$J58))","v":""},"",{"$f":"IF(L58=\"\", \"\", IF($X58=0,$V58,IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$T$7+$X58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58)))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$CE$7+$K58-1)*$F58)","v":""},"","","","","","","","","","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,IF($AK58=0,$W58,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1)*$F58)))","v":""},"",{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$V$7)*$F58)","v":""}]
[0.41705111621162283,0.15870077979696362,{"$f":"IF(Inventory!AH58=Inventory!$C$1032,0.5,1)*B59","v":0.15870077979696362},{"$f":"Inventory!C58","v":0},{"$f":"Inventory!E58","v":0},{"$f":"Inventory!W58","v":""},{"$f":"Inventory!AI58","v":""},{"$f":"IF(G59<>\"\",Inventory!AQ58/G59,\"\")","v":""},{"$f":"IF(G59<>\"\",Inventory!AS58/G59,\"\")","v":""},{"$f":"Inventory!AK58","v":""},"",{"$f":"IF(E59 = 0, \"\", MATCH($E59,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!BA$7+$J59-1))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$W$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AB$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,1,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0)*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},"","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$B$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$F$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$O$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$BF$7+$K59-1))","v":""},{"$f":"IF(L59=\"\", \"\", VLOOKUP(X59,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,P59,IF($X59=1,IF(Z$9=$G59,(1-$M59),0),IF($X59=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,Q59,IF($X59=1,IF(AA$9=$G59,(1-$M59),0),IF($X59=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,R59,IF($X59=1,IF(AB$9=$G59,(1-$M59),0),IF($X59=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,S59,IF($X59=1,IF(AC$9=$G59,(1-$M59),0),IF($X59=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X59=3,1,IF($X59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AO$7+$J59-1),$J59))","v":""},"",{"$f":"IF(L59=\"\", \"\", IF($X59=0,$V59,IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$T$7+$X59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59)))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$CE$7+$K59-1)*$F59)","v":""},"","","","","","","","","","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,IF($AK59=0,$W59,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1)*$F59)))","v":""},"",{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$V$7)*$F59)","v":""}]
[0.32092179030966961,0.56443414769256595,{"$f":"IF(Inventory!AH59=Inventory!$C$1032,0.5,1)*B60","v":0.56443414769256595},{"$f":"Inventory!C59","v":0},{"$f":"Inventory!E59","v":0},{"$f":"Inventory!W59","v":""},{"$f":"Inventory!AI59","v":""},{"$f":"IF(G60<>\"\",Inventory!AQ59/G60,\"\")","v":""},{"$f":"IF(G60<>\"\",Inventory!AS59/G60,\"\")","v":""},{"$f":"Inventory!AK59","v":""},"",{"$f":"IF(E60 = 0, \"\", MATCH($E60,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!BA$7+$J60-1))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$W$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AB$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,1,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0)*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},"","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$B$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$F$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$O$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$BF$7+$K60-1))","v":""},{"$f":"IF(L60=\"\", \"\", VLOOKUP(X60,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,P60,IF($X60=1,IF(Z$9=$G60,(1-$M60),0),IF($X60=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,Q60,IF($X60=1,IF(AA$9=$G60,(1-$M60),0),IF($X60=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,R60,IF($X60=1,IF(AB$9=$G60,(1-$M60),0),IF($X60=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,S60,IF($X60=1,IF(AC$9=$G60,(1-$M60),0),IF($X60=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X60=3,1,IF($X60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AO$7+$J60-1),$J60))","v":""},"",{"$f":"IF(L60=\"\", \"\", IF($X60=0,$V60,IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$T$7+$X60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60)))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$CE$7+$K60-1)*$F60)","v":""},"","","","","","","","","","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,IF($AK60=0,$W60,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1)*$F60)))","v":""},"",{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$V$7)*$F60)","v":""}]
[0.55067391733898652,0.10851960304797337,{"$f":"IF(Inventory!AH60=Inventory!$C$1032,0.5,1)*B61","v":0.10851960304797337},{"$f":"Inventory!C60","v":0},{"$f":"Inventory!E60","v":0},{"$f":"Inventory!W60","v":""},{"$f":"Inventory!AI60","v":""},{"$f":"IF(G61<>\"\",Inventory!AQ60/G61,\"\")","v":""},{"$f":"IF(G61<>\"\",Inventory!AS60/G61,\"\")","v":""},{"$f":"Inventory!AK60","v":""},"",{"$f":"IF(E61 = 0, \"\", MATCH($E61,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!BA$7+$J61-1))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$W$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AB$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,1,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0)*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},"","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$B$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$F$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$O$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$BF$7+$K61-1))","v":""},{"$f":"IF(L61=\"\", \"\", VLOOKUP(X61,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,P61,IF($X61=1,IF(Z$9=$G61,(1-$M61),0),IF($X61=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,Q61,IF($X61=1,IF(AA$9=$G61,(1-$M61),0),IF($X61=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,R61,IF($X61=1,IF(AB$9=$G61,(1-$M61),0),IF($X61=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,S61,IF($X61=1,IF(AC$9=$G61,(1-$M61),0),IF($X61=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X61=3,1,IF($X61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AO$7+$J61-1),$J61))","v":""},"",{"$f":"IF(L61=\"\", \"\", IF($X61=0,$V61,IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$T$7+$X61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61)))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$CE$7+$K61-1)*$F61)","v":""},"","","","","","","","","","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,IF($AK61=0,$W61,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1)*$F61)))","v":""},"",{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$V$7)*$F61)","v":""}]
[0.8967493842455081,0.75893748533362193,{"$f":"IF(Inventory!AH61=Inventory!$C$1032,0.5,1)*B62","v":0.75893748533362193},{"$f":"Inventory!C61","v":0},{"$f":"Inventory!E61","v":0},{"$f":"Inventory!W61","v":""},{"$f":"Inventory!AI61","v":""},{"$f":"IF(G62<>\"\",Inventory!AQ61/G62,\"\")","v":""},{"$f":"IF(G62<>\"\",Inventory!AS61/G62,\"\")","v":""},{"$f":"Inventory!AK61","v":""},"",{"$f":"IF(E62 = 0, \"\", MATCH($E62,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!BA$7+$J62-1))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$W$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AB$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,1,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0)*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},"","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$B$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$F$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$O$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$BF$7+$K62-1))","v":""},{"$f":"IF(L62=\"\", \"\", VLOOKUP(X62,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,P62,IF($X62=1,IF(Z$9=$G62,(1-$M62),0),IF($X62=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,Q62,IF($X62=1,IF(AA$9=$G62,(1-$M62),0),IF($X62=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,R62,IF($X62=1,IF(AB$9=$G62,(1-$M62),0),IF($X62=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,S62,IF($X62=1,IF(AC$9=$G62,(1-$M62),0),IF($X62=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X62=3,1,IF($X62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AO$7+$J62-1),$J62))","v":""},"",{"$f":"IF(L62=\"\", \"\", IF($X62=0,$V62,IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$T$7+$X62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62)))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$CE$7+$K62-1)*$F62)","v":""},"","","","","","","","","","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,IF($AK62=0,$W62,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1)*$F62)))","v":""},"",{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$V$7)*$F62)","v":""}]
[0.96948006924120933,0.94196707445976569,{"$f":"IF(Inventory!AH62=Inventory!$C$1032,0.5,1)*B63","v":0.94196707445976569},{"$f":"Inventory!C62","v":0},{"$f":"Inventory!E62","v":0},{"$f":"Inventory!W62","v":""},{"$f":"Inventory!AI62","v":""},{"$f":"IF(G63<>\"\",Inventory!AQ62/G63,\"\")","v":""},{"$f":"IF(G63<>\"\",Inventory!AS62/G63,\"\")","v":""},{"$f":"Inventory!AK62","v":""},"",{"$f":"IF(E63 = 0, \"\", MATCH($E63,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!BA$7+$J63-1))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$W$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AB$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,1,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0)*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},"","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$B$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$F$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$O$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$BF$7+$K63-1))","v":""},{"$f":"IF(L63=\"\", \"\", VLOOKUP(X63,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,P63,IF($X63=1,IF(Z$9=$G63,(1-$M63),0),IF($X63=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,Q63,IF($X63=1,IF(AA$9=$G63,(1-$M63),0),IF($X63=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,R63,IF($X63=1,IF(AB$9=$G63,(1-$M63),0),IF($X63=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,S63,IF($X63=1,IF(AC$9=$G63,(1-$M63),0),IF($X63=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X63=3,1,IF($X63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AO$7+$J63-1),$J63))","v":""},"",{"$f":"IF(L63=\"\", \"\", IF($X63=0,$V63,IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$T$7+$X63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63)))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$CE$7+$K63-1)*$F63)","v":""},"","","","","","","","","","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,IF($AK63=0,$W63,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1)*$F63)))","v":""},"",{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$V$7)*$F63)","v":""}]
[0.30428330429365036,5.8614716424004176E-2,{"$f":"IF(Inventory!AH63=Inventory!$C$1032,0.5,1)*B64","v":5.8614716424004176E-2},{"$f":"Inventory!C63","v":0},{"$f":"Inventory!E63","v":0},{"$f":"Inventory!W63","v":""},{"$f":"Inventory!AI63","v":""},{"$f":"IF(G64<>\"\",Inventory!AQ63/G64,\"\")","v":""},{"$f":"IF(G64<>\"\",Inventory!AS63/G64,\"\")","v":""},{"$f":"Inventory!AK63","v":""},"",{"$f":"IF(E64 = 0, \"\", MATCH($E64,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!BA$7+$J64-1))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$W$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AB$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,1,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0)*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},"","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$B$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$F$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$O$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$BF$7+$K64-1))","v":""},{"$f":"IF(L64=\"\", \"\", VLOOKUP(X64,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,P64,IF($X64=1,IF(Z$9=$G64,(1-$M64),0),IF($X64=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,Q64,IF($X64=1,IF(AA$9=$G64,(1-$M64),0),IF($X64=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,R64,IF($X64=1,IF(AB$9=$G64,(1-$M64),0),IF($X64=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,S64,IF($X64=1,IF(AC$9=$G64,(1-$M64),0),IF($X64=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X64=3,1,IF($X64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AO$7+$J64-1),$J64))","v":""},"",{"$f":"IF(L64=\"\", \"\", IF($X64=0,$V64,IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$T$7+$X64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64)))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$CE$7+$K64-1)*$F64)","v":""},"","","","","","","","","","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,IF($AK64=0,$W64,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1)*$F64)))","v":""},"",{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$V$7)*$F64)","v":""}]
[0.40342781815255557,0.4685597679976895,{"$f":"IF(Inventory!AH64=Inventory!$C$1032,0.5,1)*B65","v":0.4685597679976895},{"$f":"Inventory!C64","v":0},{"$f":"Inventory!E64","v":0},{"$f":"Inventory!W64","v":""},{"$f":"Inventory!AI64","v":""},{"$f":"IF(G65<>\"\",Inventory!AQ64/G65,\"\")","v":""},{"$f":"IF(G65<>\"\",Inventory!AS64/G65,\"\")","v":""},{"$f":"Inventory!AK64","v":""},"",{"$f":"IF(E65 = 0, \"\", MATCH($E65,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!BA$7+$J65-1))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$W$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AB$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,1,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0)*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},"","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$B$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$F$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$O$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$BF$7+$K65-1))","v":""},{"$f":"IF(L65=\"\", \"\", VLOOKUP(X65,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,P65,IF($X65=1,IF(Z$9=$G65,(1-$M65),0),IF($X65=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,Q65,IF($X65=1,IF(AA$9=$G65,(1-$M65),0),IF($X65=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,R65,IF($X65=1,IF(AB$9=$G65,(1-$M65),0),IF($X65=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,S65,IF($X65=1,IF(AC$9=$G65,(1-$M65),0),IF($X65=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X65=3,1,IF($X65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AO$7+$J65-1),$J65))","v":""},"",{"$f":"IF(L65=\"\", \"\", IF($X65=0,$V65,IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$T$7+$X65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65)))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$CE$7+$K65-1)*$F65)","v":""},"","","","","","","","","","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,IF($AK65=0,$W65,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1)*$F65)))","v":""},"",{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$V$7)*$F65)","v":""}]
[0.53603790664920514,0.57936852140360429,{"$f":"IF(Inventory!AH65=Inventory!$C$1032,0.5,1)*B66","v":0.57936852140360429},{"$f":"Inventory!C65","v":0},{"$f":"Inventory!E65","v":0},{"$f":"Inventory!W65","v":""},{"$f":"Inventory!AI65","v":""},{"$f":"IF(G66<>\"\",Inventory!AQ65/G66,\"\")","v":""},{"$f":"IF(G66<>\"\",Inventory!AS65/G66,\"\")","v":""},{"$f":"Inventory!AK65","v":""},"",{"$f":"IF(E66 = 0, \"\", MATCH($E66,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!BA$7+$J66-1))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$W$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AB$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,1,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0)*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},"","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$B$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$F$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$O$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$BF$7+$K66-1))","v":""},{"$f":"IF(L66=\"\", \"\", VLOOKUP(X66,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,P66,IF($X66=1,IF(Z$9=$G66,(1-$M66),0),IF($X66=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,Q66,IF($X66=1,IF(AA$9=$G66,(1-$M66),0),IF($X66=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,R66,IF($X66=1,IF(AB$9=$G66,(1-$M66),0),IF($X66=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,S66,IF($X66=1,IF(AC$9=$G66,(1-$M66),0),IF($X66=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X66=3,1,IF($X66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AO$7+$J66-1),$J66))","v":""},"",{"$f":"IF(L66=\"\", \"\", IF($X66=0,$V66,IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$T$7+$X66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66)))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$CE$7+$K66-1)*$F66)","v":""},"","","","","","","","","","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,IF($AK66=0,$W66,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1)*$F66)))","v":""},"",{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$V$7)*$F66)","v":""}]
[0.533224238346103,0.25454894352189861,{"$f":"IF(Inventory!AH66=Inventory!$C$1032,0.5,1)*B67","v":0.25454894352189861},{"$f":"Inventory!C66","v":0},{"$f":"Inventory!E66","v":0},{"$f":"Inventory!W66","v":""},{"$f":"Inventory!AI66","v":""},{"$f":"IF(G67<>\"\",Inventory!AQ66/G67,\"\")","v":""},{"$f":"IF(G67<>\"\",Inventory!AS66/G67,\"\")","v":""},{"$f":"Inventory!AK66","v":""},"",{"$f":"IF(E67 = 0, \"\", MATCH($E67,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!BA$7+$J67-1))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$W$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AB$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,1,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0)*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},"","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$B$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$F$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$O$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$BF$7+$K67-1))","v":""},{"$f":"IF(L67=\"\", \"\", VLOOKUP(X67,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,P67,IF($X67=1,IF(Z$9=$G67,(1-$M67),0),IF($X67=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,Q67,IF($X67=1,IF(AA$9=$G67,(1-$M67),0),IF($X67=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,R67,IF($X67=1,IF(AB$9=$G67,(1-$M67),0),IF($X67=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,S67,IF($X67=1,IF(AC$9=$G67,(1-$M67),0),IF($X67=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X67=3,1,IF($X67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AO$7+$J67-1),$J67))","v":""},"",{"$f":"IF(L67=\"\", \"\", IF($X67=0,$V67,IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$T$7+$X67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67)))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$CE$7+$K67-1)*$F67)","v":""},"","","","","","","","","","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,IF($AK67=0,$W67,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1)*$F67)))","v":""},"",{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$V$7)*$F67)","v":""}]
[0.23012928221600359,0.64432450116403506,{"$f":"IF(Inventory!AH67=Inventory!$C$1032,0.5,1)*B68","v":0.64432450116403506},{"$f":"Inventory!C67","v":0},{"$f":"Inventory!E67","v":0},{"$f":"Inventory!W67","v":""},{"$f":"Inventory!AI67","v":""},{"$f":"IF(G68<>\"\",Inventory!AQ67/G68,\"\")","v":""},{"$f":"IF(G68<>\"\",Inventory!AS67/G68,\"\")","v":""},{"$f":"Inventory!AK67","v":""},"",{"$f":"IF(E68 = 0, \"\", MATCH($E68,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!BA$7+$J68-1))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$W$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AB$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,1,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0)*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},"","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$B$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$F$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$O$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$BF$7+$K68-1))","v":""},{"$f":"IF(L68=\"\", \"\", VLOOKUP(X68,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,P68,IF($X68=1,IF(Z$9=$G68,(1-$M68),0),IF($X68=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,Q68,IF($X68=1,IF(AA$9=$G68,(1-$M68),0),IF($X68=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,R68,IF($X68=1,IF(AB$9=$G68,(1-$M68),0),IF($X68=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,S68,IF($X68=1,IF(AC$9=$G68,(1-$M68),0),IF($X68=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X68=3,1,IF($X68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AO$7+$J68-1),$J68))","v":""},"",{"$f":"IF(L68=\"\", \"\", IF($X68=0,$V68,IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$T$7+$X68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68)))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$CE$7+$K68-1)*$F68)","v":""},"","","","","","","","","","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,IF($AK68=0,$W68,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1)*$F68)))","v":""},"",{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$V$7)*$F68)","v":""}]
[3.6063457363756379E-3,0.74016414328248092,{"$f":"IF(Inventory!AH68=Inventory!$C$1032,0.5,1)*B69","v":0.74016414328248092},{"$f":"Inventory!C68","v":0},{"$f":"Inventory!E68","v":0},{"$f":"Inventory!W68","v":""},{"$f":"Inventory!AI68","v":""},{"$f":"IF(G69<>\"\",Inventory!AQ68/G69,\"\")","v":""},{"$f":"IF(G69<>\"\",Inventory!AS68/G69,\"\")","v":""},{"$f":"Inventory!AK68","v":""},"",{"$f":"IF(E69 = 0, \"\", MATCH($E69,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!BA$7+$J69-1))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$W$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AB$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,1,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0)*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},"","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$B$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$F$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$O$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$BF$7+$K69-1))","v":""},{"$f":"IF(L69=\"\", \"\", VLOOKUP(X69,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,P69,IF($X69=1,IF(Z$9=$G69,(1-$M69),0),IF($X69=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,Q69,IF($X69=1,IF(AA$9=$G69,(1-$M69),0),IF($X69=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,R69,IF($X69=1,IF(AB$9=$G69,(1-$M69),0),IF($X69=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,S69,IF($X69=1,IF(AC$9=$G69,(1-$M69),0),IF($X69=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X69=3,1,IF($X69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AO$7+$J69-1),$J69))","v":""},"",{"$f":"IF(L69=\"\", \"\", IF($X69=0,$V69,IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$T$7+$X69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69)))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$CE$7+$K69-1)*$F69)","v":""},"","","","","","","","","","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,IF($AK69=0,$W69,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1)*$F69)))","v":""},"",{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$V$7)*$F69)","v":""}]
[0.41683452943866217,0.78255419772655677,{"$f":"IF(Inventory!AH69=Inventory!$C$1032,0.5,1)*B70","v":0.78255419772655677},{"$f":"Inventory!C69","v":0},{"$f":"Inventory!E69","v":0},{"$f":"Inventory!W69","v":""},{"$f":"Inventory!AI69","v":""},{"$f":"IF(G70<>\"\",Inventory!AQ69/G70,\"\")","v":""},{"$f":"IF(G70<>\"\",Inventory!AS69/G70,\"\")","v":""},{"$f":"Inventory!AK69","v":""},"",{"$f":"IF(E70 = 0, \"\", MATCH($E70,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!BA$7+$J70-1))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$W$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AB$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,1,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0)*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},"","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$B$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$F$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$O$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$BF$7+$K70-1))","v":""},{"$f":"IF(L70=\"\", \"\", VLOOKUP(X70,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,P70,IF($X70=1,IF(Z$9=$G70,(1-$M70),0),IF($X70=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,Q70,IF($X70=1,IF(AA$9=$G70,(1-$M70),0),IF($X70=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,R70,IF($X70=1,IF(AB$9=$G70,(1-$M70),0),IF($X70=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,S70,IF($X70=1,IF(AC$9=$G70,(1-$M70),0),IF($X70=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X70=3,1,IF($X70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AO$7+$J70-1),$J70))","v":""},"",{"$f":"IF(L70=\"\", \"\", IF($X70=0,$V70,IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$T$7+$X70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70)))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$CE$7+$K70-1)*$F70)","v":""},"","","","","","","","","","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,IF($AK70=0,$W70,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1)*$F70)))","v":""},"",{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$V$7)*$F70)","v":""}]
[6.5152158258073967E-2,0.20248208245353938,{"$f":"IF(Inventory!AH70=Inventory!$C$1032,0.5,1)*B71","v":0.20248208245353938},{"$f":"Inventory!C70","v":0},{"$f":"Inventory!E70","v":0},{"$f":"Inventory!W70","v":""},{"$f":"Inventory!AI70","v":""},{"$f":"IF(G71<>\"\",Inventory!AQ70/G71,\"\")","v":""},{"$f":"IF(G71<>\"\",Inventory!AS70/G71,\"\")","v":""},{"$f":"Inventory!AK70","v":""},"",{"$f":"IF(E71 = 0, \"\", MATCH($E71,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!BA$7+$J71-1))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$W$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AB$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,1,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0)*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},"","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$B$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$F$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$O$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$BF$7+$K71-1))","v":""},{"$f":"IF(L71=\"\", \"\", VLOOKUP(X71,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,P71,IF($X71=1,IF(Z$9=$G71,(1-$M71),0),IF($X71=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,Q71,IF($X71=1,IF(AA$9=$G71,(1-$M71),0),IF($X71=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,R71,IF($X71=1,IF(AB$9=$G71,(1-$M71),0),IF($X71=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,S71,IF($X71=1,IF(AC$9=$G71,(1-$M71),0),IF($X71=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X71=3,1,IF($X71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AO$7+$J71-1),$J71))","v":""},"",{"$f":"IF(L71=\"\", \"\", IF($X71=0,$V71,IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$T$7+$X71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71)))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$CE$7+$K71-1)*$F71)","v":""},"","","","","","","","","","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,IF($AK71=0,$W71,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1)*$F71)))","v":""},"",{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$V$7)*$F71)","v":""}]
[9.5715812642717779E-2,0.50902249424111923,{"$f":"IF(Inventory!AH71=Inventory!$C$1032,0.5,1)*B72","v":0.50902249424111923},{"$f":"Inventory!C71","v":0},{"$f":"Inventory!E71","v":0},{"$f":"Inventory!W71","v":""},{"$f":"Inventory!AI71","v":""},{"$f":"IF(G72<>\"\",Inventory!AQ71/G72,\"\")","v":""},{"$f":"IF(G72<>\"\",Inventory!AS71/G72,\"\")","v":""},{"$f":"Inventory!AK71","v":""},"",{"$f":"IF(E72 = 0, \"\", MATCH($E72,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!BA$7+$J72-1))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$W$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AB$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,1,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0)*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},"","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$B$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$F$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$O$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$BF$7+$K72-1))","v":""},{"$f":"IF(L72=\"\", \"\", VLOOKUP(X72,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,P72,IF($X72=1,IF(Z$9=$G72,(1-$M72),0),IF($X72=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,Q72,IF($X72=1,IF(AA$9=$G72,(1-$M72),0),IF($X72=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,R72,IF($X72=1,IF(AB$9=$G72,(1-$M72),0),IF($X72=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,S72,IF($X72=1,IF(AC$9=$G72,(1-$M72),0),IF($X72=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X72=3,1,IF($X72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AO$7+$J72-1),$J72))","v":""},"",{"$f":"IF(L72=\"\", \"\", IF($X72=0,$V72,IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$T$7+$X72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72)))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$CE$7+$K72-1)*$F72)","v":""},"","","","","","","","","","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,IF($AK72=0,$W72,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1)*$F72)))","v":""},"",{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$V$7)*$F72)","v":""}]
[0.60504687033558346,0.20540083012775057,{"$f":"IF(Inventory!AH72=Inventory!$C$1032,0.5,1)*B73","v":0.20540083012775057},{"$f":"Inventory!C72","v":0},{"$f":"Inventory!E72","v":0},{"$f":"Inventory!W72","v":""},{"$f":"Inventory!AI72","v":""},{"$f":"IF(G73<>\"\",Inventory!AQ72/G73,\"\")","v":""},{"$f":"IF(G73<>\"\",Inventory!AS72/G73,\"\")","v":""},{"$f":"Inventory!AK72","v":""},"",{"$f":"IF(E73 = 0, \"\", MATCH($E73,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!BA$7+$J73-1))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$W$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AB$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,1,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0)*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},"","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$B$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$F$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$O$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$BF$7+$K73-1))","v":""},{"$f":"IF(L73=\"\", \"\", VLOOKUP(X73,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,P73,IF($X73=1,IF(Z$9=$G73,(1-$M73),0),IF($X73=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,Q73,IF($X73=1,IF(AA$9=$G73,(1-$M73),0),IF($X73=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,R73,IF($X73=1,IF(AB$9=$G73,(1-$M73),0),IF($X73=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,S73,IF($X73=1,IF(AC$9=$G73,(1-$M73),0),IF($X73=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X73=3,1,IF($X73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AO$7+$J73-1),$J73))","v":""},"",{"$f":"IF(L73=\"\", \"\", IF($X73=0,$V73,IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$T$7+$X73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73)))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$CE$7+$K73-1)*$F73)","v":""},"","","","","","","","","","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,IF($AK73=0,$W73,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1)*$F73)))","v":""},"",{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$V$7)*$F73)","v":""}]
[{"$f":"RAND()","v":0.24933923607408615},0.58830586244186256,{"$f":"IF(Inventory!AH73=Inventory!$C$1032,0.5,1)*B74","v":0.58830586244186256},{"$f":"Inventory!C73","v":0},{"$f":"Inventory!E73","v":0},{"$f":"Inventory!W73","v":""},{"$f":"Inventory!AI73","v":""},{"$f":"IF(G74<>\"\",Inventory!AQ73/G74,\"\")","v":""},{"$f":"IF(G74<>\"\",Inventory!AS73/G74,\"\")","v":""},{"$f":"Inventory!AK73","v":""},"",{"$f":"IF(E74 = 0, \"\", MATCH($E74,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!BA$7+$J74-1))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$W$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AB$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,1,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0)*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},"","",{"$f":"IF(L74=\"\", \"\", IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$B$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$F$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$O$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$BF$7+$K74-1))","v":""},{"$f":"IF(L74=\"\", \"\", VLOOKUP(X74,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,P74,IF($X74=1,IF(Z$9=$G74,(1-$M74),0),IF($X74=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,Q74,IF($X74=1,IF(AA$9=$G74,(1-$M74),0),IF($X74=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,R74,IF($X74=1,IF(AB$9=$G74,(1-$M74),0),IF($X74=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,S74,IF($X74=1,IF(AC$9=$G74,(1-$M74),0),IF($X74=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X74=3,1,IF($X74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AO$7+$J74-1),$J74))","v":""},"",{"$f":"IF(L74=\"\", \"\", IF($X74=0,$V74,IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$T$7+$X74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$CE$7+$K74-1)*$F74)","v":""},"","","","","","","","","","",{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,IF($AK74=0,$W74,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1)*$F74)))","v":""},"",{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$V$7)*$F74)","v":""}]
[0.95450970427305692,9.6458022728658555E-2,{"$f":"IF(Inventory!AH74=Inventory!$C$1032,0.5,1)*B75","v":9.6458022728658555E-2},{"$f":"Inventory!C74","v":0},{"$f":"Inventory!E74","v":0},{"$f":"Inventory!W74","v":""},{"$f":"Inventory!AI74","v":""},{"$f":"IF(G75<>\"\",Inventory!AQ74/G75,\"\")","v":""},{"$f":"IF(G75<>\"\",Inventory!AS74/G75,\"\")","v":""},{"$f":"Inventory!AK74","v":""},{"$f":"IF(J75 = \"\", \"\", (J75-1)*5+G75)","v":""},{"$f":"IF(E75 = 0, \"\", MATCH($E75,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!BA$7+$J75-1))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$W$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AB$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,1,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0)*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", 1-SUM(P75:S75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($C75<=T75,($J75-1)*5+5,(IF($C75<=S75+T75,4,IF($C75<=R75+S75+T75,3,IF($C75<=Q75+R75+S75+T75,2,1))))+($J75-1)*5))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$B$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$F$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$O$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$BF$7+$K75-1))","v":""},{"$f":"IF(L75=\"\", \"\", VLOOKUP(X75,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,P75,IF($X75=1,IF(Z$9=$G75,(1-$M75),0),IF($X75=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,Q75,IF($X75=1,IF(AA$9=$G75,(1-$M75),0),IF($X75=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,R75,IF($X75=1,IF(AB$9=$G75,(1-$M75),0),IF($X75=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,S75,IF($X75=1,IF(AC$9=$G75,(1-$M75),0),IF($X75=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", 1-SUM(Z75:AC75))","v":""},{"$f":"IF($X75=3,1,IF($X75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AO$7+$J75-1),$J75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($C75<=AD75,5,IF($C75<=AC75+AD75,4,IF($C75<=AB75+AC75+AD75,3,IF($C75<=AA75+AB75+AC75+AD75,2,1))))+($AE75-1)*5)","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,$V75,IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$T$7+$X75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75)))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$CE$7+$K75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", IF(OR(AH75=0,AG75=0,AG75=V75),999999,AH75/(AG75-V75)))","v":""},{"$f":"IF(L75=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI75,$AG$10:$AG$1009))","v":""},{"$f":"IF(L75=\"\", \"\", IF(OR(AI75=999999,$AJ75<=$B$5),1,0))","v":""},{"$f":"IF(L75=\"\", \"\", IF($AK75,$X75,0))","v":""},{"$f":"IF(L75=\"\", \"\", $AO75-($AN75-1)*5)","v":""},{"$f":"IF(L75=\"\", \"\", INT(($AO75-1)/5)+1)","v":""},{"$f":"IF(L75=\"\", \"\", IF($AK75,$AF75,$U75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($AK75,$AG75,$V75))","v":""},{"$f":"IF(L75=\"\", \"\", IF(OR(X75=0,AK75=0),AP75,0))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,AP75,0))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,IF($AK75=0,$W75,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1)*$F75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,AS75,0))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$V$7)*$F75)","v":""}]
[0.81758239860386361,0.46168745781910359,{"$f":"IF(Inventory!AH75=Inventory!$C$1032,0.5,1)*B76","v":0.46168745781910359},{"$f":"Inventory!C75","v":0},{"$f":"Inventory!E75","v":0},{"$f":"Inventory!W75","v":""},{"$f":"Inventory!AI75","v":""},{"$f":"IF(G76<>\"\",Inventory!AQ75/G76,\"\")","v":""},{"$f":"IF(G76<>\"\",Inventory!AS75/G76,\"\")","v":""},{"$f":"Inventory!AK75","v":""},"",{"$f":"IF(E76 = 0, \"\", MATCH($E76,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!BA$7+$J76-1))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$W$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AB$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,1,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0)*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},"","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$B$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$F$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$O$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$BF$7+$K76-1))","v":""},{"$f":"IF(L76=\"\", \"\", VLOOKUP(X76,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,P76,IF($X76=1,IF(Z$9=$G76,(1-$M76),0),IF($X76=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,Q76,IF($X76=1,IF(AA$9=$G76,(1-$M76),0),IF($X76=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,R76,IF($X76=1,IF(AB$9=$G76,(1-$M76),0),IF($X76=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,S76,IF($X76=1,IF(AC$9=$G76,(1-$M76),0),IF($X76=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X76=3,1,IF($X76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AO$7+$J76-1),$J76))","v":""},"",{"$f":"IF(L76=\"\", \"\", IF($X76=0,$V76,IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$T$7+$X76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76)))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$CE$7+$K76-1)*$F76)","v":""},"","","","","","","","","","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,IF($AK76=0,$W76,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1)*$F76)))","v":""},"",{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$V$7)*$F76)","v":""}]
[0.61008240345473574,0.67296429125468349,{"$f":"IF(Inventory!AH76=Inventory!$C$1032,0.5,1)*B77","v":0.67296429125468349},{"$f":"Inventory!C76","v":0},{"$f":"Inventory!E76","v":0},{"$f":"Inventory!W76","v":""},{"$f":"Inventory!AI76","v":""},{"$f":"IF(G77<>\"\",Inventory!AQ76/G77,\"\")","v":""},{"$f":"IF(G77<>\"\",Inventory!AS76/G77,\"\")","v":""},{"$f":"Inventory!AK76","v":""},"",{"$f":"IF(E77 = 0, \"\", MATCH($E77,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!BA$7+$J77-1))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$W$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AB$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,1,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0)*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},"","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$B$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$F$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$O$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$BF$7+$K77-1))","v":""},{"$f":"IF(L77=\"\", \"\", VLOOKUP(X77,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,P77,IF($X77=1,IF(Z$9=$G77,(1-$M77),0),IF($X77=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,Q77,IF($X77=1,IF(AA$9=$G77,(1-$M77),0),IF($X77=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,R77,IF($X77=1,IF(AB$9=$G77,(1-$M77),0),IF($X77=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,S77,IF($X77=1,IF(AC$9=$G77,(1-$M77),0),IF($X77=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X77=3,1,IF($X77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AO$7+$J77-1),$J77))","v":""},"",{"$f":"IF(L77=\"\", \"\", IF($X77=0,$V77,IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$T$7+$X77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77)))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$CE$7+$K77-1)*$F77)","v":""},"","","","","","","","","","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,IF($AK77=0,$W77,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1)*$F77)))","v":""},"",{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$V$7)*$F77)","v":""}]
[0.18455068500569682,0.60800146877384986,{"$f":"IF(Inventory!AH77=Inventory!$C$1032,0.5,1)*B78","v":0.60800146877384986},{"$f":"Inventory!C77","v":0},{"$f":"Inventory!E77","v":0},{"$f":"Inventory!W77","v":""},{"$f":"Inventory!AI77","v":""},{"$f":"IF(G78<>\"\",Inventory!AQ77/G78,\"\")","v":""},{"$f":"IF(G78<>\"\",Inventory!AS77/G78,\"\")","v":""},{"$f":"Inventory!AK77","v":""},"",{"$f":"IF(E78 = 0, \"\", MATCH($E78,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!BA$7+$J78-1))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$W$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AB$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,1,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0)*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},"","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$B$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$F$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$O$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$BF$7+$K78-1))","v":""},{"$f":"IF(L78=\"\", \"\", VLOOKUP(X78,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,P78,IF($X78=1,IF(Z$9=$G78,(1-$M78),0),IF($X78=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,Q78,IF($X78=1,IF(AA$9=$G78,(1-$M78),0),IF($X78=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,R78,IF($X78=1,IF(AB$9=$G78,(1-$M78),0),IF($X78=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,S78,IF($X78=1,IF(AC$9=$G78,(1-$M78),0),IF($X78=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X78=3,1,IF($X78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AO$7+$J78-1),$J78))","v":""},"",{"$f":"IF(L78=\"\", \"\", IF($X78=0,$V78,IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$T$7+$X78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78)))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$CE$7+$K78-1)*$F78)","v":""},"","","","","","","","","","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,IF($AK78=0,$W78,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1)*$F78)))","v":""},"",{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$V$7)*$F78)","v":""}]
[0.1476170093554392,0.47784532850306694,{"$f":"IF(Inventory!AH78=Inventory!$C$1032,0.5,1)*B79","v":0.47784532850306694},{"$f":"Inventory!C78","v":0},{"$f":"Inventory!E78","v":0},{"$f":"Inventory!W78","v":""},{"$f":"Inventory!AI78","v":""},{"$f":"IF(G79<>\"\",Inventory!AQ78/G79,\"\")","v":""},{"$f":"IF(G79<>\"\",Inventory!AS78/G79,\"\")","v":""},{"$f":"Inventory!AK78","v":""},"",{"$f":"IF(E79 = 0, \"\", MATCH($E79,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!BA$7+$J79-1))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$W$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AB$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,1,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0)*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},"","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$B$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$F$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$O$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$BF$7+$K79-1))","v":""},{"$f":"IF(L79=\"\", \"\", VLOOKUP(X79,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,P79,IF($X79=1,IF(Z$9=$G79,(1-$M79),0),IF($X79=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,Q79,IF($X79=1,IF(AA$9=$G79,(1-$M79),0),IF($X79=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,R79,IF($X79=1,IF(AB$9=$G79,(1-$M79),0),IF($X79=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,S79,IF($X79=1,IF(AC$9=$G79,(1-$M79),0),IF($X79=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X79=3,1,IF($X79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AO$7+$J79-1),$J79))","v":""},"",{"$f":"IF(L79=\"\", \"\", IF($X79=0,$V79,IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$T$7+$X79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79)))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$CE$7+$K79-1)*$F79)","v":""},"","","","","","","","","","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,IF($AK79=0,$W79,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1)*$F79)))","v":""},"",{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$V$7)*$F79)","v":""}]
[0.78986437596552461,0.42965413452277856,{"$f":"IF(Inventory!AH79=Inventory!$C$1032,0.5,1)*B80","v":0.42965413452277856},{"$f":"Inventory!C79","v":0},{"$f":"Inventory!E79","v":0},{"$f":"Inventory!W79","v":""},{"$f":"Inventory!AI79","v":""},{"$f":"IF(G80<>\"\",Inventory!AQ79/G80,\"\")","v":""},{"$f":"IF(G80<>\"\",Inventory!AS79/G80,\"\")","v":""},{"$f":"Inventory!AK79","v":""},"",{"$f":"IF(E80 = 0, \"\", MATCH($E80,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!BA$7+$J80-1))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$W$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AB$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,1,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0)*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},"","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$B$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$F$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$O$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$BF$7+$K80-1))","v":""},{"$f":"IF(L80=\"\", \"\", VLOOKUP(X80,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,P80,IF($X80=1,IF(Z$9=$G80,(1-$M80),0),IF($X80=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,Q80,IF($X80=1,IF(AA$9=$G80,(1-$M80),0),IF($X80=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,R80,IF($X80=1,IF(AB$9=$G80,(1-$M80),0),IF($X80=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,S80,IF($X80=1,IF(AC$9=$G80,(1-$M80),0),IF($X80=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X80=3,1,IF($X80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AO$7+$J80-1),$J80))","v":""},"",{"$f":"IF(L80=\"\", \"\", IF($X80=0,$V80,IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$T$7+$X80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80)))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$CE$7+$K80-1)*$F80)","v":""},"","","","","","","","","","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,IF($AK80=0,$W80,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1)*$F80)))","v":""},"",{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$V$7)*$F80)","v":""}]
[0.79235642316182131,0.72987908138722524,{"$f":"IF(Inventory!AH80=Inventory!$C$1032,0.5,1)*B81","v":0.72987908138722524},{"$f":"Inventory!C80","v":0},{"$f":"Inventory!E80","v":0},{"$f":"Inventory!W80","v":""},{"$f":"Inventory!AI80","v":""},{"$f":"IF(G81<>\"\",Inventory!AQ80/G81,\"\")","v":""},{"$f":"IF(G81<>\"\",Inventory!AS80/G81,\"\")","v":""},{"$f":"Inventory!AK80","v":""},"",{"$f":"IF(E81 = 0, \"\", MATCH($E81,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!BA$7+$J81-1))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$W$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AB$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,1,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0)*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},"","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$B$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$F$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$O$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$BF$7+$K81-1))","v":""},{"$f":"IF(L81=\"\", \"\", VLOOKUP(X81,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,P81,IF($X81=1,IF(Z$9=$G81,(1-$M81),0),IF($X81=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,Q81,IF($X81=1,IF(AA$9=$G81,(1-$M81),0),IF($X81=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,R81,IF($X81=1,IF(AB$9=$G81,(1-$M81),0),IF($X81=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,S81,IF($X81=1,IF(AC$9=$G81,(1-$M81),0),IF($X81=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X81=3,1,IF($X81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AO$7+$J81-1),$J81))","v":""},"",{"$f":"IF(L81=\"\", \"\", IF($X81=0,$V81,IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$T$7+$X81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81)))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$CE$7+$K81-1)*$F81)","v":""},"","","","","","","","","","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,IF($AK81=0,$W81,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1)*$F81)))","v":""},"",{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$V$7)*$F81)","v":""}]
[0.88455784208056221,5.4932557061116771E-2,{"$f":"IF(Inventory!AH81=Inventory!$C$1032,0.5,1)*B82","v":5.4932557061116771E-2},{"$f":"Inventory!C81","v":0},{"$f":"Inventory!E81","v":0},{"$f":"Inventory!W81","v":""},{"$f":"Inventory!AI81","v":""},{"$f":"IF(G82<>\"\",Inventory!AQ81/G82,\"\")","v":""},{"$f":"IF(G82<>\"\",Inventory!AS81/G82,\"\")","v":""},{"$f":"Inventory!AK81","v":""},"",{"$f":"IF(E82 = 0, \"\", MATCH($E82,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!BA$7+$J82-1))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$W$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AB$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,1,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0)*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},"","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$B$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$F$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$O$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$BF$7+$K82-1))","v":""},{"$f":"IF(L82=\"\", \"\", VLOOKUP(X82,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,P82,IF($X82=1,IF(Z$9=$G82,(1-$M82),0),IF($X82=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,Q82,IF($X82=1,IF(AA$9=$G82,(1-$M82),0),IF($X82=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,R82,IF($X82=1,IF(AB$9=$G82,(1-$M82),0),IF($X82=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,S82,IF($X82=1,IF(AC$9=$G82,(1-$M82),0),IF($X82=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X82=3,1,IF($X82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AO$7+$J82-1),$J82))","v":""},"",{"$f":"IF(L82=\"\", \"\", IF($X82=0,$V82,IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$T$7+$X82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82)))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$CE$7+$K82-1)*$F82)","v":""},"","","","","","","","","","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,IF($AK82=0,$W82,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1)*$F82)))","v":""},"",{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$V$7)*$F82)","v":""}]
[0.99414091790853343,0.99959858153057402,{"$f":"IF(Inventory!AH82=Inventory!$C$1032,0.5,1)*B83","v":0.99959858153057402},{"$f":"Inventory!C82","v":0},{"$f":"Inventory!E82","v":0},{"$f":"Inventory!W82","v":""},{"$f":"Inventory!AI82","v":""},{"$f":"IF(G83<>\"\",Inventory!AQ82/G83,\"\")","v":""},{"$f":"IF(G83<>\"\",Inventory!AS82/G83,\"\")","v":""},{"$f":"Inventory!AK82","v":""},"",{"$f":"IF(E83 = 0, \"\", MATCH($E83,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!BA$7+$J83-1))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$W$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AB$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,1,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0)*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},"","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$B$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$F$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$O$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$BF$7+$K83-1))","v":""},{"$f":"IF(L83=\"\", \"\", VLOOKUP(X83,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,P83,IF($X83=1,IF(Z$9=$G83,(1-$M83),0),IF($X83=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,Q83,IF($X83=1,IF(AA$9=$G83,(1-$M83),0),IF($X83=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,R83,IF($X83=1,IF(AB$9=$G83,(1-$M83),0),IF($X83=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,S83,IF($X83=1,IF(AC$9=$G83,(1-$M83),0),IF($X83=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X83=3,1,IF($X83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AO$7+$J83-1),$J83))","v":""},"",{"$f":"IF(L83=\"\", \"\", IF($X83=0,$V83,IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$T$7+$X83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83)))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$CE$7+$K83-1)*$F83)","v":""},"","","","","","","","","","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,IF($AK83=0,$W83,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1)*$F83)))","v":""},"",{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$V$7)*$F83)","v":""}]
[0.89425567993723531,5.9006671583985759E-2,{"$f":"IF(Inventory!AH83=Inventory!$C$1032,0.5,1)*B84","v":5.9006671583985759E-2},{"$f":"Inventory!C83","v":0},{"$f":"Inventory!E83","v":0},{"$f":"Inventory!W83","v":""},{"$f":"Inventory!AI83","v":""},{"$f":"IF(G84<>\"\",Inventory!AQ83/G84,\"\")","v":""},{"$f":"IF(G84<>\"\",Inventory!AS83/G84,\"\")","v":""},{"$f":"Inventory!AK83","v":""},"",{"$f":"IF(E84 = 0, \"\", MATCH($E84,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!BA$7+$J84-1))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$W$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AB$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,1,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0)*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},"","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$B$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$F$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$O$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$BF$7+$K84-1))","v":""},{"$f":"IF(L84=\"\", \"\", VLOOKUP(X84,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,P84,IF($X84=1,IF(Z$9=$G84,(1-$M84),0),IF($X84=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,Q84,IF($X84=1,IF(AA$9=$G84,(1-$M84),0),IF($X84=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,R84,IF($X84=1,IF(AB$9=$G84,(1-$M84),0),IF($X84=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,S84,IF($X84=1,IF(AC$9=$G84,(1-$M84),0),IF($X84=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X84=3,1,IF($X84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AO$7+$J84-1),$J84))","v":""},"",{"$f":"IF(L84=\"\", \"\", IF($X84=0,$V84,IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$T$7+$X84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84)))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$CE$7+$K84-1)*$F84)","v":""},"","","","","","","","","","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,IF($AK84=0,$W84,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1)*$F84)))","v":""},"",{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$V$7)*$F84)","v":""}]
[0.93018633065961964,2.0173852832162997E-2,{"$f":"IF(Inventory!AH84=Inventory!$C$1032,0.5,1)*B85","v":2.0173852832162997E-2},{"$f":"Inventory!C84","v":0},{"$f":"Inventory!E84","v":0},{"$f":"Inventory!W84","v":""},{"$f":"Inventory!AI84","v":""},{"$f":"IF(G85<>\"\",Inventory!AQ84/G85,\"\")","v":""},{"$f":"IF(G85<>\"\",Inventory!AS84/G85,\"\")","v":""},{"$f":"Inventory!AK84","v":""},"",{"$f":"IF(E85 = 0, \"\", MATCH($E85,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!BA$7+$J85-1))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$W$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AB$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,1,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0)*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},"","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$B$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$F$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$O$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$BF$7+$K85-1))","v":""},{"$f":"IF(L85=\"\", \"\", VLOOKUP(X85,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,P85,IF($X85=1,IF(Z$9=$G85,(1-$M85),0),IF($X85=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,Q85,IF($X85=1,IF(AA$9=$G85,(1-$M85),0),IF($X85=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,R85,IF($X85=1,IF(AB$9=$G85,(1-$M85),0),IF($X85=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,S85,IF($X85=1,IF(AC$9=$G85,(1-$M85),0),IF($X85=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X85=3,1,IF($X85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AO$7+$J85-1),$J85))","v":""},"",{"$f":"IF(L85=\"\", \"\", IF($X85=0,$V85,IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$T$7+$X85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85)))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$CE$7+$K85-1)*$F85)","v":""},"","","","","","","","","","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,IF($AK85=0,$W85,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1)*$F85)))","v":""},"",{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$V$7)*$F85)","v":""}]
[0.93491101934514698,0.19599228883354247,{"$f":"IF(Inventory!AH85=Inventory!$C$1032,0.5,1)*B86","v":0.19599228883354247},{"$f":"Inventory!C85","v":0},{"$f":"Inventory!E85","v":0},{"$f":"Inventory!W85","v":""},{"$f":"Inventory!AI85","v":""},{"$f":"IF(G86<>\"\",Inventory!AQ85/G86,\"\")","v":""},{"$f":"IF(G86<>\"\",Inventory!AS85/G86,\"\")","v":""},{"$f":"Inventory!AK85","v":""},"",{"$f":"IF(E86 = 0, \"\", MATCH($E86,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!BA$7+$J86-1))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$W$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AB$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,1,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0)*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},"","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$B$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$F$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$O$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$BF$7+$K86-1))","v":""},{"$f":"IF(L86=\"\", \"\", VLOOKUP(X86,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,P86,IF($X86=1,IF(Z$9=$G86,(1-$M86),0),IF($X86=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,Q86,IF($X86=1,IF(AA$9=$G86,(1-$M86),0),IF($X86=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,R86,IF($X86=1,IF(AB$9=$G86,(1-$M86),0),IF($X86=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,S86,IF($X86=1,IF(AC$9=$G86,(1-$M86),0),IF($X86=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X86=3,1,IF($X86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AO$7+$J86-1),$J86))","v":""},"",{"$f":"IF(L86=\"\", \"\", IF($X86=0,$V86,IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$T$7+$X86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86)))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$CE$7+$K86-1)*$F86)","v":""},"","","","","","","","","","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,IF($AK86=0,$W86,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1)*$F86)))","v":""},"",{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$V$7)*$F86)","v":""}]
[5.193496714439827E-2,0.85174097916461955,{"$f":"IF(Inventory!AH86=Inventory!$C$1032,0.5,1)*B87","v":0.85174097916461955},{"$f":"Inventory!C86","v":0},{"$f":"Inventory!E86","v":0},{"$f":"Inventory!W86","v":""},{"$f":"Inventory!AI86","v":""},{"$f":"IF(G87<>\"\",Inventory!AQ86/G87,\"\")","v":""},{"$f":"IF(G87<>\"\",Inventory!AS86/G87,\"\")","v":""},{"$f":"Inventory!AK86","v":""},"",{"$f":"IF(E87 = 0, \"\", MATCH($E87,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!BA$7+$J87-1))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$W$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AB$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,1,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0)*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},"","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$B$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$F$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$O$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$BF$7+$K87-1))","v":""},{"$f":"IF(L87=\"\", \"\", VLOOKUP(X87,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,P87,IF($X87=1,IF(Z$9=$G87,(1-$M87),0),IF($X87=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,Q87,IF($X87=1,IF(AA$9=$G87,(1-$M87),0),IF($X87=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,R87,IF($X87=1,IF(AB$9=$G87,(1-$M87),0),IF($X87=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,S87,IF($X87=1,IF(AC$9=$G87,(1-$M87),0),IF($X87=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X87=3,1,IF($X87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AO$7+$J87-1),$J87))","v":""},"",{"$f":"IF(L87=\"\", \"\", IF($X87=0,$V87,IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$T$7+$X87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87)))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$CE$7+$K87-1)*$F87)","v":""},"","","","","","","","","","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,IF($AK87=0,$W87,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1)*$F87)))","v":""},"",{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$V$7)*$F87)","v":""}]
[0.3531856171935428,0.34862762814101422,{"$f":"IF(Inventory!AH87=Inventory!$C$1032,0.5,1)*B88","v":0.34862762814101422},{"$f":"Inventory!C87","v":0},{"$f":"Inventory!E87","v":0},{"$f":"Inventory!W87","v":""},{"$f":"Inventory!AI87","v":""},{"$f":"IF(G88<>\"\",Inventory!AQ87/G88,\"\")","v":""},{"$f":"IF(G88<>\"\",Inventory!AS87/G88,\"\")","v":""},{"$f":"Inventory!AK87","v":""},"",{"$f":"IF(E88 = 0, \"\", MATCH($E88,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!BA$7+$J88-1))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$W$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AB$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,1,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0)*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},"","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$B$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$F$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$O$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$BF$7+$K88-1))","v":""},{"$f":"IF(L88=\"\", \"\", VLOOKUP(X88,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,P88,IF($X88=1,IF(Z$9=$G88,(1-$M88),0),IF($X88=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,Q88,IF($X88=1,IF(AA$9=$G88,(1-$M88),0),IF($X88=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,R88,IF($X88=1,IF(AB$9=$G88,(1-$M88),0),IF($X88=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,S88,IF($X88=1,IF(AC$9=$G88,(1-$M88),0),IF($X88=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X88=3,1,IF($X88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AO$7+$J88-1),$J88))","v":""},"",{"$f":"IF(L88=\"\", \"\", IF($X88=0,$V88,IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$T$7+$X88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88)))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$CE$7+$K88-1)*$F88)","v":""},"","","","","","","","","","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,IF($AK88=0,$W88,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1)*$F88)))","v":""},"",{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$V$7)*$F88)","v":""}]
[0.63835567674626825,0.55045046301098488,{"$f":"IF(Inventory!AH88=Inventory!$C$1032,0.5,1)*B89","v":0.55045046301098488},{"$f":"Inventory!C88","v":0},{"$f":"Inventory!E88","v":0},{"$f":"Inventory!W88","v":""},{"$f":"Inventory!AI88","v":""},{"$f":"IF(G89<>\"\",Inventory!AQ88/G89,\"\")","v":""},{"$f":"IF(G89<>\"\",Inventory!AS88/G89,\"\")","v":""},{"$f":"Inventory!AK88","v":""},"",{"$f":"IF(E89 = 0, \"\", MATCH($E89,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!BA$7+$J89-1))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$W$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AB$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,1,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0)*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},"","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$B$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$F$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$O$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$BF$7+$K89-1))","v":""},{"$f":"IF(L89=\"\", \"\", VLOOKUP(X89,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,P89,IF($X89=1,IF(Z$9=$G89,(1-$M89),0),IF($X89=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,Q89,IF($X89=1,IF(AA$9=$G89,(1-$M89),0),IF($X89=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,R89,IF($X89=1,IF(AB$9=$G89,(1-$M89),0),IF($X89=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,S89,IF($X89=1,IF(AC$9=$G89,(1-$M89),0),IF($X89=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X89=3,1,IF($X89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AO$7+$J89-1),$J89))","v":""},"",{"$f":"IF(L89=\"\", \"\", IF($X89=0,$V89,IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$T$7+$X89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89)))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$CE$7+$K89-1)*$F89)","v":""},"","","","","","","","","","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,IF($AK89=0,$W89,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1)*$F89)))","v":""},"",{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$V$7)*$F89)","v":""}]
[0.24685444770552056,0.6214091290149738,{"$f":"IF(Inventory!AH89=Inventory!$C$1032,0.5,1)*B90","v":0.6214091290149738},{"$f":"Inventory!C89","v":0},{"$f":"Inventory!E89","v":0},{"$f":"Inventory!W89","v":""},{"$f":"Inventory!AI89","v":""},{"$f":"IF(G90<>\"\",Inventory!AQ89/G90,\"\")","v":""},{"$f":"IF(G90<>\"\",Inventory!AS89/G90,\"\")","v":""},{"$f":"Inventory!AK89","v":""},"",{"$f":"IF(E90 = 0, \"\", MATCH($E90,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!BA$7+$J90-1))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$W$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AB$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,1,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0)*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},"","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$B$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$F$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$O$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$BF$7+$K90-1))","v":""},{"$f":"IF(L90=\"\", \"\", VLOOKUP(X90,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,P90,IF($X90=1,IF(Z$9=$G90,(1-$M90),0),IF($X90=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,Q90,IF($X90=1,IF(AA$9=$G90,(1-$M90),0),IF($X90=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,R90,IF($X90=1,IF(AB$9=$G90,(1-$M90),0),IF($X90=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,S90,IF($X90=1,IF(AC$9=$G90,(1-$M90),0),IF($X90=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X90=3,1,IF($X90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AO$7+$J90-1),$J90))","v":""},"",{"$f":"IF(L90=\"\", \"\", IF($X90=0,$V90,IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$T$7+$X90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90)))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$CE$7+$K90-1)*$F90)","v":""},"","","","","","","","","","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,IF($AK90=0,$W90,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1)*$F90)))","v":""},"",{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$V$7)*$F90)","v":""}]
[0.53111520061442929,0.15042780509886478,{"$f":"IF(Inventory!AH90=Inventory!$C$1032,0.5,1)*B91","v":0.15042780509886478},{"$f":"Inventory!C90","v":0},{"$f":"Inventory!E90","v":0},{"$f":"Inventory!W90","v":""},{"$f":"Inventory!AI90","v":""},{"$f":"IF(G91<>\"\",Inventory!AQ90/G91,\"\")","v":""},{"$f":"IF(G91<>\"\",Inventory!AS90/G91,\"\")","v":""},{"$f":"Inventory!AK90","v":""},"",{"$f":"IF(E91 = 0, \"\", MATCH($E91,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!BA$7+$J91-1))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$W$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AB$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,1,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0)*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},"","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$B$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$F$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$O$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$BF$7+$K91-1))","v":""},{"$f":"IF(L91=\"\", \"\", VLOOKUP(X91,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,P91,IF($X91=1,IF(Z$9=$G91,(1-$M91),0),IF($X91=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,Q91,IF($X91=1,IF(AA$9=$G91,(1-$M91),0),IF($X91=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,R91,IF($X91=1,IF(AB$9=$G91,(1-$M91),0),IF($X91=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,S91,IF($X91=1,IF(AC$9=$G91,(1-$M91),0),IF($X91=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X91=3,1,IF($X91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AO$7+$J91-1),$J91))","v":""},"",{"$f":"IF(L91=\"\", \"\", IF($X91=0,$V91,IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$T$7+$X91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91)))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$CE$7+$K91-1)*$F91)","v":""},"","","","","","","","","","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,IF($AK91=0,$W91,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1)*$F91)))","v":""},"",{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$V$7)*$F91)","v":""}]
[0.79485318066817889,3.4822984178814909E-2,{"$f":"IF(Inventory!AH91=Inventory!$C$1032,0.5,1)*B92","v":3.4822984178814909E-2},{"$f":"Inventory!C91","v":0},{"$f":"Inventory!E91","v":0},{"$f":"Inventory!W91","v":""},{"$f":"Inventory!AI91","v":""},{"$f":"IF(G92<>\"\",Inventory!AQ91/G92,\"\")","v":""},{"$f":"IF(G92<>\"\",Inventory!AS91/G92,\"\")","v":""},{"$f":"Inventory!AK91","v":""},"",{"$f":"IF(E92 = 0, \"\", MATCH($E92,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!BA$7+$J92-1))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$W$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AB$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,1,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0)*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},"","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$B$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$F$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$O$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$BF$7+$K92-1))","v":""},{"$f":"IF(L92=\"\", \"\", VLOOKUP(X92,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,P92,IF($X92=1,IF(Z$9=$G92,(1-$M92),0),IF($X92=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,Q92,IF($X92=1,IF(AA$9=$G92,(1-$M92),0),IF($X92=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,R92,IF($X92=1,IF(AB$9=$G92,(1-$M92),0),IF($X92=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,S92,IF($X92=1,IF(AC$9=$G92,(1-$M92),0),IF($X92=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X92=3,1,IF($X92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AO$7+$J92-1),$J92))","v":""},"",{"$f":"IF(L92=\"\", \"\", IF($X92=0,$V92,IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$T$7+$X92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92)))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$CE$7+$K92-1)*$F92)","v":""},"","","","","","","","","","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,IF($AK92=0,$W92,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1)*$F92)))","v":""},"",{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$V$7)*$F92)","v":""}]
[0.27704010228009501,0.36001296263458171,{"$f":"IF(Inventory!AH92=Inventory!$C$1032,0.5,1)*B93","v":0.36001296263458171},{"$f":"Inventory!C92","v":0},{"$f":"Inventory!E92","v":0},{"$f":"Inventory!W92","v":""},{"$f":"Inventory!AI92","v":""},{"$f":"IF(G93<>\"\",Inventory!AQ92/G93,\"\")","v":""},{"$f":"IF(G93<>\"\",Inventory!AS92/G93,\"\")","v":""},{"$f":"Inventory!AK92","v":""},"",{"$f":"IF(E93 = 0, \"\", MATCH($E93,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!BA$7+$J93-1))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$W$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AB$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,1,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0)*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},"","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$B$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$F$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$O$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$BF$7+$K93-1))","v":""},{"$f":"IF(L93=\"\", \"\", VLOOKUP(X93,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,P93,IF($X93=1,IF(Z$9=$G93,(1-$M93),0),IF($X93=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,Q93,IF($X93=1,IF(AA$9=$G93,(1-$M93),0),IF($X93=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,R93,IF($X93=1,IF(AB$9=$G93,(1-$M93),0),IF($X93=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,S93,IF($X93=1,IF(AC$9=$G93,(1-$M93),0),IF($X93=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X93=3,1,IF($X93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AO$7+$J93-1),$J93))","v":""},"",{"$f":"IF(L93=\"\", \"\", IF($X93=0,$V93,IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$T$7+$X93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93)))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$CE$7+$K93-1)*$F93)","v":""},"","","","","","","","","","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,IF($AK93=0,$W93,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1)*$F93)))","v":""},"",{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$V$7)*$F93)","v":""}]
[0.72905673672006222,0.49714561867835438,{"$f":"IF(Inventory!AH93=Inventory!$C$1032,0.5,1)*B94","v":0.49714561867835438},{"$f":"Inventory!C93","v":0},{"$f":"Inventory!E93","v":0},{"$f":"Inventory!W93","v":""},{"$f":"Inventory!AI93","v":""},{"$f":"IF(G94<>\"\",Inventory!AQ93/G94,\"\")","v":""},{"$f":"IF(G94<>\"\",Inventory!AS93/G94,\"\")","v":""},{"$f":"Inventory!AK93","v":""},"",{"$f":"IF(E94 = 0, \"\", MATCH($E94,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!BA$7+$J94-1))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$W$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AB$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,1,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0)*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},"","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$B$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$F$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$O$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$BF$7+$K94-1))","v":""},{"$f":"IF(L94=\"\", \"\", VLOOKUP(X94,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,P94,IF($X94=1,IF(Z$9=$G94,(1-$M94),0),IF($X94=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,Q94,IF($X94=1,IF(AA$9=$G94,(1-$M94),0),IF($X94=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,R94,IF($X94=1,IF(AB$9=$G94,(1-$M94),0),IF($X94=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,S94,IF($X94=1,IF(AC$9=$G94,(1-$M94),0),IF($X94=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X94=3,1,IF($X94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AO$7+$J94-1),$J94))","v":""},"",{"$f":"IF(L94=\"\", \"\", IF($X94=0,$V94,IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$T$7+$X94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94)))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$CE$7+$K94-1)*$F94)","v":""},"","","","","","","","","","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,IF($AK94=0,$W94,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1)*$F94)))","v":""},"",{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$V$7)*$F94)","v":""}]
[0.70020805857933066,7.0090285530904906E-3,{"$f":"IF(Inventory!AH94=Inventory!$C$1032,0.5,1)*B95","v":7.0090285530904906E-3},{"$f":"Inventory!C94","v":0},{"$f":"Inventory!E94","v":0},{"$f":"Inventory!W94","v":""},{"$f":"Inventory!AI94","v":""},{"$f":"IF(G95<>\"\",Inventory!AQ94/G95,\"\")","v":""},{"$f":"IF(G95<>\"\",Inventory!AS94/G95,\"\")","v":""},{"$f":"Inventory!AK94","v":""},"",{"$f":"IF(E95 = 0, \"\", MATCH($E95,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!BA$7+$J95-1))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$W$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AB$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,1,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0)*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},"","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$B$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$F$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$O$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$BF$7+$K95-1))","v":""},{"$f":"IF(L95=\"\", \"\", VLOOKUP(X95,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,P95,IF($X95=1,IF(Z$9=$G95,(1-$M95),0),IF($X95=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,Q95,IF($X95=1,IF(AA$9=$G95,(1-$M95),0),IF($X95=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,R95,IF($X95=1,IF(AB$9=$G95,(1-$M95),0),IF($X95=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,S95,IF($X95=1,IF(AC$9=$G95,(1-$M95),0),IF($X95=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X95=3,1,IF($X95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AO$7+$J95-1),$J95))","v":""},"",{"$f":"IF(L95=\"\", \"\", IF($X95=0,$V95,IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$T$7+$X95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95)))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$CE$7+$K95-1)*$F95)","v":""},"","","","","","","","","","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,IF($AK95=0,$W95,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1)*$F95)))","v":""},"",{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$V$7)*$F95)","v":""}]
[0.74494495219492718,0.32534592721402522,{"$f":"IF(Inventory!AH95=Inventory!$C$1032,0.5,1)*B96","v":0.32534592721402522},{"$f":"Inventory!C95","v":0},{"$f":"Inventory!E95","v":0},{"$f":"Inventory!W95","v":""},{"$f":"Inventory!AI95","v":""},{"$f":"IF(G96<>\"\",Inventory!AQ95/G96,\"\")","v":""},{"$f":"IF(G96<>\"\",Inventory!AS95/G96,\"\")","v":""},{"$f":"Inventory!AK95","v":""},"",{"$f":"IF(E96 = 0, \"\", MATCH($E96,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!BA$7+$J96-1))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$W$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AB$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,1,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0)*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},"","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$B$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$F$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$O$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$BF$7+$K96-1))","v":""},{"$f":"IF(L96=\"\", \"\", VLOOKUP(X96,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,P96,IF($X96=1,IF(Z$9=$G96,(1-$M96),0),IF($X96=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,Q96,IF($X96=1,IF(AA$9=$G96,(1-$M96),0),IF($X96=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,R96,IF($X96=1,IF(AB$9=$G96,(1-$M96),0),IF($X96=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,S96,IF($X96=1,IF(AC$9=$G96,(1-$M96),0),IF($X96=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X96=3,1,IF($X96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AO$7+$J96-1),$J96))","v":""},"",{"$f":"IF(L96=\"\", \"\", IF($X96=0,$V96,IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$T$7+$X96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96)))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$CE$7+$K96-1)*$F96)","v":""},"","","","","","","","","","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,IF($AK96=0,$W96,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1)*$F96)))","v":""},"",{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$V$7)*$F96)","v":""}]
[0.7421715264308828,0.69568934797241355,{"$f":"IF(Inventory!AH96=Inventory!$C$1032,0.5,1)*B97","v":0.69568934797241355},{"$f":"Inventory!C96","v":0},{"$f":"Inventory!E96","v":0},{"$f":"Inventory!W96","v":""},{"$f":"Inventory!AI96","v":""},{"$f":"IF(G97<>\"\",Inventory!AQ96/G97,\"\")","v":""},{"$f":"IF(G97<>\"\",Inventory!AS96/G97,\"\")","v":""},{"$f":"Inventory!AK96","v":""},"",{"$f":"IF(E97 = 0, \"\", MATCH($E97,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!BA$7+$J97-1))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$W$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AB$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,1,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0)*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},"","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$B$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$F$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$O$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$BF$7+$K97-1))","v":""},{"$f":"IF(L97=\"\", \"\", VLOOKUP(X97,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,P97,IF($X97=1,IF(Z$9=$G97,(1-$M97),0),IF($X97=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,Q97,IF($X97=1,IF(AA$9=$G97,(1-$M97),0),IF($X97=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,R97,IF($X97=1,IF(AB$9=$G97,(1-$M97),0),IF($X97=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,S97,IF($X97=1,IF(AC$9=$G97,(1-$M97),0),IF($X97=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X97=3,1,IF($X97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AO$7+$J97-1),$J97))","v":""},"",{"$f":"IF(L97=\"\", \"\", IF($X97=0,$V97,IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$T$7+$X97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97)))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$CE$7+$K97-1)*$F97)","v":""},"","","","","","","","","","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,IF($AK97=0,$W97,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1)*$F97)))","v":""},"",{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$V$7)*$F97)","v":""}]
[0.60578722950820918,0.19547159756375643,{"$f":"IF(Inventory!AH97=Inventory!$C$1032,0.5,1)*B98","v":0.19547159756375643},{"$f":"Inventory!C97","v":0},{"$f":"Inventory!E97","v":0},{"$f":"Inventory!W97","v":""},{"$f":"Inventory!AI97","v":""},{"$f":"IF(G98<>\"\",Inventory!AQ97/G98,\"\")","v":""},{"$f":"IF(G98<>\"\",Inventory!AS97/G98,\"\")","v":""},{"$f":"Inventory!AK97","v":""},"",{"$f":"IF(E98 = 0, \"\", MATCH($E98,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!BA$7+$J98-1))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$W$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AB$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,1,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0)*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},"","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$B$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$F$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$O$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$BF$7+$K98-1))","v":""},{"$f":"IF(L98=\"\", \"\", VLOOKUP(X98,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,P98,IF($X98=1,IF(Z$9=$G98,(1-$M98),0),IF($X98=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,Q98,IF($X98=1,IF(AA$9=$G98,(1-$M98),0),IF($X98=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,R98,IF($X98=1,IF(AB$9=$G98,(1-$M98),0),IF($X98=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,S98,IF($X98=1,IF(AC$9=$G98,(1-$M98),0),IF($X98=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X98=3,1,IF($X98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AO$7+$J98-1),$J98))","v":""},"",{"$f":"IF(L98=\"\", \"\", IF($X98=0,$V98,IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$T$7+$X98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98)))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$CE$7+$K98-1)*$F98)","v":""},"","","","","","","","","","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,IF($AK98=0,$W98,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1)*$F98)))","v":""},"",{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$V$7)*$F98)","v":""}]
[0.55402214544543771,0.78267539429721922,{"$f":"IF(Inventory!AH98=Inventory!$C$1032,0.5,1)*B99","v":0.78267539429721922},{"$f":"Inventory!C98","v":0},{"$f":"Inventory!E98","v":0},{"$f":"Inventory!W98","v":""},{"$f":"Inventory!AI98","v":""},{"$f":"IF(G99<>\"\",Inventory!AQ98/G99,\"\")","v":""},{"$f":"IF(G99<>\"\",Inventory!AS98/G99,\"\")","v":""},{"$f":"Inventory!AK98","v":""},"",{"$f":"IF(E99 = 0, \"\", MATCH($E99,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!BA$7+$J99-1))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$W$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AB$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,1,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0)*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},"","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$B$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$F$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$O$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$BF$7+$K99-1))","v":""},{"$f":"IF(L99=\"\", \"\", VLOOKUP(X99,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,P99,IF($X99=1,IF(Z$9=$G99,(1-$M99),0),IF($X99=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,Q99,IF($X99=1,IF(AA$9=$G99,(1-$M99),0),IF($X99=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,R99,IF($X99=1,IF(AB$9=$G99,(1-$M99),0),IF($X99=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,S99,IF($X99=1,IF(AC$9=$G99,(1-$M99),0),IF($X99=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X99=3,1,IF($X99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AO$7+$J99-1),$J99))","v":""},"",{"$f":"IF(L99=\"\", \"\", IF($X99=0,$V99,IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$T$7+$X99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99)))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$CE$7+$K99-1)*$F99)","v":""},"","","","","","","","","","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,IF($AK99=0,$W99,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1)*$F99)))","v":""},"",{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$V$7)*$F99)","v":""}]
[7.9165674965427368E-2,0.39792880381072959,{"$f":"IF(Inventory!AH99=Inventory!$C$1032,0.5,1)*B100","v":0.39792880381072959},{"$f":"Inventory!C99","v":0},{"$f":"Inventory!E99","v":0},{"$f":"Inventory!W99","v":""},{"$f":"Inventory!AI99","v":""},{"$f":"IF(G100<>\"\",Inventory!AQ99/G100,\"\")","v":""},{"$f":"IF(G100<>\"\",Inventory!AS99/G100,\"\")","v":""},{"$f":"Inventory!AK99","v":""},"",{"$f":"IF(E100 = 0, \"\", MATCH($E100,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!BA$7+$J100-1))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$W$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AB$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,1,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0)*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},"","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$B$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$F$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$O$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$BF$7+$K100-1))","v":""},{"$f":"IF(L100=\"\", \"\", VLOOKUP(X100,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,P100,IF($X100=1,IF(Z$9=$G100,(1-$M100),0),IF($X100=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,Q100,IF($X100=1,IF(AA$9=$G100,(1-$M100),0),IF($X100=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,R100,IF($X100=1,IF(AB$9=$G100,(1-$M100),0),IF($X100=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,S100,IF($X100=1,IF(AC$9=$G100,(1-$M100),0),IF($X100=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X100=3,1,IF($X100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AO$7+$J100-1),$J100))","v":""},"",{"$f":"IF(L100=\"\", \"\", IF($X100=0,$V100,IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$T$7+$X100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100)))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$CE$7+$K100-1)*$F100)","v":""},"","","","","","","","","","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,IF($AK100=0,$W100,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1)*$F100)))","v":""},"",{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$V$7)*$F100)","v":""}]
[0.30985095440327293,0.22730100661755281,{"$f":"IF(Inventory!AH100=Inventory!$C$1032,0.5,1)*B101","v":0.22730100661755281},{"$f":"Inventory!C100","v":0},{"$f":"Inventory!E100","v":0},{"$f":"Inventory!W100","v":""},{"$f":"Inventory!AI100","v":""},{"$f":"IF(G101<>\"\",Inventory!AQ100/G101,\"\")","v":""},{"$f":"IF(G101<>\"\",Inventory!AS100/G101,\"\")","v":""},{"$f":"Inventory!AK100","v":""},"",{"$f":"IF(E101 = 0, \"\", MATCH($E101,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!BA$7+$J101-1))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$W$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AB$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,1,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0)*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},"","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$B$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$F$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$O$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$BF$7+$K101-1))","v":""},{"$f":"IF(L101=\"\", \"\", VLOOKUP(X101,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,P101,IF($X101=1,IF(Z$9=$G101,(1-$M101),0),IF($X101=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,Q101,IF($X101=1,IF(AA$9=$G101,(1-$M101),0),IF($X101=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,R101,IF($X101=1,IF(AB$9=$G101,(1-$M101),0),IF($X101=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,S101,IF($X101=1,IF(AC$9=$G101,(1-$M101),0),IF($X101=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X101=3,1,IF($X101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AO$7+$J101-1),$J101))","v":""},"",{"$f":"IF(L101=\"\", \"\", IF($X101=0,$V101,IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$T$7+$X101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101)))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$CE$7+$K101-1)*$F101)","v":""},"","","","","","","","","","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,IF($AK101=0,$W101,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1)*$F101)))","v":""},"",{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$V$7)*$F101)","v":""}]
[0.13432807720113837,0.21687433987344573,{"$f":"IF(Inventory!AH101=Inventory!$C$1032,0.5,1)*B102","v":0.21687433987344573},{"$f":"Inventory!C101","v":0},{"$f":"Inventory!E101","v":0},{"$f":"Inventory!W101","v":""},{"$f":"Inventory!AI101","v":""},{"$f":"IF(G102<>\"\",Inventory!AQ101/G102,\"\")","v":""},{"$f":"IF(G102<>\"\",Inventory!AS101/G102,\"\")","v":""},{"$f":"Inventory!AK101","v":""},"",{"$f":"IF(E102 = 0, \"\", MATCH($E102,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!BA$7+$J102-1))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$W$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AB$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,1,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0)*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},"","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$B$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$F$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$O$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$BF$7+$K102-1))","v":""},{"$f":"IF(L102=\"\", \"\", VLOOKUP(X102,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,P102,IF($X102=1,IF(Z$9=$G102,(1-$M102),0),IF($X102=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,Q102,IF($X102=1,IF(AA$9=$G102,(1-$M102),0),IF($X102=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,R102,IF($X102=1,IF(AB$9=$G102,(1-$M102),0),IF($X102=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,S102,IF($X102=1,IF(AC$9=$G102,(1-$M102),0),IF($X102=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X102=3,1,IF($X102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AO$7+$J102-1),$J102))","v":""},"",{"$f":"IF(L102=\"\", \"\", IF($X102=0,$V102,IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$T$7+$X102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102)))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$CE$7+$K102-1)*$F102)","v":""},"","","","","","","","","","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,IF($AK102=0,$W102,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1)*$F102)))","v":""},"",{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$V$7)*$F102)","v":""}]
[0.9318428386710822,0.89456116728906243,{"$f":"IF(Inventory!AH102=Inventory!$C$1032,0.5,1)*B103","v":0.89456116728906243},{"$f":"Inventory!C102","v":0},{"$f":"Inventory!E102","v":0},{"$f":"Inventory!W102","v":""},{"$f":"Inventory!AI102","v":""},{"$f":"IF(G103<>\"\",Inventory!AQ102/G103,\"\")","v":""},{"$f":"IF(G103<>\"\",Inventory!AS102/G103,\"\")","v":""},{"$f":"Inventory!AK102","v":""},"",{"$f":"IF(E103 = 0, \"\", MATCH($E103,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!BA$7+$J103-1))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$W$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AB$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,1,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0)*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},"","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$B$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$F$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$O$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$BF$7+$K103-1))","v":""},{"$f":"IF(L103=\"\", \"\", VLOOKUP(X103,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,P103,IF($X103=1,IF(Z$9=$G103,(1-$M103),0),IF($X103=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,Q103,IF($X103=1,IF(AA$9=$G103,(1-$M103),0),IF($X103=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,R103,IF($X103=1,IF(AB$9=$G103,(1-$M103),0),IF($X103=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,S103,IF($X103=1,IF(AC$9=$G103,(1-$M103),0),IF($X103=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X103=3,1,IF($X103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AO$7+$J103-1),$J103))","v":""},"",{"$f":"IF(L103=\"\", \"\", IF($X103=0,$V103,IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$T$7+$X103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103)))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$CE$7+$K103-1)*$F103)","v":""},"","","","","","","","","","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,IF($AK103=0,$W103,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1)*$F103)))","v":""},"",{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$V$7)*$F103)","v":""}]
[0.82456002887975999,0.40678689756725916,{"$f":"IF(Inventory!AH103=Inventory!$C$1032,0.5,1)*B104","v":0.40678689756725916},{"$f":"Inventory!C103","v":0},{"$f":"Inventory!E103","v":0},{"$f":"Inventory!W103","v":""},{"$f":"Inventory!AI103","v":""},{"$f":"IF(G104<>\"\",Inventory!AQ103/G104,\"\")","v":""},{"$f":"IF(G104<>\"\",Inventory!AS103/G104,\"\")","v":""},{"$f":"Inventory!AK103","v":""},"",{"$f":"IF(E104 = 0, \"\", MATCH($E104,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!BA$7+$J104-1))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$W$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AB$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,1,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0)*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},"","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$B$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$F$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$O$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$BF$7+$K104-1))","v":""},{"$f":"IF(L104=\"\", \"\", VLOOKUP(X104,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,P104,IF($X104=1,IF(Z$9=$G104,(1-$M104),0),IF($X104=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,Q104,IF($X104=1,IF(AA$9=$G104,(1-$M104),0),IF($X104=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,R104,IF($X104=1,IF(AB$9=$G104,(1-$M104),0),IF($X104=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,S104,IF($X104=1,IF(AC$9=$G104,(1-$M104),0),IF($X104=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X104=3,1,IF($X104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AO$7+$J104-1),$J104))","v":""},"",{"$f":"IF(L104=\"\", \"\", IF($X104=0,$V104,IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$T$7+$X104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104)))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$CE$7+$K104-1)*$F104)","v":""},"","","","","","","","","","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,IF($AK104=0,$W104,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1)*$F104)))","v":""},"",{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$V$7)*$F104)","v":""}]
[0.2880709034711576,0.25560829382299988,{"$f":"IF(Inventory!AH104=Inventory!$C$1032,0.5,1)*B105","v":0.25560829382299988},{"$f":"Inventory!C104","v":0},{"$f":"Inventory!E104","v":0},{"$f":"Inventory!W104","v":""},{"$f":"Inventory!AI104","v":""},{"$f":"IF(G105<>\"\",Inventory!AQ104/G105,\"\")","v":""},{"$f":"IF(G105<>\"\",Inventory!AS104/G105,\"\")","v":""},{"$f":"Inventory!AK104","v":""},"",{"$f":"IF(E105 = 0, \"\", MATCH($E105,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!BA$7+$J105-1))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$W$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AB$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,1,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0)*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},"","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$B$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$F$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$O$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$BF$7+$K105-1))","v":""},{"$f":"IF(L105=\"\", \"\", VLOOKUP(X105,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,P105,IF($X105=1,IF(Z$9=$G105,(1-$M105),0),IF($X105=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,Q105,IF($X105=1,IF(AA$9=$G105,(1-$M105),0),IF($X105=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,R105,IF($X105=1,IF(AB$9=$G105,(1-$M105),0),IF($X105=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,S105,IF($X105=1,IF(AC$9=$G105,(1-$M105),0),IF($X105=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X105=3,1,IF($X105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AO$7+$J105-1),$J105))","v":""},"",{"$f":"IF(L105=\"\", \"\", IF($X105=0,$V105,IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$T$7+$X105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105)))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$CE$7+$K105-1)*$F105)","v":""},"","","","","","","","","","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,IF($AK105=0,$W105,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1)*$F105)))","v":""},"",{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$V$7)*$F105)","v":""}]
[0.43343357219955769,0.82291694502516155,{"$f":"IF(Inventory!AH105=Inventory!$C$1032,0.5,1)*B106","v":0.82291694502516155},{"$f":"Inventory!C105","v":0},{"$f":"Inventory!E105","v":0},{"$f":"Inventory!W105","v":""},{"$f":"Inventory!AI105","v":""},{"$f":"IF(G106<>\"\",Inventory!AQ105/G106,\"\")","v":""},{"$f":"IF(G106<>\"\",Inventory!AS105/G106,\"\")","v":""},{"$f":"Inventory!AK105","v":""},"",{"$f":"IF(E106 = 0, \"\", MATCH($E106,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!BA$7+$J106-1))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$W$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AB$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,1,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0)*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},"","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$B$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$F$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$O$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$BF$7+$K106-1))","v":""},{"$f":"IF(L106=\"\", \"\", VLOOKUP(X106,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,P106,IF($X106=1,IF(Z$9=$G106,(1-$M106),0),IF($X106=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,Q106,IF($X106=1,IF(AA$9=$G106,(1-$M106),0),IF($X106=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,R106,IF($X106=1,IF(AB$9=$G106,(1-$M106),0),IF($X106=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,S106,IF($X106=1,IF(AC$9=$G106,(1-$M106),0),IF($X106=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X106=3,1,IF($X106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AO$7+$J106-1),$J106))","v":""},"",{"$f":"IF(L106=\"\", \"\", IF($X106=0,$V106,IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$T$7+$X106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106)))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$CE$7+$K106-1)*$F106)","v":""},"","","","","","","","","","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,IF($AK106=0,$W106,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1)*$F106)))","v":""},"",{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$V$7)*$F106)","v":""}]
[0.89342234966262246,0.23657924249628559,{"$f":"IF(Inventory!AH106=Inventory!$C$1032,0.5,1)*B107","v":0.23657924249628559},{"$f":"Inventory!C106","v":0},{"$f":"Inventory!E106","v":0},{"$f":"Inventory!W106","v":""},{"$f":"Inventory!AI106","v":""},{"$f":"IF(G107<>\"\",Inventory!AQ106/G107,\"\")","v":""},{"$f":"IF(G107<>\"\",Inventory!AS106/G107,\"\")","v":""},{"$f":"Inventory!AK106","v":""},"",{"$f":"IF(E107 = 0, \"\", MATCH($E107,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!BA$7+$J107-1))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$W$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AB$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,1,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0)*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},"","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$B$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$F$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$O$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$BF$7+$K107-1))","v":""},{"$f":"IF(L107=\"\", \"\", VLOOKUP(X107,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,P107,IF($X107=1,IF(Z$9=$G107,(1-$M107),0),IF($X107=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,Q107,IF($X107=1,IF(AA$9=$G107,(1-$M107),0),IF($X107=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,R107,IF($X107=1,IF(AB$9=$G107,(1-$M107),0),IF($X107=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,S107,IF($X107=1,IF(AC$9=$G107,(1-$M107),0),IF($X107=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X107=3,1,IF($X107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AO$7+$J107-1),$J107))","v":""},"",{"$f":"IF(L107=\"\", \"\", IF($X107=0,$V107,IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$T$7+$X107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107)))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$CE$7+$K107-1)*$F107)","v":""},"","","","","","","","","","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,IF($AK107=0,$W107,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1)*$F107)))","v":""},"",{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$V$7)*$F107)","v":""}]
[0.41061399405332977,0.14277247039822105,{"$f":"IF(Inventory!AH107=Inventory!$C$1032,0.5,1)*B108","v":0.14277247039822105},{"$f":"Inventory!C107","v":0},{"$f":"Inventory!E107","v":0},{"$f":"Inventory!W107","v":""},{"$f":"Inventory!AI107","v":""},{"$f":"IF(G108<>\"\",Inventory!AQ107/G108,\"\")","v":""},{"$f":"IF(G108<>\"\",Inventory!AS107/G108,\"\")","v":""},{"$f":"Inventory!AK107","v":""},"",{"$f":"IF(E108 = 0, \"\", MATCH($E108,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!BA$7+$J108-1))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$W$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AB$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,1,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0)*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},"","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$B$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$F$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$O$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$BF$7+$K108-1))","v":""},{"$f":"IF(L108=\"\", \"\", VLOOKUP(X108,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,P108,IF($X108=1,IF(Z$9=$G108,(1-$M108),0),IF($X108=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,Q108,IF($X108=1,IF(AA$9=$G108,(1-$M108),0),IF($X108=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,R108,IF($X108=1,IF(AB$9=$G108,(1-$M108),0),IF($X108=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,S108,IF($X108=1,IF(AC$9=$G108,(1-$M108),0),IF($X108=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X108=3,1,IF($X108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AO$7+$J108-1),$J108))","v":""},"",{"$f":"IF(L108=\"\", \"\", IF($X108=0,$V108,IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$T$7+$X108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108)))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$CE$7+$K108-1)*$F108)","v":""},"","","","","","","","","","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,IF($AK108=0,$W108,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1)*$F108)))","v":""},"",{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$V$7)*$F108)","v":""}]
[0.74114019980341095,0.72594203609988595,{"$f":"IF(Inventory!AH108=Inventory!$C$1032,0.5,1)*B109","v":0.72594203609988595},{"$f":"Inventory!C108","v":0},{"$f":"Inventory!E108","v":0},{"$f":"Inventory!W108","v":""},{"$f":"Inventory!AI108","v":""},{"$f":"IF(G109<>\"\",Inventory!AQ108/G109,\"\")","v":""},{"$f":"IF(G109<>\"\",Inventory!AS108/G109,\"\")","v":""},{"$f":"Inventory!AK108","v":""},"",{"$f":"IF(E109 = 0, \"\", MATCH($E109,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!BA$7+$J109-1))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$W$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AB$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,1,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0)*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},"","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$B$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$F$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$O$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$BF$7+$K109-1))","v":""},{"$f":"IF(L109=\"\", \"\", VLOOKUP(X109,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,P109,IF($X109=1,IF(Z$9=$G109,(1-$M109),0),IF($X109=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,Q109,IF($X109=1,IF(AA$9=$G109,(1-$M109),0),IF($X109=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,R109,IF($X109=1,IF(AB$9=$G109,(1-$M109),0),IF($X109=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,S109,IF($X109=1,IF(AC$9=$G109,(1-$M109),0),IF($X109=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X109=3,1,IF($X109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AO$7+$J109-1),$J109))","v":""},"",{"$f":"IF(L109=\"\", \"\", IF($X109=0,$V109,IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$T$7+$X109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109)))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$CE$7+$K109-1)*$F109)","v":""},"","","","","","","","","","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,IF($AK109=0,$W109,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1)*$F109)))","v":""},"",{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$V$7)*$F109)","v":""}]
[0.82590160814980174,0.57131491159368208,{"$f":"IF(Inventory!AH109=Inventory!$C$1032,0.5,1)*B110","v":0.57131491159368208},{"$f":"Inventory!C109","v":0},{"$f":"Inventory!E109","v":0},{"$f":"Inventory!W109","v":""},{"$f":"Inventory!AI109","v":""},{"$f":"IF(G110<>\"\",Inventory!AQ109/G110,\"\")","v":""},{"$f":"IF(G110<>\"\",Inventory!AS109/G110,\"\")","v":""},{"$f":"Inventory!AK109","v":""},"",{"$f":"IF(E110 = 0, \"\", MATCH($E110,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!BA$7+$J110-1))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$W$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AB$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,1,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0)*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},"","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$B$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$F$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$O$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$BF$7+$K110-1))","v":""},{"$f":"IF(L110=\"\", \"\", VLOOKUP(X110,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,P110,IF($X110=1,IF(Z$9=$G110,(1-$M110),0),IF($X110=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,Q110,IF($X110=1,IF(AA$9=$G110,(1-$M110),0),IF($X110=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,R110,IF($X110=1,IF(AB$9=$G110,(1-$M110),0),IF($X110=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,S110,IF($X110=1,IF(AC$9=$G110,(1-$M110),0),IF($X110=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X110=3,1,IF($X110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AO$7+$J110-1),$J110))","v":""},"",{"$f":"IF(L110=\"\", \"\", IF($X110=0,$V110,IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$T$7+$X110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110)))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$CE$7+$K110-1)*$F110)","v":""},"","","","","","","","","","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,IF($AK110=0,$W110,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1)*$F110)))","v":""},"",{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$V$7)*$F110)","v":""}]
[0.66636099759137524,0.14005539542428502,{"$f":"IF(Inventory!AH110=Inventory!$C$1032,0.5,1)*B111","v":0.14005539542428502},{"$f":"Inventory!C110","v":0},{"$f":"Inventory!E110","v":0},{"$f":"Inventory!W110","v":""},{"$f":"Inventory!AI110","v":""},{"$f":"IF(G111<>\"\",Inventory!AQ110/G111,\"\")","v":""},{"$f":"IF(G111<>\"\",Inventory!AS110/G111,\"\")","v":""},{"$f":"Inventory!AK110","v":""},"",{"$f":"IF(E111 = 0, \"\", MATCH($E111,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!BA$7+$J111-1))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$W$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AB$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,1,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0)*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},"","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$B$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$F$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$O$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$BF$7+$K111-1))","v":""},{"$f":"IF(L111=\"\", \"\", VLOOKUP(X111,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,P111,IF($X111=1,IF(Z$9=$G111,(1-$M111),0),IF($X111=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,Q111,IF($X111=1,IF(AA$9=$G111,(1-$M111),0),IF($X111=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,R111,IF($X111=1,IF(AB$9=$G111,(1-$M111),0),IF($X111=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,S111,IF($X111=1,IF(AC$9=$G111,(1-$M111),0),IF($X111=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X111=3,1,IF($X111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AO$7+$J111-1),$J111))","v":""},"",{"$f":"IF(L111=\"\", \"\", IF($X111=0,$V111,IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$T$7+$X111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111)))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$CE$7+$K111-1)*$F111)","v":""},"","","","","","","","","","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,IF($AK111=0,$W111,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1)*$F111)))","v":""},"",{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$V$7)*$F111)","v":""}]
[0.68190926171815403,0.65849647526242217,{"$f":"IF(Inventory!AH111=Inventory!$C$1032,0.5,1)*B112","v":0.65849647526242217},{"$f":"Inventory!C111","v":0},{"$f":"Inventory!E111","v":0},{"$f":"Inventory!W111","v":""},{"$f":"Inventory!AI111","v":""},{"$f":"IF(G112<>\"\",Inventory!AQ111/G112,\"\")","v":""},{"$f":"IF(G112<>\"\",Inventory!AS111/G112,\"\")","v":""},{"$f":"Inventory!AK111","v":""},"",{"$f":"IF(E112 = 0, \"\", MATCH($E112,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!BA$7+$J112-1))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$W$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AB$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,1,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0)*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},"","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$B$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$F$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$O$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$BF$7+$K112-1))","v":""},{"$f":"IF(L112=\"\", \"\", VLOOKUP(X112,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,P112,IF($X112=1,IF(Z$9=$G112,(1-$M112),0),IF($X112=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,Q112,IF($X112=1,IF(AA$9=$G112,(1-$M112),0),IF($X112=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,R112,IF($X112=1,IF(AB$9=$G112,(1-$M112),0),IF($X112=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,S112,IF($X112=1,IF(AC$9=$G112,(1-$M112),0),IF($X112=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X112=3,1,IF($X112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AO$7+$J112-1),$J112))","v":""},"",{"$f":"IF(L112=\"\", \"\", IF($X112=0,$V112,IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$T$7+$X112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112)))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$CE$7+$K112-1)*$F112)","v":""},"","","","","","","","","","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,IF($AK112=0,$W112,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1)*$F112)))","v":""},"",{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$V$7)*$F112)","v":""}]
[0.42259394703110775,0.40148197309206268,{"$f":"IF(Inventory!AH112=Inventory!$C$1032,0.5,1)*B113","v":0.40148197309206268},{"$f":"Inventory!C112","v":0},{"$f":"Inventory!E112","v":0},{"$f":"Inventory!W112","v":""},{"$f":"Inventory!AI112","v":""},{"$f":"IF(G113<>\"\",Inventory!AQ112/G113,\"\")","v":""},{"$f":"IF(G113<>\"\",Inventory!AS112/G113,\"\")","v":""},{"$f":"Inventory!AK112","v":""},"",{"$f":"IF(E113 = 0, \"\", MATCH($E113,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!BA$7+$J113-1))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$W$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AB$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,1,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0)*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},"","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$B$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$F$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$O$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$BF$7+$K113-1))","v":""},{"$f":"IF(L113=\"\", \"\", VLOOKUP(X113,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,P113,IF($X113=1,IF(Z$9=$G113,(1-$M113),0),IF($X113=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,Q113,IF($X113=1,IF(AA$9=$G113,(1-$M113),0),IF($X113=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,R113,IF($X113=1,IF(AB$9=$G113,(1-$M113),0),IF($X113=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,S113,IF($X113=1,IF(AC$9=$G113,(1-$M113),0),IF($X113=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X113=3,1,IF($X113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AO$7+$J113-1),$J113))","v":""},"",{"$f":"IF(L113=\"\", \"\", IF($X113=0,$V113,IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$T$7+$X113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113)))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$CE$7+$K113-1)*$F113)","v":""},"","","","","","","","","","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,IF($AK113=0,$W113,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1)*$F113)))","v":""},"",{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$V$7)*$F113)","v":""}]
[0.94414200699245987,0.67048170076604952,{"$f":"IF(Inventory!AH113=Inventory!$C$1032,0.5,1)*B114","v":0.67048170076604952},{"$f":"Inventory!C113","v":0},{"$f":"Inventory!E113","v":0},{"$f":"Inventory!W113","v":""},{"$f":"Inventory!AI113","v":""},{"$f":"IF(G114<>\"\",Inventory!AQ113/G114,\"\")","v":""},{"$f":"IF(G114<>\"\",Inventory!AS113/G114,\"\")","v":""},{"$f":"Inventory!AK113","v":""},"",{"$f":"IF(E114 = 0, \"\", MATCH($E114,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!BA$7+$J114-1))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$W$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AB$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,1,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0)*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},"","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$B$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$F$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$O$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$BF$7+$K114-1))","v":""},{"$f":"IF(L114=\"\", \"\", VLOOKUP(X114,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,P114,IF($X114=1,IF(Z$9=$G114,(1-$M114),0),IF($X114=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,Q114,IF($X114=1,IF(AA$9=$G114,(1-$M114),0),IF($X114=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,R114,IF($X114=1,IF(AB$9=$G114,(1-$M114),0),IF($X114=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,S114,IF($X114=1,IF(AC$9=$G114,(1-$M114),0),IF($X114=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X114=3,1,IF($X114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AO$7+$J114-1),$J114))","v":""},"",{"$f":"IF(L114=\"\", \"\", IF($X114=0,$V114,IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$T$7+$X114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114)))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$CE$7+$K114-1)*$F114)","v":""},"","","","","","","","","","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,IF($AK114=0,$W114,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1)*$F114)))","v":""},"",{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$V$7)*$F114)","v":""}]
[4.5631964646403844E-2,0.30456006004587155,{"$f":"IF(Inventory!AH114=Inventory!$C$1032,0.5,1)*B115","v":0.30456006004587155},{"$f":"Inventory!C114","v":0},{"$f":"Inventory!E114","v":0},{"$f":"Inventory!W114","v":""},{"$f":"Inventory!AI114","v":""},{"$f":"IF(G115<>\"\",Inventory!AQ114/G115,\"\")","v":""},{"$f":"IF(G115<>\"\",Inventory!AS114/G115,\"\")","v":""},{"$f":"Inventory!AK114","v":""},"",{"$f":"IF(E115 = 0, \"\", MATCH($E115,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!BA$7+$J115-1))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$W$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AB$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,1,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0)*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},"","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$B$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$F$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$O$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$BF$7+$K115-1))","v":""},{"$f":"IF(L115=\"\", \"\", VLOOKUP(X115,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,P115,IF($X115=1,IF(Z$9=$G115,(1-$M115),0),IF($X115=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,Q115,IF($X115=1,IF(AA$9=$G115,(1-$M115),0),IF($X115=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,R115,IF($X115=1,IF(AB$9=$G115,(1-$M115),0),IF($X115=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,S115,IF($X115=1,IF(AC$9=$G115,(1-$M115),0),IF($X115=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X115=3,1,IF($X115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AO$7+$J115-1),$J115))","v":""},"",{"$f":"IF(L115=\"\", \"\", IF($X115=0,$V115,IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$T$7+$X115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115)))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$CE$7+$K115-1)*$F115)","v":""},"","","","","","","","","","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,IF($AK115=0,$W115,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1)*$F115)))","v":""},"",{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$V$7)*$F115)","v":""}]
[0.92079861617905145,0.16491595051580021,{"$f":"IF(Inventory!AH115=Inventory!$C$1032,0.5,1)*B116","v":0.16491595051580021},{"$f":"Inventory!C115","v":0},{"$f":"Inventory!E115","v":0},{"$f":"Inventory!W115","v":""},{"$f":"Inventory!AI115","v":""},{"$f":"IF(G116<>\"\",Inventory!AQ115/G116,\"\")","v":""},{"$f":"IF(G116<>\"\",Inventory!AS115/G116,\"\")","v":""},{"$f":"Inventory!AK115","v":""},"",{"$f":"IF(E116 = 0, \"\", MATCH($E116,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!BA$7+$J116-1))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$W$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AB$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,1,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0)*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},"","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$B$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$F$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$O$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$BF$7+$K116-1))","v":""},{"$f":"IF(L116=\"\", \"\", VLOOKUP(X116,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,P116,IF($X116=1,IF(Z$9=$G116,(1-$M116),0),IF($X116=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,Q116,IF($X116=1,IF(AA$9=$G116,(1-$M116),0),IF($X116=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,R116,IF($X116=1,IF(AB$9=$G116,(1-$M116),0),IF($X116=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,S116,IF($X116=1,IF(AC$9=$G116,(1-$M116),0),IF($X116=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X116=3,1,IF($X116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AO$7+$J116-1),$J116))","v":""},"",{"$f":"IF(L116=\"\", \"\", IF($X116=0,$V116,IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$T$7+$X116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116)))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$CE$7+$K116-1)*$F116)","v":""},"","","","","","","","","","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,IF($AK116=0,$W116,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1)*$F116)))","v":""},"",{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$V$7)*$F116)","v":""}]
[0.1221920236028331,0.41093578491382632,{"$f":"IF(Inventory!AH116=Inventory!$C$1032,0.5,1)*B117","v":0.41093578491382632},{"$f":"Inventory!C116","v":0},{"$f":"Inventory!E116","v":0},{"$f":"Inventory!W116","v":""},{"$f":"Inventory!AI116","v":""},{"$f":"IF(G117<>\"\",Inventory!AQ116/G117,\"\")","v":""},{"$f":"IF(G117<>\"\",Inventory!AS116/G117,\"\")","v":""},{"$f":"Inventory!AK116","v":""},"",{"$f":"IF(E117 = 0, \"\", MATCH($E117,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!BA$7+$J117-1))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$W$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AB$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,1,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0)*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},"","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$B$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$F$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$O$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$BF$7+$K117-1))","v":""},{"$f":"IF(L117=\"\", \"\", VLOOKUP(X117,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,P117,IF($X117=1,IF(Z$9=$G117,(1-$M117),0),IF($X117=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,Q117,IF($X117=1,IF(AA$9=$G117,(1-$M117),0),IF($X117=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,R117,IF($X117=1,IF(AB$9=$G117,(1-$M117),0),IF($X117=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,S117,IF($X117=1,IF(AC$9=$G117,(1-$M117),0),IF($X117=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X117=3,1,IF($X117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AO$7+$J117-1),$J117))","v":""},"",{"$f":"IF(L117=\"\", \"\", IF($X117=0,$V117,IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$T$7+$X117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117)))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$CE$7+$K117-1)*$F117)","v":""},"","","","","","","","","","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,IF($AK117=0,$W117,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1)*$F117)))","v":""},"",{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$V$7)*$F117)","v":""}]
[0.42748353333933042,0.75663258047828996,{"$f":"IF(Inventory!AH117=Inventory!$C$1032,0.5,1)*B118","v":0.75663258047828996},{"$f":"Inventory!C117","v":0},{"$f":"Inventory!E117","v":0},{"$f":"Inventory!W117","v":""},{"$f":"Inventory!AI117","v":""},{"$f":"IF(G118<>\"\",Inventory!AQ117/G118,\"\")","v":""},{"$f":"IF(G118<>\"\",Inventory!AS117/G118,\"\")","v":""},{"$f":"Inventory!AK117","v":""},"",{"$f":"IF(E118 = 0, \"\", MATCH($E118,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!BA$7+$J118-1))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$W$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AB$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,1,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0)*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},"","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$B$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$F$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$O$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$BF$7+$K118-1))","v":""},{"$f":"IF(L118=\"\", \"\", VLOOKUP(X118,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,P118,IF($X118=1,IF(Z$9=$G118,(1-$M118),0),IF($X118=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,Q118,IF($X118=1,IF(AA$9=$G118,(1-$M118),0),IF($X118=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,R118,IF($X118=1,IF(AB$9=$G118,(1-$M118),0),IF($X118=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,S118,IF($X118=1,IF(AC$9=$G118,(1-$M118),0),IF($X118=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X118=3,1,IF($X118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AO$7+$J118-1),$J118))","v":""},"",{"$f":"IF(L118=\"\", \"\", IF($X118=0,$V118,IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$T$7+$X118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118)))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$CE$7+$K118-1)*$F118)","v":""},"","","","","","","","","","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,IF($AK118=0,$W118,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1)*$F118)))","v":""},"",{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$V$7)*$F118)","v":""}]
[0.60473763130511848,0.87013605936298388,{"$f":"IF(Inventory!AH118=Inventory!$C$1032,0.5,1)*B119","v":0.87013605936298388},{"$f":"Inventory!C118","v":0},{"$f":"Inventory!E118","v":0},{"$f":"Inventory!W118","v":""},{"$f":"Inventory!AI118","v":""},{"$f":"IF(G119<>\"\",Inventory!AQ118/G119,\"\")","v":""},{"$f":"IF(G119<>\"\",Inventory!AS118/G119,\"\")","v":""},{"$f":"Inventory!AK118","v":""},"",{"$f":"IF(E119 = 0, \"\", MATCH($E119,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!BA$7+$J119-1))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$W$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AB$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,1,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0)*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},"","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$B$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$F$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$O$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$BF$7+$K119-1))","v":""},{"$f":"IF(L119=\"\", \"\", VLOOKUP(X119,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,P119,IF($X119=1,IF(Z$9=$G119,(1-$M119),0),IF($X119=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,Q119,IF($X119=1,IF(AA$9=$G119,(1-$M119),0),IF($X119=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,R119,IF($X119=1,IF(AB$9=$G119,(1-$M119),0),IF($X119=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,S119,IF($X119=1,IF(AC$9=$G119,(1-$M119),0),IF($X119=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X119=3,1,IF($X119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AO$7+$J119-1),$J119))","v":""},"",{"$f":"IF(L119=\"\", \"\", IF($X119=0,$V119,IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$T$7+$X119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119)))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$CE$7+$K119-1)*$F119)","v":""},"","","","","","","","","","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,IF($AK119=0,$W119,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1)*$F119)))","v":""},"",{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$V$7)*$F119)","v":""}]
[0.3214373260650879,0.15070038201877967,{"$f":"IF(Inventory!AH119=Inventory!$C$1032,0.5,1)*B120","v":0.15070038201877967},{"$f":"Inventory!C119","v":0},{"$f":"Inventory!E119","v":0},{"$f":"Inventory!W119","v":""},{"$f":"Inventory!AI119","v":""},{"$f":"IF(G120<>\"\",Inventory!AQ119/G120,\"\")","v":""},{"$f":"IF(G120<>\"\",Inventory!AS119/G120,\"\")","v":""},{"$f":"Inventory!AK119","v":""},"",{"$f":"IF(E120 = 0, \"\", MATCH($E120,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!BA$7+$J120-1))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$W$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AB$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,1,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0)*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},"","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$B$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$F$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$O$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$BF$7+$K120-1))","v":""},{"$f":"IF(L120=\"\", \"\", VLOOKUP(X120,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,P120,IF($X120=1,IF(Z$9=$G120,(1-$M120),0),IF($X120=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,Q120,IF($X120=1,IF(AA$9=$G120,(1-$M120),0),IF($X120=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,R120,IF($X120=1,IF(AB$9=$G120,(1-$M120),0),IF($X120=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,S120,IF($X120=1,IF(AC$9=$G120,(1-$M120),0),IF($X120=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X120=3,1,IF($X120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AO$7+$J120-1),$J120))","v":""},"",{"$f":"IF(L120=\"\", \"\", IF($X120=0,$V120,IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$T$7+$X120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120)))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$CE$7+$K120-1)*$F120)","v":""},"","","","","","","","","","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,IF($AK120=0,$W120,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1)*$F120)))","v":""},"",{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$V$7)*$F120)","v":""}]
[0.55311994121667696,0.13457810995305719,{"$f":"IF(Inventory!AH120=Inventory!$C$1032,0.5,1)*B121","v":0.13457810995305719},{"$f":"Inventory!C120","v":0},{"$f":"Inventory!E120","v":0},{"$f":"Inventory!W120","v":""},{"$f":"Inventory!AI120","v":""},{"$f":"IF(G121<>\"\",Inventory!AQ120/G121,\"\")","v":""},{"$f":"IF(G121<>\"\",Inventory!AS120/G121,\"\")","v":""},{"$f":"Inventory!AK120","v":""},"",{"$f":"IF(E121 = 0, \"\", MATCH($E121,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!BA$7+$J121-1))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$W$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AB$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,1,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0)*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},"","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$B$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$F$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$O$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$BF$7+$K121-1))","v":""},{"$f":"IF(L121=\"\", \"\", VLOOKUP(X121,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,P121,IF($X121=1,IF(Z$9=$G121,(1-$M121),0),IF($X121=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,Q121,IF($X121=1,IF(AA$9=$G121,(1-$M121),0),IF($X121=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,R121,IF($X121=1,IF(AB$9=$G121,(1-$M121),0),IF($X121=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,S121,IF($X121=1,IF(AC$9=$G121,(1-$M121),0),IF($X121=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X121=3,1,IF($X121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AO$7+$J121-1),$J121))","v":""},"",{"$f":"IF(L121=\"\", \"\", IF($X121=0,$V121,IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$T$7+$X121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121)))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$CE$7+$K121-1)*$F121)","v":""},"","","","","","","","","","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,IF($AK121=0,$W121,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1)*$F121)))","v":""},"",{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$V$7)*$F121)","v":""}]
[0.87709415912187316,5.1529455612585595E-3,{"$f":"IF(Inventory!AH121=Inventory!$C$1032,0.5,1)*B122","v":5.1529455612585595E-3},{"$f":"Inventory!C121","v":0},{"$f":"Inventory!E121","v":0},{"$f":"Inventory!W121","v":""},{"$f":"Inventory!AI121","v":""},{"$f":"IF(G122<>\"\",Inventory!AQ121/G122,\"\")","v":""},{"$f":"IF(G122<>\"\",Inventory!AS121/G122,\"\")","v":""},{"$f":"Inventory!AK121","v":""},"",{"$f":"IF(E122 = 0, \"\", MATCH($E122,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!BA$7+$J122-1))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$W$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AB$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,1,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0)*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},"","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$B$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$F$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$O$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$BF$7+$K122-1))","v":""},{"$f":"IF(L122=\"\", \"\", VLOOKUP(X122,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,P122,IF($X122=1,IF(Z$9=$G122,(1-$M122),0),IF($X122=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,Q122,IF($X122=1,IF(AA$9=$G122,(1-$M122),0),IF($X122=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,R122,IF($X122=1,IF(AB$9=$G122,(1-$M122),0),IF($X122=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,S122,IF($X122=1,IF(AC$9=$G122,(1-$M122),0),IF($X122=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X122=3,1,IF($X122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AO$7+$J122-1),$J122))","v":""},"",{"$f":"IF(L122=\"\", \"\", IF($X122=0,$V122,IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$T$7+$X122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122)))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$CE$7+$K122-1)*$F122)","v":""},"","","","","","","","","","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,IF($AK122=0,$W122,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1)*$F122)))","v":""},"",{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$V$7)*$F122)","v":""}]
[0.30521724618446078,0.66320046379077324,{"$f":"IF(Inventory!AH122=Inventory!$C$1032,0.5,1)*B123","v":0.66320046379077324},{"$f":"Inventory!C122","v":0},{"$f":"Inventory!E122","v":0},{"$f":"Inventory!W122","v":""},{"$f":"Inventory!AI122","v":""},{"$f":"IF(G123<>\"\",Inventory!AQ122/G123,\"\")","v":""},{"$f":"IF(G123<>\"\",Inventory!AS122/G123,\"\")","v":""},{"$f":"Inventory!AK122","v":""},"",{"$f":"IF(E123 = 0, \"\", MATCH($E123,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!BA$7+$J123-1))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$W$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AB$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,1,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0)*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},"","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$B$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$F$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$O$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$BF$7+$K123-1))","v":""},{"$f":"IF(L123=\"\", \"\", VLOOKUP(X123,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,P123,IF($X123=1,IF(Z$9=$G123,(1-$M123),0),IF($X123=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,Q123,IF($X123=1,IF(AA$9=$G123,(1-$M123),0),IF($X123=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,R123,IF($X123=1,IF(AB$9=$G123,(1-$M123),0),IF($X123=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,S123,IF($X123=1,IF(AC$9=$G123,(1-$M123),0),IF($X123=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X123=3,1,IF($X123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AO$7+$J123-1),$J123))","v":""},"",{"$f":"IF(L123=\"\", \"\", IF($X123=0,$V123,IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$T$7+$X123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123)))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$CE$7+$K123-1)*$F123)","v":""},"","","","","","","","","","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,IF($AK123=0,$W123,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1)*$F123)))","v":""},"",{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$V$7)*$F123)","v":""}]
[0.85795513181706751,0.39622471552436522,{"$f":"IF(Inventory!AH123=Inventory!$C$1032,0.5,1)*B124","v":0.39622471552436522},{"$f":"Inventory!C123","v":0},{"$f":"Inventory!E123","v":0},{"$f":"Inventory!W123","v":""},{"$f":"Inventory!AI123","v":""},{"$f":"IF(G124<>\"\",Inventory!AQ123/G124,\"\")","v":""},{"$f":"IF(G124<>\"\",Inventory!AS123/G124,\"\")","v":""},{"$f":"Inventory!AK123","v":""},"",{"$f":"IF(E124 = 0, \"\", MATCH($E124,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!BA$7+$J124-1))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$W$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AB$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,1,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0)*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},"","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$B$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$F$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$O$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$BF$7+$K124-1))","v":""},{"$f":"IF(L124=\"\", \"\", VLOOKUP(X124,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,P124,IF($X124=1,IF(Z$9=$G124,(1-$M124),0),IF($X124=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,Q124,IF($X124=1,IF(AA$9=$G124,(1-$M124),0),IF($X124=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,R124,IF($X124=1,IF(AB$9=$G124,(1-$M124),0),IF($X124=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,S124,IF($X124=1,IF(AC$9=$G124,(1-$M124),0),IF($X124=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X124=3,1,IF($X124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AO$7+$J124-1),$J124))","v":""},"",{"$f":"IF(L124=\"\", \"\", IF($X124=0,$V124,IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$T$7+$X124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124)))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$CE$7+$K124-1)*$F124)","v":""},"","","","","","","","","","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,IF($AK124=0,$W124,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1)*$F124)))","v":""},"",{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$V$7)*$F124)","v":""}]
[0.7798787767886517,0.43212106797703775,{"$f":"IF(Inventory!AH124=Inventory!$C$1032,0.5,1)*B125","v":0.43212106797703775},{"$f":"Inventory!C124","v":0},{"$f":"Inventory!E124","v":0},{"$f":"Inventory!W124","v":""},{"$f":"Inventory!AI124","v":""},{"$f":"IF(G125<>\"\",Inventory!AQ124/G125,\"\")","v":""},{"$f":"IF(G125<>\"\",Inventory!AS124/G125,\"\")","v":""},{"$f":"Inventory!AK124","v":""},"",{"$f":"IF(E125 = 0, \"\", MATCH($E125,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!BA$7+$J125-1))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$W$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AB$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,1,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0)*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},"","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$B$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$F$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$O$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$BF$7+$K125-1))","v":""},{"$f":"IF(L125=\"\", \"\", VLOOKUP(X125,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,P125,IF($X125=1,IF(Z$9=$G125,(1-$M125),0),IF($X125=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,Q125,IF($X125=1,IF(AA$9=$G125,(1-$M125),0),IF($X125=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,R125,IF($X125=1,IF(AB$9=$G125,(1-$M125),0),IF($X125=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,S125,IF($X125=1,IF(AC$9=$G125,(1-$M125),0),IF($X125=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X125=3,1,IF($X125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AO$7+$J125-1),$J125))","v":""},"",{"$f":"IF(L125=\"\", \"\", IF($X125=0,$V125,IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$T$7+$X125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125)))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$CE$7+$K125-1)*$F125)","v":""},"","","","","","","","","","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,IF($AK125=0,$W125,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1)*$F125)))","v":""},"",{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$V$7)*$F125)","v":""}]
[0.12708491656749887,0.94432281504770177,{"$f":"IF(Inventory!AH128=Inventory!$C$1032,0.5,1)*B129","v":0.94432281504770177},{"$f":"Inventory!C128","v":0},{"$f":"Inventory!E128","v":0},{"$f":"Inventory!W128","v":""},{"$f":"Inventory!AI128","v":""},{"$f":"IF(G129<>\"\",Inventory!AQ128/G129,\"\")","v":""},{"$f":"IF(G129<>\"\",Inventory!AS128/G129,\"\")","v":""},{"$f":"Inventory!AK128","v":""},"",{"$f":"IF(E129 = 0, \"\", MATCH($E129,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!BA$7+$J129-1))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$W$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AB$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,1,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0)*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},"","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$B$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$F$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$O$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$BF$7+$K129-1))","v":""},{"$f":"IF(L129=\"\", \"\", VLOOKUP(X129,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,P129,IF($X129=1,IF(Z$9=$G129,(1-$M129),0),IF($X129=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,Q129,IF($X129=1,IF(AA$9=$G129,(1-$M129),0),IF($X129=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,R129,IF($X129=1,IF(AB$9=$G129,(1-$M129),0),IF($X129=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,S129,IF($X129=1,IF(AC$9=$G129,(1-$M129),0),IF($X129=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X129=3,1,IF($X129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AO$7+$J129-1),$J129))","v":""},"",{"$f":"IF(L129=\"\", \"\", IF($X129=0,$V129,IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$T$7+$X129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129)))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$CE$7+$K129-1)*$F129)","v":""},"","","","","","","","","","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,IF($AK129=0,$W129,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1)*$F129)))","v":""},"",{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$V$7)*$F129)","v":""}]
[0.9376537365975649,0.91668544122620343,{"$f":"IF(Inventory!AH133=Inventory!$C$1032,0.5,1)*B134","v":0.91668544122620343},{"$f":"Inventory!C133","v":0},{"$f":"Inventory!E133","v":0},{"$f":"Inventory!W133","v":""},{"$f":"Inventory!AI133","v":""},{"$f":"IF(G134<>\"\",Inventory!AQ133/G134,\"\")","v":""},{"$f":"IF(G134<>\"\",Inventory!AS133/G134,\"\")","v":""},{"$f":"Inventory!AK133","v":""},"",{"$f":"IF(E134 = 0, \"\", MATCH($E134,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!BA$7+$J134-1))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$W$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AB$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,1,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0)*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},"","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$B$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$F$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$O$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$BF$7+$K134-1))","v":""},{"$f":"IF(L134=\"\", \"\", VLOOKUP(X134,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,P134,IF($X134=1,IF(Z$9=$G134,(1-$M134),0),IF($X134=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,Q134,IF($X134=1,IF(AA$9=$G134,(1-$M134),0),IF($X134=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,R134,IF($X134=1,IF(AB$9=$G134,(1-$M134),0),IF($X134=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,S134,IF($X134=1,IF(AC$9=$G134,(1-$M134),0),IF($X134=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X134=3,1,IF($X134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AO$7+$J134-1),$J134))","v":""},"",{"$f":"IF(L134=\"\", \"\", IF($X134=0,$V134,IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$T$7+$X134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134)))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$CE$7+$K134-1)*$F134)","v":""},"","","","","","","","","","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,IF($AK134=0,$W134,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1)*$F134)))","v":""},"",{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$V$7)*$F134)","v":""}]
[0.14178732130518812,0.32065557339203765,{"$f":"IF(Inventory!AH141=Inventory!$C$1032,0.5,1)*B142","v":0.32065557339203765},{"$f":"Inventory!C141","v":0},{"$f":"Inventory!E141","v":0},{"$f":"Inventory!W141","v":""},{"$f":"Inventory!AI141","v":""},{"$f":"IF(G142<>\"\",Inventory!AQ141/G142,\"\")","v":""},{"$f":"IF(G142<>\"\",Inventory!AS141/G142,\"\")","v":""},{"$f":"Inventory!AK141","v":""},"",{"$f":"IF(E142 = 0, \"\", MATCH($E142,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!BA$7+$J142-1))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$W$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AB$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,1,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0)*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},"","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$B$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$F$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$O$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$BF$7+$K142-1))","v":""},{"$f":"IF(L142=\"\", \"\", VLOOKUP(X142,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,P142,IF($X142=1,IF(Z$9=$G142,(1-$M142),0),IF($X142=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,Q142,IF($X142=1,IF(AA$9=$G142,(1-$M142),0),IF($X142=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,R142,IF($X142=1,IF(AB$9=$G142,(1-$M142),0),IF($X142=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,S142,IF($X142=1,IF(AC$9=$G142,(1-$M142),0),IF($X142=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X142=3,1,IF($X142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AO$7+$J142-1),$J142))","v":""},"",{"$f":"IF(L142=\"\", \"\", IF($X142=0,$V142,IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$T$7+$X142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142)))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$CE$7+$K142-1)*$F142)","v":""},"","","","","","","","","","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,IF($AK142=0,$W142,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1)*$F142)))","v":""},"",{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$V$7)*$F142)","v":""}]
[0.31706110411580546,0.74605318609968907,{"$f":"IF(Inventory!AH146=Inventory!$C$1032,0.5,1)*B147","v":0.74605318609968907},{"$f":"Inventory!C146","v":0},{"$f":"Inventory!E146","v":0},{"$f":"Inventory!W146","v":""},{"$f":"Inventory!AI146","v":""},{"$f":"IF(G147<>\"\",Inventory!AQ146/G147,\"\")","v":""},{"$f":"IF(G147<>\"\",Inventory!AS146/G147,\"\")","v":""},{"$f":"Inventory!AK146","v":""},"",{"$f":"IF(E147 = 0, \"\", MATCH($E147,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!BA$7+$J147-1))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$W$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AB$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,1,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0)*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},"","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$B$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$F$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$O$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$BF$7+$K147-1))","v":""},{"$f":"IF(L147=\"\", \"\", VLOOKUP(X147,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,P147,IF($X147=1,IF(Z$9=$G147,(1-$M147),0),IF($X147=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,Q147,IF($X147=1,IF(AA$9=$G147,(1-$M147),0),IF($X147=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,R147,IF($X147=1,IF(AB$9=$G147,(1-$M147),0),IF($X147=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,S147,IF($X147=1,IF(AC$9=$G147,(1-$M147),0),IF($X147=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X147=3,1,IF($X147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AO$7+$J147-1),$J147))","v":""},"",{"$f":"IF(L147=\"\", \"\", IF($X147=0,$V147,IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$T$7+$X147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147)))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$CE$7+$K147-1)*$F147)","v":""},"","","","","","","","","","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,IF($AK147=0,$W147,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1)*$F147)))","v":""},"",{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$V$7)*$F147)","v":""}]
[0.70488606538270904,0.50084745976786893,{"$f":"IF(Inventory!AH154=Inventory!$C$1032,0.5,1)*B155","v":0.50084745976786893},{"$f":"Inventory!C154","v":0},{"$f":"Inventory!E154","v":0},{"$f":"Inventory!W154","v":""},{"$f":"Inventory!AI154","v":""},{"$f":"IF(G155<>\"\",Inventory!AQ154/G155,\"\")","v":""},{"$f":"IF(G155<>\"\",Inventory!AS154/G155,\"\")","v":""},{"$f":"Inventory!AK154","v":""},"",{"$f":"IF(E155 = 0, \"\", MATCH($E155,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!BA$7+$J155-1))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$W$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AB$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,1,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0)*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},"","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$B$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$F$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$O$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$BF$7+$K155-1))","v":""},{"$f":"IF(L155=\"\", \"\", VLOOKUP(X155,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,P155,IF($X155=1,IF(Z$9=$G155,(1-$M155),0),IF($X155=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,Q155,IF($X155=1,IF(AA$9=$G155,(1-$M155),0),IF($X155=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,R155,IF($X155=1,IF(AB$9=$G155,(1-$M155),0),IF($X155=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,S155,IF($X155=1,IF(AC$9=$G155,(1-$M155),0),IF($X155=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X155=3,1,IF($X155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AO$7+$J155-1),$J155))","v":""},"",{"$f":"IF(L155=\"\", \"\", IF($X155=0,$V155,IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$T$7+$X155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155)))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$CE$7+$K155-1)*$F155)","v":""},"","","","","","","","","","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,IF($AK155=0,$W155,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1)*$F155)))","v":""},"",{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$V$7)*$F155)","v":""}]
[0.18522850496215315,0.6318692660830344,{"$f":"IF(Inventory!AH161=Inventory!$C$1032,0.5,1)*B162","v":0.6318692660830344},{"$f":"Inventory!C161","v":0},{"$f":"Inventory!E161","v":0},{"$f":"Inventory!W161","v":""},{"$f":"Inventory!AI161","v":""},{"$f":"IF(G162<>\"\",Inventory!AQ161/G162,\"\")","v":""},{"$f":"IF(G162<>\"\",Inventory!AS161/G162,\"\")","v":""},{"$f":"Inventory!AK161","v":""},"",{"$f":"IF(E162 = 0, \"\", MATCH($E162,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!BA$7+$J162-1))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$W$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AB$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,1,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0)*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},"","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$B$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$F$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$O$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$BF$7+$K162-1))","v":""},{"$f":"IF(L162=\"\", \"\", VLOOKUP(X162,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,P162,IF($X162=1,IF(Z$9=$G162,(1-$M162),0),IF($X162=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,Q162,IF($X162=1,IF(AA$9=$G162,(1-$M162),0),IF($X162=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,R162,IF($X162=1,IF(AB$9=$G162,(1-$M162),0),IF($X162=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,S162,IF($X162=1,IF(AC$9=$G162,(1-$M162),0),IF($X162=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X162=3,1,IF($X162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AO$7+$J162-1),$J162))","v":""},"",{"$f":"IF(L162=\"\", \"\", IF($X162=0,$V162,IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$T$7+$X162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162)))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$CE$7+$K162-1)*$F162)","v":""},"","","","","","","","","","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,IF($AK162=0,$W162,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1)*$F162)))","v":""},"",{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$V$7)*$F162)","v":""}]
[0.78196430030151831,0.99741310530747884,{"$f":"IF(Inventory!AH166=Inventory!$C$1032,0.5,1)*B167","v":0.99741310530747884},{"$f":"Inventory!C166","v":0},{"$f":"Inventory!E166","v":0},{"$f":"Inventory!W166","v":""},{"$f":"Inventory!AI166","v":""},{"$f":"IF(G167<>\"\",Inventory!AQ166/G167,\"\")","v":""},{"$f":"IF(G167<>\"\",Inventory!AS166/G167,\"\")","v":""},{"$f":"Inventory!AK166","v":""},"",{"$f":"IF(E167 = 0, \"\", MATCH($E167,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!BA$7+$J167-1))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$W$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AB$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,1,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0)*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},"","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$B$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$F$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$O$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$BF$7+$K167-1))","v":""},{"$f":"IF(L167=\"\", \"\", VLOOKUP(X167,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,P167,IF($X167=1,IF(Z$9=$G167,(1-$M167),0),IF($X167=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,Q167,IF($X167=1,IF(AA$9=$G167,(1-$M167),0),IF($X167=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,R167,IF($X167=1,IF(AB$9=$G167,(1-$M167),0),IF($X167=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,S167,IF($X167=1,IF(AC$9=$G167,(1-$M167),0),IF($X167=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X167=3,1,IF($X167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AO$7+$J167-1),$J167))","v":""},"",{"$f":"IF(L167=\"\", \"\", IF($X167=0,$V167,IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$T$7+$X167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167)))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$CE$7+$K167-1)*$F167)","v":""},"","","","","","","","","","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,IF($AK167=0,$W167,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1)*$F167)))","v":""},"",{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$V$7)*$F167)","v":""}]
[0.96575049639628008,0.31022572360255762,{"$f":"IF(Inventory!AH174=Inventory!$C$1032,0.5,1)*B175","v":0.31022572360255762},{"$f":"Inventory!C174","v":0},{"$f":"Inventory!E174","v":0},{"$f":"Inventory!W174","v":""},{"$f":"Inventory!AI174","v":""},{"$f":"IF(G175<>\"\",Inventory!AQ174/G175,\"\")","v":""},{"$f":"IF(G175<>\"\",Inventory!AS174/G175,\"\")","v":""},{"$f":"Inventory!AK174","v":""},"",{"$f":"IF(E175 = 0, \"\", MATCH($E175,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!BA$7+$J175-1))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$W$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AB$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,1,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0)*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},"","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$B$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$F$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$O$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$BF$7+$K175-1))","v":""},{"$f":"IF(L175=\"\", \"\", VLOOKUP(X175,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,P175,IF($X175=1,IF(Z$9=$G175,(1-$M175),0),IF($X175=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,Q175,IF($X175=1,IF(AA$9=$G175,(1-$M175),0),IF($X175=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,R175,IF($X175=1,IF(AB$9=$G175,(1-$M175),0),IF($X175=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,S175,IF($X175=1,IF(AC$9=$G175,(1-$M175),0),IF($X175=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X175=3,1,IF($X175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AO$7+$J175-1),$J175))","v":""},"",{"$f":"IF(L175=\"\", \"\", IF($X175=0,$V175,IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$T$7+$X175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175)))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$CE$7+$K175-1)*$F175)","v":""},"","","","","","","","","","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,IF($AK175=0,$W175,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1)*$F175)))","v":""},"",{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$V$7)*$F175)","v":""}]
[0.51755021469403373,0.26002982663978302,{"$f":"IF(Inventory!AH179=Inventory!$C$1032,0.5,1)*B180","v":0.26002982663978302},{"$f":"Inventory!C179","v":0},{"$f":"Inventory!E179","v":0},{"$f":"Inventory!W179","v":""},{"$f":"Inventory!AI179","v":""},{"$f":"IF(G180<>\"\",Inventory!AQ179/G180,\"\")","v":""},{"$f":"IF(G180<>\"\",Inventory!AS179/G180,\"\")","v":""},{"$f":"Inventory!AK179","v":""},"",{"$f":"IF(E180 = 0, \"\", MATCH($E180,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!BA$7+$J180-1))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$W$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AB$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,1,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0)*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},"","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$B$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$F$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$O$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$BF$7+$K180-1))","v":""},{"$f":"IF(L180=\"\", \"\", VLOOKUP(X180,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,P180,IF($X180=1,IF(Z$9=$G180,(1-$M180),0),IF($X180=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,Q180,IF($X180=1,IF(AA$9=$G180,(1-$M180),0),IF($X180=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,R180,IF($X180=1,IF(AB$9=$G180,(1-$M180),0),IF($X180=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,S180,IF($X180=1,IF(AC$9=$G180,(1-$M180),0),IF($X180=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X180=3,1,IF($X180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AO$7+$J180-1),$J180))","v":""},"",{"$f":"IF(L180=\"\", \"\", IF($X180=0,$V180,IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$T$7+$X180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180)))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$CE$7+$K180-1)*$F180)","v":""},"","","","","","","","","","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,IF($AK180=0,$W180,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1)*$F180)))","v":""},"",{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$V$7)*$F180)","v":""}]
[0.7996450534507894,6.3654733084302584E-2,{"$f":"IF(Inventory!AH187=Inventory!$C$1032,0.5,1)*B188","v":6.3654733084302584E-2},{"$f":"Inventory!C187","v":0},{"$f":"Inventory!E187","v":0},{"$f":"Inventory!W187","v":""},{"$f":"Inventory!AI187","v":""},{"$f":"IF(G188<>\"\",Inventory!AQ187/G188,\"\")","v":""},{"$f":"IF(G188<>\"\",Inventory!AS187/G188,\"\")","v":""},{"$f":"Inventory!AK187","v":""},"",{"$f":"IF(E188 = 0, \"\", MATCH($E188,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!BA$7+$J188-1))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$W$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AB$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,1,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0)*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},"","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$B$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$F$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$O$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$BF$7+$K188-1))","v":""},{"$f":"IF(L188=\"\", \"\", VLOOKUP(X188,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,P188,IF($X188=1,IF(Z$9=$G188,(1-$M188),0),IF($X188=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,Q188,IF($X188=1,IF(AA$9=$G188,(1-$M188),0),IF($X188=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,R188,IF($X188=1,IF(AB$9=$G188,(1-$M188),0),IF($X188=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,S188,IF($X188=1,IF(AC$9=$G188,(1-$M188),0),IF($X188=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X188=3,1,IF($X188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AO$7+$J188-1),$J188))","v":""},"",{"$f":"IF(L188=\"\", \"\", IF($X188=0,$V188,IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$T$7+$X188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188)))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$CE$7+$K188-1)*$F188)","v":""},"","","","","","","","","","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,IF($AK188=0,$W188,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1)*$F188)))","v":""},"",{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$V$7)*$F188)","v":""}]
[0.24220350431431026,0.41177547593657915,{"$f":"IF(Inventory!AH195=Inventory!$C$1032,0.5,1)*B196","v":0.41177547593657915},{"$f":"Inventory!C195","v":0},{"$f":"Inventory!E195","v":0},{"$f":"Inventory!W195","v":""},{"$f":"Inventory!AI195","v":""},{"$f":"IF(G196<>\"\",Inventory!AQ195/G196,\"\")","v":""},{"$f":"IF(G196<>\"\",Inventory!AS195/G196,\"\")","v":""},{"$f":"Inventory!AK195","v":""},"",{"$f":"IF(E196 = 0, \"\", MATCH($E196,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!BA$7+$J196-1))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$W$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AB$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,1,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0)*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},"","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$B$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$F$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$O$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$BF$7+$K196-1))","v":""},{"$f":"IF(L196=\"\", \"\", VLOOKUP(X196,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,P196,IF($X196=1,IF(Z$9=$G196,(1-$M196),0),IF($X196=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,Q196,IF($X196=1,IF(AA$9=$G196,(1-$M196),0),IF($X196=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,R196,IF($X196=1,IF(AB$9=$G196,(1-$M196),0),IF($X196=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,S196,IF($X196=1,IF(AC$9=$G196,(1-$M196),0),IF($X196=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X196=3,1,IF($X196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AO$7+$J196-1),$J196))","v":""},"",{"$f":"IF(L196=\"\", \"\", IF($X196=0,$V196,IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$T$7+$X196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196)))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$CE$7+$K196-1)*$F196)","v":""},"","","","","","","","","","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,IF($AK196=0,$W196,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1)*$F196)))","v":""},"",{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$V$7)*$F196)","v":""}]
[0.82458738497082229,0.21101127852336643,{"$f":"IF(Inventory!AH202=Inventory!$C$1032,0.5,1)*B203","v":0.21101127852336643},{"$f":"Inventory!C202","v":0},{"$f":"Inventory!E202","v":0},{"$f":"Inventory!W202","v":""},{"$f":"Inventory!AI202","v":""},{"$f":"IF(G203<>\"\",Inventory!AQ202/G203,\"\")","v":""},{"$f":"IF(G203<>\"\",Inventory!AS202/G203,\"\")","v":""},{"$f":"Inventory!AK202","v":""},{"$f":"IF(J203 = \"\", \"\", (J203-1)*5+G203)","v":""},{"$f":"IF(E203 = 0, \"\", MATCH($E203,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!BA$7+$J203-1))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$W$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AB$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,1,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0)*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", 1-SUM(P203:S203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($C203<=T203,($J203-1)*5+5,(IF($C203<=S203+T203,4,IF($C203<=R203+S203+T203,3,IF($C203<=Q203+R203+S203+T203,2,1))))+($J203-1)*5))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$B$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$F$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$O$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$BF$7+$K203-1))","v":""},{"$f":"IF(L203=\"\", \"\", VLOOKUP(X203,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,P203,IF($X203=1,IF(Z$9=$G203,(1-$M203),0),IF($X203=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,Q203,IF($X203=1,IF(AA$9=$G203,(1-$M203),0),IF($X203=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,R203,IF($X203=1,IF(AB$9=$G203,(1-$M203),0),IF($X203=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,S203,IF($X203=1,IF(AC$9=$G203,(1-$M203),0),IF($X203=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", 1-SUM(Z203:AC203))","v":""},{"$f":"IF($X203=3,1,IF($X203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AO$7+$J203-1),$J203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($C203<=AD203,5,IF($C203<=AC203+AD203,4,IF($C203<=AB203+AC203+AD203,3,IF($C203<=AA203+AB203+AC203+AD203,2,1))))+($AE203-1)*5)","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,$V203,IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$T$7+$X203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203)))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$CE$7+$K203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", IF(OR(AH203=0,AG203=0,AG203=V203),999999,AH203/(AG203-V203)))","v":""},{"$f":"IF(L203=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI203,$AG$10:$AG$1009))","v":""},{"$f":"IF(L203=\"\", \"\", IF(OR(AI203=999999,$AJ203<=$B$5),1,0))","v":""},{"$f":"IF(L203=\"\", \"\", IF($AK203,$X203,0))","v":""},{"$f":"IF(L203=\"\", \"\", $AO203-($AN203-1)*5)","v":""},{"$f":"IF(L203=\"\", \"\", INT(($AO203-1)/5)+1)","v":""},{"$f":"IF(L203=\"\", \"\", IF($AK203,$AF203,$U203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($AK203,$AG203,$V203))","v":""},{"$f":"IF(L203=\"\", \"\", IF(OR(X203=0,AK203=0),AP203,0))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,AP203,0))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,IF($AK203=0,$W203,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1)*$F203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,AS203,0))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$V$7)*$F203)","v":""}]
[0.73249826544773922,0.33641126970768975,{"$f":"IF(Inventory!AH207=Inventory!$C$1032,0.5,1)*B208","v":0.33641126970768975},{"$f":"Inventory!C207","v":0},{"$f":"Inventory!E207","v":0},{"$f":"Inventory!W207","v":""},{"$f":"Inventory!AI207","v":""},{"$f":"IF(G208<>\"\",Inventory!AQ207/G208,\"\")","v":""},{"$f":"IF(G208<>\"\",Inventory!AS207/G208,\"\")","v":""},{"$f":"Inventory!AK207","v":""},"",{"$f":"IF(E208 = 0, \"\", MATCH($E208,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!BA$7+$J208-1))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$W$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AB$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,1,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0)*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},"","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$B$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$F$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$O$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$BF$7+$K208-1))","v":""},{"$f":"IF(L208=\"\", \"\", VLOOKUP(X208,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,P208,IF($X208=1,IF(Z$9=$G208,(1-$M208),0),IF($X208=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,Q208,IF($X208=1,IF(AA$9=$G208,(1-$M208),0),IF($X208=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,R208,IF($X208=1,IF(AB$9=$G208,(1-$M208),0),IF($X208=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,S208,IF($X208=1,IF(AC$9=$G208,(1-$M208),0),IF($X208=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X208=3,1,IF($X208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AO$7+$J208-1),$J208))","v":""},"",{"$f":"IF(L208=\"\", \"\", IF($X208=0,$V208,IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$T$7+$X208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208)))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$CE$7+$K208-1)*$F208)","v":""},"","","","","","","","","","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,IF($AK208=0,$W208,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1)*$F208)))","v":""},"",{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$V$7)*$F208)","v":""}]
[0.18306558357953373,0.35943451939223436,{"$f":"IF(Inventory!AH215=Inventory!$C$1032,0.5,1)*B216","v":0.35943451939223436},{"$f":"Inventory!C215","v":0},{"$f":"Inventory!E215","v":0},{"$f":"Inventory!W215","v":""},{"$f":"Inventory!AI215","v":""},{"$f":"IF(G216<>\"\",Inventory!AQ215/G216,\"\")","v":""},{"$f":"IF(G216<>\"\",Inventory!AS215/G216,\"\")","v":""},{"$f":"Inventory!AK215","v":""},"",{"$f":"IF(E216 = 0, \"\", MATCH($E216,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!BA$7+$J216-1))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$W$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AB$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,1,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0)*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},"","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$B$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$F$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$O$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$BF$7+$K216-1))","v":""},{"$f":"IF(L216=\"\", \"\", VLOOKUP(X216,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,P216,IF($X216=1,IF(Z$9=$G216,(1-$M216),0),IF($X216=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,Q216,IF($X216=1,IF(AA$9=$G216,(1-$M216),0),IF($X216=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,R216,IF($X216=1,IF(AB$9=$G216,(1-$M216),0),IF($X216=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,S216,IF($X216=1,IF(AC$9=$G216,(1-$M216),0),IF($X216=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X216=3,1,IF($X216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AO$7+$J216-1),$J216))","v":""},"",{"$f":"IF(L216=\"\", \"\", IF($X216=0,$V216,IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$T$7+$X216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216)))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$CE$7+$K216-1)*$F216)","v":""},"","","","","","","","","","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,IF($AK216=0,$W216,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1)*$F216)))","v":""},"",{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$V$7)*$F216)","v":""}]
[0.49875084801345537,0.87106071546142616,{"$f":"IF(Inventory!AH220=Inventory!$C$1032,0.5,1)*B221","v":0.87106071546142616},{"$f":"Inventory!C220","v":0},{"$f":"Inventory!E220","v":0},{"$f":"Inventory!W220","v":""},{"$f":"Inventory!AI220","v":""},{"$f":"IF(G221<>\"\",Inventory!AQ220/G221,\"\")","v":""},{"$f":"IF(G221<>\"\",Inventory!AS220/G221,\"\")","v":""},{"$f":"Inventory!AK220","v":""},"",{"$f":"IF(E221 = 0, \"\", MATCH($E221,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!BA$7+$J221-1))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$W$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AB$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,1,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0)*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},"","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$B$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$F$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$O$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$BF$7+$K221-1))","v":""},{"$f":"IF(L221=\"\", \"\", VLOOKUP(X221,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,P221,IF($X221=1,IF(Z$9=$G221,(1-$M221),0),IF($X221=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,Q221,IF($X221=1,IF(AA$9=$G221,(1-$M221),0),IF($X221=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,R221,IF($X221=1,IF(AB$9=$G221,(1-$M221),0),IF($X221=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,S221,IF($X221=1,IF(AC$9=$G221,(1-$M221),0),IF($X221=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X221=3,1,IF($X221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AO$7+$J221-1),$J221))","v":""},"",{"$f":"IF(L221=\"\", \"\", IF($X221=0,$V221,IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$T$7+$X221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221)))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$CE$7+$K221-1)*$F221)","v":""},"","","","","","","","","","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,IF($AK221=0,$W221,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1)*$F221)))","v":""},"",{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$V$7)*$F221)","v":""}]
[0.42356184536795893,0.52914108126782056,{"$f":"IF(Inventory!AH228=Inventory!$C$1032,0.5,1)*B229","v":0.52914108126782056},{"$f":"Inventory!C228","v":0},{"$f":"Inventory!E228","v":0},{"$f":"Inventory!W228","v":""},{"$f":"Inventory!AI228","v":""},{"$f":"IF(G229<>\"\",Inventory!AQ228/G229,\"\")","v":""},{"$f":"IF(G229<>\"\",Inventory!AS228/G229,\"\")","v":""},{"$f":"Inventory!AK228","v":""},"",{"$f":"IF(E229 = 0, \"\", MATCH($E229,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!BA$7+$J229-1))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$W$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AB$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,1,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0)*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},"","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$B$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$F$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$O$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$BF$7+$K229-1))","v":""},{"$f":"IF(L229=\"\", \"\", VLOOKUP(X229,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,P229,IF($X229=1,IF(Z$9=$G229,(1-$M229),0),IF($X229=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,Q229,IF($X229=1,IF(AA$9=$G229,(1-$M229),0),IF($X229=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,R229,IF($X229=1,IF(AB$9=$G229,(1-$M229),0),IF($X229=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,S229,IF($X229=1,IF(AC$9=$G229,(1-$M229),0),IF($X229=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X229=3,1,IF($X229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AO$7+$J229-1),$J229))","v":""},"",{"$f":"IF(L229=\"\", \"\", IF($X229=0,$V229,IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$T$7+$X229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229)))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$CE$7+$K229-1)*$F229)","v":""},"","","","","","","","","","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,IF($AK229=0,$W229,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1)*$F229)))","v":""},"",{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$V$7)*$F229)","v":""}]
[0.96612202074262554,0.7559939582704488,{"$f":"IF(Inventory!AH240=Inventory!$C$1032,0.5,1)*B241","v":0.7559939582704488},{"$f":"Inventory!C240","v":0},{"$f":"Inventory!E240","v":0},{"$f":"Inventory!W240","v":""},{"$f":"Inventory!AI240","v":""},{"$f":"IF(G241<>\"\",Inventory!AQ240/G241,\"\")","v":""},{"$f":"IF(G241<>\"\",Inventory!AS240/G241,\"\")","v":""},{"$f":"Inventory!AK240","v":""},"",{"$f":"IF(E241 = 0, \"\", MATCH($E241,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!BA$7+$J241-1))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$W$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AB$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,1,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0)*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},"","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$B$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$F$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$O$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$BF$7+$K241-1))","v":""},{"$f":"IF(L241=\"\", \"\", VLOOKUP(X241,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,P241,IF($X241=1,IF(Z$9=$G241,(1-$M241),0),IF($X241=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,Q241,IF($X241=1,IF(AA$9=$G241,(1-$M241),0),IF($X241=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,R241,IF($X241=1,IF(AB$9=$G241,(1-$M241),0),IF($X241=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,S241,IF($X241=1,IF(AC$9=$G241,(1-$M241),0),IF($X241=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X241=3,1,IF($X241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AO$7+$J241-1),$J241))","v":""},"",{"$f":"IF(L241=\"\", \"\", IF($X241=0,$V241,IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$T$7+$X241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241)))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$CE$7+$K241-1)*$F241)","v":""},"","","","","","","","","","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,IF($AK241=0,$W241,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1)*$F241)))","v":""},"",{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$V$7)*$F241)","v":""}]
[0.78850362412754216,5.6379607118515307E-2,{"$f":"IF(Inventory!AH245=Inventory!$C$1032,0.5,1)*B246","v":5.6379607118515307E-2},{"$f":"Inventory!C245","v":0},{"$f":"Inventory!E245","v":0},{"$f":"Inventory!W245","v":""},{"$f":"Inventory!AI245","v":""},{"$f":"IF(G246<>\"\",Inventory!AQ245/G246,\"\")","v":""},{"$f":"IF(G246<>\"\",Inventory!AS245/G246,\"\")","v":""},{"$f":"Inventory!AK245","v":""},"",{"$f":"IF(E246 = 0, \"\", MATCH($E246,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!BA$7+$J246-1))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$W$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AB$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,1,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0)*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},"","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$B$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$F$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$O$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$BF$7+$K246-1))","v":""},{"$f":"IF(L246=\"\", \"\", VLOOKUP(X246,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,P246,IF($X246=1,IF(Z$9=$G246,(1-$M246),0),IF($X246=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,Q246,IF($X246=1,IF(AA$9=$G246,(1-$M246),0),IF($X246=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,R246,IF($X246=1,IF(AB$9=$G246,(1-$M246),0),IF($X246=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,S246,IF($X246=1,IF(AC$9=$G246,(1-$M246),0),IF($X246=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X246=3,1,IF($X246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AO$7+$J246-1),$J246))","v":""},"",{"$f":"IF(L246=\"\", \"\", IF($X246=0,$V246,IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$T$7+$X246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246)))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$CE$7+$K246-1)*$F246)","v":""},"","","","","","","","","","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,IF($AK246=0,$W246,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1)*$F246)))","v":""},"",{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$V$7)*$F246)","v":""}]
[0.7537639918870388,0.60669222983275306,{"$f":"IF(Inventory!AH248=Inventory!$C$1032,0.5,1)*B249","v":0.60669222983275306},{"$f":"Inventory!C248","v":0},{"$f":"Inventory!E248","v":0},{"$f":"Inventory!W248","v":""},{"$f":"Inventory!AI248","v":""},{"$f":"IF(G249<>\"\",Inventory!AQ248/G249,\"\")","v":""},{"$f":"IF(G249<>\"\",Inventory!AS248/G249,\"\")","v":""},{"$f":"Inventory!AK248","v":""},"",{"$f":"IF(E249 = 0, \"\", MATCH($E249,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!BA$7+$J249-1))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$W$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AB$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,1,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0)*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},"","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$B$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$F$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$O$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$BF$7+$K249-1))","v":""},{"$f":"IF(L249=\"\", \"\", VLOOKUP(X249,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,P249,IF($X249=1,IF(Z$9=$G249,(1-$M249),0),IF($X249=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,Q249,IF($X249=1,IF(AA$9=$G249,(1-$M249),0),IF($X249=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,R249,IF($X249=1,IF(AB$9=$G249,(1-$M249),0),IF($X249=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,S249,IF($X249=1,IF(AC$9=$G249,(1-$M249),0),IF($X249=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X249=3,1,IF($X249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AO$7+$J249-1),$J249))","v":""},"",{"$f":"IF(L249=\"\", \"\", IF($X249=0,$V249,IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$T$7+$X249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249)))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$CE$7+$K249-1)*$F249)","v":""},"","","","","","","","","","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,IF($AK249=0,$W249,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1)*$F249)))","v":""},"",{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$V$7)*$F249)","v":""}]
[2.3266223032224254E-2,0.22578756459275839,{"$f":"IF(Inventory!AH260=Inventory!$C$1032,0.5,1)*B261","v":0.22578756459275839},{"$f":"Inventory!C260","v":0},{"$f":"Inventory!E260","v":0},{"$f":"Inventory!W260","v":""},{"$f":"Inventory!AI260","v":""},{"$f":"IF(G261<>\"\",Inventory!AQ260/G261,\"\")","v":""},{"$f":"IF(G261<>\"\",Inventory!AS260/G261,\"\")","v":""},{"$f":"Inventory!AK260","v":""},"",{"$f":"IF(E261 = 0, \"\", MATCH($E261,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!BA$7+$J261-1))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$W$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AB$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,1,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0)*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},"","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$B$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$F$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$O$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$BF$7+$K261-1))","v":""},{"$f":"IF(L261=\"\", \"\", VLOOKUP(X261,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,P261,IF($X261=1,IF(Z$9=$G261,(1-$M261),0),IF($X261=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,Q261,IF($X261=1,IF(AA$9=$G261,(1-$M261),0),IF($X261=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,R261,IF($X261=1,IF(AB$9=$G261,(1-$M261),0),IF($X261=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,S261,IF($X261=1,IF(AC$9=$G261,(1-$M261),0),IF($X261=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X261=3,1,IF($X261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AO$7+$J261-1),$J261))","v":""},"",{"$f":"IF(L261=\"\", \"\", IF($X261=0,$V261,IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$T$7+$X261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261)))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$CE$7+$K261-1)*$F261)","v":""},"","","","","","","","","","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,IF($AK261=0,$W261,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1)*$F261)))","v":""},"",{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$V$7)*$F261)","v":""}]
[0.94097118326740514,0.51580368866307502,{"$f":"IF(Inventory!AH261=Inventory!$C$1032,0.5,1)*B262","v":0.51580368866307502},{"$f":"Inventory!C261","v":0},{"$f":"Inventory!E261","v":0},{"$f":"Inventory!W261","v":""},{"$f":"Inventory!AI261","v":""},{"$f":"IF(G262<>\"\",Inventory!AQ261/G262,\"\")","v":""},{"$f":"IF(G262<>\"\",Inventory!AS261/G262,\"\")","v":""},{"$f":"Inventory!AK261","v":""},"",{"$f":"IF(E262 = 0, \"\", MATCH($E262,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!BA$7+$J262-1))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$W$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AB$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,1,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0)*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},"","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$B$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$F$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$O$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$BF$7+$K262-1))","v":""},{"$f":"IF(L262=\"\", \"\", VLOOKUP(X262,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,P262,IF($X262=1,IF(Z$9=$G262,(1-$M262),0),IF($X262=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,Q262,IF($X262=1,IF(AA$9=$G262,(1-$M262),0),IF($X262=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,R262,IF($X262=1,IF(AB$9=$G262,(1-$M262),0),IF($X262=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,S262,IF($X262=1,IF(AC$9=$G262,(1-$M262),0),IF($X262=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X262=3,1,IF($X262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AO$7+$J262-1),$J262))","v":""},"",{"$f":"IF(L262=\"\", \"\", IF($X262=0,$V262,IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$T$7+$X262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262)))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$CE$7+$K262-1)*$F262)","v":""},"","","","","","","","","","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,IF($AK262=0,$W262,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1)*$F262)))","v":""},"",{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$V$7)*$F262)","v":""}]
[0.88337357770240343,0.43170515019674494,{"$f":"IF(Inventory!AH273=Inventory!$C$1032,0.5,1)*B274","v":0.43170515019674494},{"$f":"Inventory!C273","v":0},{"$f":"Inventory!E273","v":0},{"$f":"Inventory!W273","v":""},{"$f":"Inventory!AI273","v":""},{"$f":"IF(G274<>\"\",Inventory!AQ273/G274,\"\")","v":""},{"$f":"IF(G274<>\"\",Inventory!AS273/G274,\"\")","v":""},{"$f":"Inventory!AK273","v":""},"",{"$f":"IF(E274 = 0, \"\", MATCH($E274,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!BA$7+$J274-1))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$W$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AB$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,1,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0)*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},"","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$B$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$F$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$O$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$BF$7+$K274-1))","v":""},{"$f":"IF(L274=\"\", \"\", VLOOKUP(X274,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,P274,IF($X274=1,IF(Z$9=$G274,(1-$M274),0),IF($X274=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,Q274,IF($X274=1,IF(AA$9=$G274,(1-$M274),0),IF($X274=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,R274,IF($X274=1,IF(AB$9=$G274,(1-$M274),0),IF($X274=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,S274,IF($X274=1,IF(AC$9=$G274,(1-$M274),0),IF($X274=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X274=3,1,IF($X274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AO$7+$J274-1),$J274))","v":""},"",{"$f":"IF(L274=\"\", \"\", IF($X274=0,$V274,IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$T$7+$X274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274)))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$CE$7+$K274-1)*$F274)","v":""},"","","","","","","","","","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,IF($AK274=0,$W274,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1)*$F274)))","v":""},"",{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$V$7)*$F274)","v":""}]
[0.948234559994375,0.30206258444727974,{"$f":"IF(Inventory!AH278=Inventory!$C$1032,0.5,1)*B279","v":0.30206258444727974},{"$f":"Inventory!C278","v":0},{"$f":"Inventory!E278","v":0},{"$f":"Inventory!W278","v":""},{"$f":"Inventory!AI278","v":""},{"$f":"IF(G279<>\"\",Inventory!AQ278/G279,\"\")","v":""},{"$f":"IF(G279<>\"\",Inventory!AS278/G279,\"\")","v":""},{"$f":"Inventory!AK278","v":""},"",{"$f":"IF(E279 = 0, \"\", MATCH($E279,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!BA$7+$J279-1))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$W$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AB$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,1,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0)*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},"","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$B$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$F$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$O$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$BF$7+$K279-1))","v":""},{"$f":"IF(L279=\"\", \"\", VLOOKUP(X279,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,P279,IF($X279=1,IF(Z$9=$G279,(1-$M279),0),IF($X279=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,Q279,IF($X279=1,IF(AA$9=$G279,(1-$M279),0),IF($X279=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,R279,IF($X279=1,IF(AB$9=$G279,(1-$M279),0),IF($X279=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,S279,IF($X279=1,IF(AC$9=$G279,(1-$M279),0),IF($X279=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X279=3,1,IF($X279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AO$7+$J279-1),$J279))","v":""},"",{"$f":"IF(L279=\"\", \"\", IF($X279=0,$V279,IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$T$7+$X279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279)))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$CE$7+$K279-1)*$F279)","v":""},"","","","","","","","","","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,IF($AK279=0,$W279,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1)*$F279)))","v":""},"",{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$V$7)*$F279)","v":""}]
[0.89834846024197124,0.88886320018448561,{"$f":"IF(Inventory!AH281=Inventory!$C$1032,0.5,1)*B282","v":0.88886320018448561},{"$f":"Inventory!C281","v":0},{"$f":"Inventory!E281","v":0},{"$f":"Inventory!W281","v":""},{"$f":"Inventory!AI281","v":""},{"$f":"IF(G282<>\"\",Inventory!AQ281/G282,\"\")","v":""},{"$f":"IF(G282<>\"\",Inventory!AS281/G282,\"\")","v":""},{"$f":"Inventory!AK281","v":""},"",{"$f":"IF(E282 = 0, \"\", MATCH($E282,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!BA$7+$J282-1))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$W$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AB$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,1,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0)*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},"","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$B$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$F$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$O$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$BF$7+$K282-1))","v":""},{"$f":"IF(L282=\"\", \"\", VLOOKUP(X282,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,P282,IF($X282=1,IF(Z$9=$G282,(1-$M282),0),IF($X282=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,Q282,IF($X282=1,IF(AA$9=$G282,(1-$M282),0),IF($X282=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,R282,IF($X282=1,IF(AB$9=$G282,(1-$M282),0),IF($X282=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,S282,IF($X282=1,IF(AC$9=$G282,(1-$M282),0),IF($X282=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X282=3,1,IF($X282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AO$7+$J282-1),$J282))","v":""},"",{"$f":"IF(L282=\"\", \"\", IF($X282=0,$V282,IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$T$7+$X282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282)))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$CE$7+$K282-1)*$F282)","v":""},"","","","","","","","","","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,IF($AK282=0,$W282,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1)*$F282)))","v":""},"",{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$V$7)*$F282)","v":""}]
[0.25901000595803136,0.56753240632844948,{"$f":"IF(Inventory!AH293=Inventory!$C$1032,0.5,1)*B294","v":0.56753240632844948},{"$f":"Inventory!C293","v":0},{"$f":"Inventory!E293","v":0},{"$f":"Inventory!W293","v":""},{"$f":"Inventory!AI293","v":""},{"$f":"IF(G294<>\"\",Inventory!AQ293/G294,\"\")","v":""},{"$f":"IF(G294<>\"\",Inventory!AS293/G294,\"\")","v":""},{"$f":"Inventory!AK293","v":""},"",{"$f":"IF(E294 = 0, \"\", MATCH($E294,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!BA$7+$J294-1))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$W$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AB$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,1,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0)*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},"","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$B$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$F$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$O$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$BF$7+$K294-1))","v":""},{"$f":"IF(L294=\"\", \"\", VLOOKUP(X294,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,P294,IF($X294=1,IF(Z$9=$G294,(1-$M294),0),IF($X294=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,Q294,IF($X294=1,IF(AA$9=$G294,(1-$M294),0),IF($X294=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,R294,IF($X294=1,IF(AB$9=$G294,(1-$M294),0),IF($X294=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,S294,IF($X294=1,IF(AC$9=$G294,(1-$M294),0),IF($X294=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X294=3,1,IF($X294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AO$7+$J294-1),$J294))","v":""},"",{"$f":"IF(L294=\"\", \"\", IF($X294=0,$V294,IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$T$7+$X294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294)))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$CE$7+$K294-1)*$F294)","v":""},"","","","","","","","","","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,IF($AK294=0,$W294,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1)*$F294)))","v":""},"",{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$V$7)*$F294)","v":""}]
[0.83950979588768204,0.12207162445346409,{"$f":"IF(Inventory!AH301=Inventory!$C$1032,0.5,1)*B302","v":0.12207162445346409},{"$f":"Inventory!C301","v":0},{"$f":"Inventory!E301","v":0},{"$f":"Inventory!W301","v":""},{"$f":"Inventory!AI301","v":""},{"$f":"IF(G302<>\"\",Inventory!AQ301/G302,\"\")","v":""},{"$f":"IF(G302<>\"\",Inventory!AS301/G302,\"\")","v":""},{"$f":"Inventory!AK301","v":""},"",{"$f":"IF(E302 = 0, \"\", MATCH($E302,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!BA$7+$J302-1))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$W$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AB$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,1,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0)*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},"","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$B$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$F$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$O$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$BF$7+$K302-1))","v":""},{"$f":"IF(L302=\"\", \"\", VLOOKUP(X302,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,P302,IF($X302=1,IF(Z$9=$G302,(1-$M302),0),IF($X302=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,Q302,IF($X302=1,IF(AA$9=$G302,(1-$M302),0),IF($X302=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,R302,IF($X302=1,IF(AB$9=$G302,(1-$M302),0),IF($X302=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,S302,IF($X302=1,IF(AC$9=$G302,(1-$M302),0),IF($X302=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X302=3,1,IF($X302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AO$7+$J302-1),$J302))","v":""},"",{"$f":"IF(L302=\"\", \"\", IF($X302=0,$V302,IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$T$7+$X302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302)))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$CE$7+$K302-1)*$F302)","v":""},"","","","","","","","","","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,IF($AK302=0,$W302,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1)*$F302)))","v":""},"",{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$V$7)*$F302)","v":""}]
[0.56116756526684286,0.51324950823873616,{"$f":"IF(Inventory!AH302=Inventory!$C$1032,0.5,1)*B303","v":0.51324950823873616},{"$f":"Inventory!C302","v":0},{"$f":"Inventory!E302","v":0},{"$f":"Inventory!W302","v":""},{"$f":"Inventory!AI302","v":""},{"$f":"IF(G303<>\"\",Inventory!AQ302/G303,\"\")","v":""},{"$f":"IF(G303<>\"\",Inventory!AS302/G303,\"\")","v":""},{"$f":"Inventory!AK302","v":""},"",{"$f":"IF(E303 = 0, \"\", MATCH($E303,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!BA$7+$J303-1))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$W$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AB$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,1,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0)*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},"","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$B$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$F$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$O$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$BF$7+$K303-1))","v":""},{"$f":"IF(L303=\"\", \"\", VLOOKUP(X303,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,P303,IF($X303=1,IF(Z$9=$G303,(1-$M303),0),IF($X303=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,Q303,IF($X303=1,IF(AA$9=$G303,(1-$M303),0),IF($X303=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,R303,IF($X303=1,IF(AB$9=$G303,(1-$M303),0),IF($X303=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,S303,IF($X303=1,IF(AC$9=$G303,(1-$M303),0),IF($X303=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X303=3,1,IF($X303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AO$7+$J303-1),$J303))","v":""},"",{"$f":"IF(L303=\"\", \"\", IF($X303=0,$V303,IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$T$7+$X303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303)))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$CE$7+$K303-1)*$F303)","v":""},"","","","","","","","","","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,IF($AK303=0,$W303,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1)*$F303)))","v":""},"",{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$V$7)*$F303)","v":""}]
[0.65388174950735711,0.45047806563227411,{"$f":"IF(Inventory!AH314=Inventory!$C$1032,0.5,1)*B315","v":0.45047806563227411},{"$f":"Inventory!C314","v":0},{"$f":"Inventory!E314","v":0},{"$f":"Inventory!W314","v":""},{"$f":"Inventory!AI314","v":""},{"$f":"IF(G315<>\"\",Inventory!AQ314/G315,\"\")","v":""},{"$f":"IF(G315<>\"\",Inventory!AS314/G315,\"\")","v":""},{"$f":"Inventory!AK314","v":""},"",{"$f":"IF(E315 = 0, \"\", MATCH($E315,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!BA$7+$J315-1))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$W$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AB$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,1,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0)*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},"","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$B$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$F$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$O$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$BF$7+$K315-1))","v":""},{"$f":"IF(L315=\"\", \"\", VLOOKUP(X315,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,P315,IF($X315=1,IF(Z$9=$G315,(1-$M315),0),IF($X315=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,Q315,IF($X315=1,IF(AA$9=$G315,(1-$M315),0),IF($X315=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,R315,IF($X315=1,IF(AB$9=$G315,(1-$M315),0),IF($X315=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,S315,IF($X315=1,IF(AC$9=$G315,(1-$M315),0),IF($X315=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X315=3,1,IF($X315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AO$7+$J315-1),$J315))","v":""},"",{"$f":"IF(L315=\"\", \"\", IF($X315=0,$V315,IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$T$7+$X315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315)))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$CE$7+$K315-1)*$F315)","v":""},"","","","","","","","","","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,IF($AK315=0,$W315,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1)*$F315)))","v":""},"",{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$V$7)*$F315)","v":""}]
[0.42512050871717377,0.40338842796355157,{"$f":"IF(Inventory!AH321=Inventory!$C$1032,0.5,1)*B322","v":0.40338842796355157},{"$f":"Inventory!C321","v":0},{"$f":"Inventory!E321","v":0},{"$f":"Inventory!W321","v":""},{"$f":"Inventory!AI321","v":""},{"$f":"IF(G322<>\"\",Inventory!AQ321/G322,\"\")","v":""},{"$f":"IF(G322<>\"\",Inventory!AS321/G322,\"\")","v":""},{"$f":"Inventory!AK321","v":""},"",{"$f":"IF(E322 = 0, \"\", MATCH($E322,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!BA$7+$J322-1))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$W$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AB$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,1,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0)*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},"","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$B$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$F$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$O$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$BF$7+$K322-1))","v":""},{"$f":"IF(L322=\"\", \"\", VLOOKUP(X322,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,P322,IF($X322=1,IF(Z$9=$G322,(1-$M322),0),IF($X322=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,Q322,IF($X322=1,IF(AA$9=$G322,(1-$M322),0),IF($X322=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,R322,IF($X322=1,IF(AB$9=$G322,(1-$M322),0),IF($X322=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,S322,IF($X322=1,IF(AC$9=$G322,(1-$M322),0),IF($X322=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X322=3,1,IF($X322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AO$7+$J322-1),$J322))","v":""},"",{"$f":"IF(L322=\"\", \"\", IF($X322=0,$V322,IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$T$7+$X322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322)))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$CE$7+$K322-1)*$F322)","v":""},"","","","","","","","","","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,IF($AK322=0,$W322,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1)*$F322)))","v":""},"",{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$V$7)*$F322)","v":""}]
[0.73175331695089918,0.41353313223840338,{"$f":"IF(Inventory!AH326=Inventory!$C$1032,0.5,1)*B327","v":0.41353313223840338},{"$f":"Inventory!C326","v":0},{"$f":"Inventory!E326","v":0},{"$f":"Inventory!W326","v":""},{"$f":"Inventory!AI326","v":""},{"$f":"IF(G327<>\"\",Inventory!AQ326/G327,\"\")","v":""},{"$f":"IF(G327<>\"\",Inventory!AS326/G327,\"\")","v":""},{"$f":"Inventory!AK326","v":""},"",{"$f":"IF(E327 = 0, \"\", MATCH($E327,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!BA$7+$J327-1))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$W$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AB$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,1,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0)*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},"","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$B$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$F$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$O$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$BF$7+$K327-1))","v":""},{"$f":"IF(L327=\"\", \"\", VLOOKUP(X327,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,P327,IF($X327=1,IF(Z$9=$G327,(1-$M327),0),IF($X327=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,Q327,IF($X327=1,IF(AA$9=$G327,(1-$M327),0),IF($X327=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,R327,IF($X327=1,IF(AB$9=$G327,(1-$M327),0),IF($X327=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,S327,IF($X327=1,IF(AC$9=$G327,(1-$M327),0),IF($X327=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X327=3,1,IF($X327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AO$7+$J327-1),$J327))","v":""},"",{"$f":"IF(L327=\"\", \"\", IF($X327=0,$V327,IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$T$7+$X327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327)))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$CE$7+$K327-1)*$F327)","v":""},"","","","","","","","","","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,IF($AK327=0,$W327,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1)*$F327)))","v":""},"",{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$V$7)*$F327)","v":""}]
[0.87855426765113098,0.43704492051352939,{"$f":"IF(Inventory!AH334=Inventory!$C$1032,0.5,1)*B335","v":0.43704492051352939},{"$f":"Inventory!C334","v":0},{"$f":"Inventory!E334","v":0},{"$f":"Inventory!W334","v":""},{"$f":"Inventory!AI334","v":""},{"$f":"IF(G335<>\"\",Inventory!AQ334/G335,\"\")","v":""},{"$f":"IF(G335<>\"\",Inventory!AS334/G335,\"\")","v":""},{"$f":"Inventory!AK334","v":""},"",{"$f":"IF(E335 = 0, \"\", MATCH($E335,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!BA$7+$J335-1))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$W$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AB$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,1,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0)*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},"","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$B$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$F$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$O$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$BF$7+$K335-1))","v":""},{"$f":"IF(L335=\"\", \"\", VLOOKUP(X335,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,P335,IF($X335=1,IF(Z$9=$G335,(1-$M335),0),IF($X335=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,Q335,IF($X335=1,IF(AA$9=$G335,(1-$M335),0),IF($X335=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,R335,IF($X335=1,IF(AB$9=$G335,(1-$M335),0),IF($X335=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,S335,IF($X335=1,IF(AC$9=$G335,(1-$M335),0),IF($X335=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X335=3,1,IF($X335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AO$7+$J335-1),$J335))","v":""},"",{"$f":"IF(L335=\"\", \"\", IF($X335=0,$V335,IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$T$7+$X335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335)))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$CE$7+$K335-1)*$F335)","v":""},"","","","","","","","","","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,IF($AK335=0,$W335,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1)*$F335)))","v":""},"",{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$V$7)*$F335)","v":""}]
[0.79957869463475373,0.19497311274469353,{"$f":"IF(Inventory!AH342=Inventory!$C$1032,0.5,1)*B343","v":0.19497311274469353},{"$f":"Inventory!C342","v":0},{"$f":"Inventory!E342","v":0},{"$f":"Inventory!W342","v":""},{"$f":"Inventory!AI342","v":""},{"$f":"IF(G343<>\"\",Inventory!AQ342/G343,\"\")","v":""},{"$f":"IF(G343<>\"\",Inventory!AS342/G343,\"\")","v":""},{"$f":"Inventory!AK342","v":""},"",{"$f":"IF(E343 = 0, \"\", MATCH($E343,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!BA$7+$J343-1))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$W$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AB$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,1,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0)*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},"","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$B$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$F$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$O$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$BF$7+$K343-1))","v":""},{"$f":"IF(L343=\"\", \"\", VLOOKUP(X343,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,P343,IF($X343=1,IF(Z$9=$G343,(1-$M343),0),IF($X343=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,Q343,IF($X343=1,IF(AA$9=$G343,(1-$M343),0),IF($X343=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,R343,IF($X343=1,IF(AB$9=$G343,(1-$M343),0),IF($X343=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,S343,IF($X343=1,IF(AC$9=$G343,(1-$M343),0),IF($X343=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X343=3,1,IF($X343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AO$7+$J343-1),$J343))","v":""},"",{"$f":"IF(L343=\"\", \"\", IF($X343=0,$V343,IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$T$7+$X343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343)))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$CE$7+$K343-1)*$F343)","v":""},"","","","","","","","","","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,IF($AK343=0,$W343,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1)*$F343)))","v":""},"",{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$V$7)*$F343)","v":""}]
[5.7887924990001949E-2,0.36657740527285232,{"$f":"IF(Inventory!AH347=Inventory!$C$1032,0.5,1)*B348","v":0.36657740527285232},{"$f":"Inventory!C347","v":0},{"$f":"Inventory!E347","v":0},{"$f":"Inventory!W347","v":""},{"$f":"Inventory!AI347","v":""},{"$f":"IF(G348<>\"\",Inventory!AQ347/G348,\"\")","v":""},{"$f":"IF(G348<>\"\",Inventory!AS347/G348,\"\")","v":""},{"$f":"Inventory!AK347","v":""},"",{"$f":"IF(E348 = 0, \"\", MATCH($E348,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!BA$7+$J348-1))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$W$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AB$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,1,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0)*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},"","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$B$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$F$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$O$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$BF$7+$K348-1))","v":""},{"$f":"IF(L348=\"\", \"\", VLOOKUP(X348,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,P348,IF($X348=1,IF(Z$9=$G348,(1-$M348),0),IF($X348=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,Q348,IF($X348=1,IF(AA$9=$G348,(1-$M348),0),IF($X348=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,R348,IF($X348=1,IF(AB$9=$G348,(1-$M348),0),IF($X348=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,S348,IF($X348=1,IF(AC$9=$G348,(1-$M348),0),IF($X348=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X348=3,1,IF($X348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AO$7+$J348-1),$J348))","v":""},"",{"$f":"IF(L348=\"\", \"\", IF($X348=0,$V348,IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$T$7+$X348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348)))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$CE$7+$K348-1)*$F348)","v":""},"","","","","","","","","","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,IF($AK348=0,$W348,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1)*$F348)))","v":""},"",{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$V$7)*$F348)","v":""}]
[0.57126861591677514,0.34288638564644858,{"$f":"IF(Inventory!AH355=Inventory!$C$1032,0.5,1)*B356","v":0.34288638564644858},{"$f":"Inventory!C355","v":0},{"$f":"Inventory!E355","v":0},{"$f":"Inventory!W355","v":""},{"$f":"Inventory!AI355","v":""},{"$f":"IF(G356<>\"\",Inventory!AQ355/G356,\"\")","v":""},{"$f":"IF(G356<>\"\",Inventory!AS355/G356,\"\")","v":""},{"$f":"Inventory!AK355","v":""},"",{"$f":"IF(E356 = 0, \"\", MATCH($E356,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!BA$7+$J356-1))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$W$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AB$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,1,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0)*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},"","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$B$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$F$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$O$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$BF$7+$K356-1))","v":""},{"$f":"IF(L356=\"\", \"\", VLOOKUP(X356,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,P356,IF($X356=1,IF(Z$9=$G356,(1-$M356),0),IF($X356=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,Q356,IF($X356=1,IF(AA$9=$G356,(1-$M356),0),IF($X356=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,R356,IF($X356=1,IF(AB$9=$G356,(1-$M356),0),IF($X356=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,S356,IF($X356=1,IF(AC$9=$G356,(1-$M356),0),IF($X356=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X356=3,1,IF($X356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AO$7+$J356-1),$J356))","v":""},"",{"$f":"IF(L356=\"\", \"\", IF($X356=0,$V356,IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$T$7+$X356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356)))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$CE$7+$K356-1)*$F356)","v":""},"","","","","","","","","","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,IF($AK356=0,$W356,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1)*$F356)))","v":""},"",{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$V$7)*$F356)","v":""}]
[0.31308684071814552,0.59829031879715722,{"$f":"IF(Inventory!AH358=Inventory!$C$1032,0.5,1)*B359","v":0.59829031879715722},{"$f":"Inventory!C358","v":0},{"$f":"Inventory!E358","v":0},{"$f":"Inventory!W358","v":""},{"$f":"Inventory!AI358","v":""},{"$f":"IF(G359<>\"\",Inventory!AQ358/G359,\"\")","v":""},{"$f":"IF(G359<>\"\",Inventory!AS358/G359,\"\")","v":""},{"$f":"Inventory!AK358","v":""},"",{"$f":"IF(E359 = 0, \"\", MATCH($E359,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!BA$7+$J359-1))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$W$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AB$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,1,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0)*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},"","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$B$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$F$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$O$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$BF$7+$K359-1))","v":""},{"$f":"IF(L359=\"\", \"\", VLOOKUP(X359,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,P359,IF($X359=1,IF(Z$9=$G359,(1-$M359),0),IF($X359=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,Q359,IF($X359=1,IF(AA$9=$G359,(1-$M359),0),IF($X359=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,R359,IF($X359=1,IF(AB$9=$G359,(1-$M359),0),IF($X359=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,S359,IF($X359=1,IF(AC$9=$G359,(1-$M359),0),IF($X359=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X359=3,1,IF($X359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AO$7+$J359-1),$J359))","v":""},"",{"$f":"IF(L359=\"\", \"\", IF($X359=0,$V359,IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$T$7+$X359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359)))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$CE$7+$K359-1)*$F359)","v":""},"","","","","","","","","","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,IF($AK359=0,$W359,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1)*$F359)))","v":""},"",{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$V$7)*$F359)","v":""}]
[0.70691873998176991,7.5760815862556674E-3,{"$f":"IF(Inventory!AH367=Inventory!$C$1032,0.5,1)*B368","v":7.5760815862556674E-3},{"$f":"Inventory!C367","v":0},{"$f":"Inventory!E367","v":0},{"$f":"Inventory!W367","v":""},{"$f":"Inventory!AI367","v":""},{"$f":"IF(G368<>\"\",Inventory!AQ367/G368,\"\")","v":""},{"$f":"IF(G368<>\"\",Inventory!AS367/G368,\"\")","v":""},{"$f":"Inventory!AK367","v":""},"",{"$f":"IF(E368 = 0, \"\", MATCH($E368,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!BA$7+$J368-1))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$W$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AB$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,1,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0)*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},"","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$B$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$F$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$O$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$BF$7+$K368-1))","v":""},{"$f":"IF(L368=\"\", \"\", VLOOKUP(X368,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,P368,IF($X368=1,IF(Z$9=$G368,(1-$M368),0),IF($X368=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,Q368,IF($X368=1,IF(AA$9=$G368,(1-$M368),0),IF($X368=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,R368,IF($X368=1,IF(AB$9=$G368,(1-$M368),0),IF($X368=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,S368,IF($X368=1,IF(AC$9=$G368,(1-$M368),0),IF($X368=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X368=3,1,IF($X368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AO$7+$J368-1),$J368))","v":""},"",{"$f":"IF(L368=\"\", \"\", IF($X368=0,$V368,IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$T$7+$X368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368)))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$CE$7+$K368-1)*$F368)","v":""},"","","","","","","","","","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,IF($AK368=0,$W368,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1)*$F368)))","v":""},"",{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$V$7)*$F368)","v":""}]
[0.36061579788919595,3.8809876876796157E-2,{"$f":"IF(Inventory!AH375=Inventory!$C$1032,0.5,1)*B376","v":3.8809876876796157E-2},{"$f":"Inventory!C375","v":0},{"$f":"Inventory!E375","v":0},{"$f":"Inventory!W375","v":""},{"$f":"Inventory!AI375","v":""},{"$f":"IF(G376<>\"\",Inventory!AQ375/G376,\"\")","v":""},{"$f":"IF(G376<>\"\",Inventory!AS375/G376,\"\")","v":""},{"$f":"Inventory!AK375","v":""},"",{"$f":"IF(E376 = 0, \"\", MATCH($E376,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!BA$7+$J376-1))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$W$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AB$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,1,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0)*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},"","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$B$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$F$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$O$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$BF$7+$K376-1))","v":""},{"$f":"IF(L376=\"\", \"\", VLOOKUP(X376,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,P376,IF($X376=1,IF(Z$9=$G376,(1-$M376),0),IF($X376=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,Q376,IF($X376=1,IF(AA$9=$G376,(1-$M376),0),IF($X376=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,R376,IF($X376=1,IF(AB$9=$G376,(1-$M376),0),IF($X376=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,S376,IF($X376=1,IF(AC$9=$G376,(1-$M376),0),IF($X376=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X376=3,1,IF($X376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AO$7+$J376-1),$J376))","v":""},"",{"$f":"IF(L376=\"\", \"\", IF($X376=0,$V376,IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$T$7+$X376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376)))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$CE$7+$K376-1)*$F376)","v":""},"","","","","","","","","","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,IF($AK376=0,$W376,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1)*$F376)))","v":""},"",{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$V$7)*$F376)","v":""}]
[0.20404820996140005,0.52279786151882801,{"$f":"IF(Inventory!AH380=Inventory!$C$1032,0.5,1)*B381","v":0.52279786151882801},{"$f":"Inventory!C380","v":0},{"$f":"Inventory!E380","v":0},{"$f":"Inventory!W380","v":""},{"$f":"Inventory!AI380","v":""},{"$f":"IF(G381<>\"\",Inventory!AQ380/G381,\"\")","v":""},{"$f":"IF(G381<>\"\",Inventory!AS380/G381,\"\")","v":""},{"$f":"Inventory!AK380","v":""},"",{"$f":"IF(E381 = 0, \"\", MATCH($E381,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!BA$7+$J381-1))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$W$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AB$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,1,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0)*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},"","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$B$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$F$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$O$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$BF$7+$K381-1))","v":""},{"$f":"IF(L381=\"\", \"\", VLOOKUP(X381,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,P381,IF($X381=1,IF(Z$9=$G381,(1-$M381),0),IF($X381=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,Q381,IF($X381=1,IF(AA$9=$G381,(1-$M381),0),IF($X381=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,R381,IF($X381=1,IF(AB$9=$G381,(1-$M381),0),IF($X381=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,S381,IF($X381=1,IF(AC$9=$G381,(1-$M381),0),IF($X381=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X381=3,1,IF($X381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AO$7+$J381-1),$J381))","v":""},"",{"$f":"IF(L381=\"\", \"\", IF($X381=0,$V381,IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$T$7+$X381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381)))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$CE$7+$K381-1)*$F381)","v":""},"","","","","","","","","","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,IF($AK381=0,$W381,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1)*$F381)))","v":""},"",{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$V$7)*$F381)","v":""}]
[0.4189001872693574,0.85771215521570021,{"$f":"IF(Inventory!AH388=Inventory!$C$1032,0.5,1)*B389","v":0.85771215521570021},{"$f":"Inventory!C388","v":0},{"$f":"Inventory!E388","v":0},{"$f":"Inventory!W388","v":""},{"$f":"Inventory!AI388","v":""},{"$f":"IF(G389<>\"\",Inventory!AQ388/G389,\"\")","v":""},{"$f":"IF(G389<>\"\",Inventory!AS388/G389,\"\")","v":""},{"$f":"Inventory!AK388","v":""},"",{"$f":"IF(E389 = 0, \"\", MATCH($E389,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!BA$7+$J389-1))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$W$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AB$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,1,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0)*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},"","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$B$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$F$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$O$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$BF$7+$K389-1))","v":""},{"$f":"IF(L389=\"\", \"\", VLOOKUP(X389,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,P389,IF($X389=1,IF(Z$9=$G389,(1-$M389),0),IF($X389=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,Q389,IF($X389=1,IF(AA$9=$G389,(1-$M389),0),IF($X389=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,R389,IF($X389=1,IF(AB$9=$G389,(1-$M389),0),IF($X389=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,S389,IF($X389=1,IF(AC$9=$G389,(1-$M389),0),IF($X389=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X389=3,1,IF($X389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AO$7+$J389-1),$J389))","v":""},"",{"$f":"IF(L389=\"\", \"\", IF($X389=0,$V389,IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$T$7+$X389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389)))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$CE$7+$K389-1)*$F389)","v":""},"","","","","","","","","","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,IF($AK389=0,$W389,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1)*$F389)))","v":""},"",{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$V$7)*$F389)","v":""}]
[0.68346903108472534,0.57598000742964262,{"$f":"IF(Inventory!AH391=Inventory!$C$1032,0.5,1)*B392","v":0.57598000742964262},{"$f":"Inventory!C391","v":0},{"$f":"Inventory!E391","v":0},{"$f":"Inventory!W391","v":""},{"$f":"Inventory!AI391","v":""},{"$f":"IF(G392<>\"\",Inventory!AQ391/G392,\"\")","v":""},{"$f":"IF(G392<>\"\",Inventory!AS391/G392,\"\")","v":""},{"$f":"Inventory!AK391","v":""},"",{"$f":"IF(E392 = 0, \"\", MATCH($E392,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!BA$7+$J392-1))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$W$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AB$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,1,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0)*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},"","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$B$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$F$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$O$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$BF$7+$K392-1))","v":""},{"$f":"IF(L392=\"\", \"\", VLOOKUP(X392,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,P392,IF($X392=1,IF(Z$9=$G392,(1-$M392),0),IF($X392=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,Q392,IF($X392=1,IF(AA$9=$G392,(1-$M392),0),IF($X392=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,R392,IF($X392=1,IF(AB$9=$G392,(1-$M392),0),IF($X392=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,S392,IF($X392=1,IF(AC$9=$G392,(1-$M392),0),IF($X392=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X392=3,1,IF($X392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AO$7+$J392-1),$J392))","v":""},"",{"$f":"IF(L392=\"\", \"\", IF($X392=0,$V392,IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$T$7+$X392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392)))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$CE$7+$K392-1)*$F392)","v":""},"","","","","","","","","","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,IF($AK392=0,$W392,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1)*$F392)))","v":""},"",{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$V$7)*$F392)","v":""}]
[0.79032976452273918,0.27778088024238978,{"$f":"IF(Inventory!AH400=Inventory!$C$1032,0.5,1)*B401","v":0.27778088024238978},{"$f":"Inventory!C400","v":0},{"$f":"Inventory!E400","v":0},{"$f":"Inventory!W400","v":""},{"$f":"Inventory!AI400","v":""},{"$f":"IF(G401<>\"\",Inventory!AQ400/G401,\"\")","v":""},{"$f":"IF(G401<>\"\",Inventory!AS400/G401,\"\")","v":""},{"$f":"Inventory!AK400","v":""},"",{"$f":"IF(E401 = 0, \"\", MATCH($E401,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!BA$7+$J401-1))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$W$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AB$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,1,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0)*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},"","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$B$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$F$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$O$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$BF$7+$K401-1))","v":""},{"$f":"IF(L401=\"\", \"\", VLOOKUP(X401,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,P401,IF($X401=1,IF(Z$9=$G401,(1-$M401),0),IF($X401=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,Q401,IF($X401=1,IF(AA$9=$G401,(1-$M401),0),IF($X401=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,R401,IF($X401=1,IF(AB$9=$G401,(1-$M401),0),IF($X401=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,S401,IF($X401=1,IF(AC$9=$G401,(1-$M401),0),IF($X401=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X401=3,1,IF($X401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AO$7+$J401-1),$J401))","v":""},"",{"$f":"IF(L401=\"\", \"\", IF($X401=0,$V401,IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$T$7+$X401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401)))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$CE$7+$K401-1)*$F401)","v":""},"","","","","","","","","","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,IF($AK401=0,$W401,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1)*$F401)))","v":""},"",{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$V$7)*$F401)","v":""}]
[0.36307478337114762,2.697422016107609E-2,{"$f":"IF(Inventory!AH408=Inventory!$C$1032,0.5,1)*B409","v":2.697422016107609E-2},{"$f":"Inventory!C408","v":0},{"$f":"Inventory!E408","v":0},{"$f":"Inventory!W408","v":""},{"$f":"Inventory!AI408","v":""},{"$f":"IF(G409<>\"\",Inventory!AQ408/G409,\"\")","v":""},{"$f":"IF(G409<>\"\",Inventory!AS408/G409,\"\")","v":""},{"$f":"Inventory!AK408","v":""},"",{"$f":"IF(E409 = 0, \"\", MATCH($E409,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!BA$7+$J409-1))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$W$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AB$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,1,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0)*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},"","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$B$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$F$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$O$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$BF$7+$K409-1))","v":""},{"$f":"IF(L409=\"\", \"\", VLOOKUP(X409,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,P409,IF($X409=1,IF(Z$9=$G409,(1-$M409),0),IF($X409=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,Q409,IF($X409=1,IF(AA$9=$G409,(1-$M409),0),IF($X409=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,R409,IF($X409=1,IF(AB$9=$G409,(1-$M409),0),IF($X409=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,S409,IF($X409=1,IF(AC$9=$G409,(1-$M409),0),IF($X409=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X409=3,1,IF($X409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AO$7+$J409-1),$J409))","v":""},"",{"$f":"IF(L409=\"\", \"\", IF($X409=0,$V409,IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$T$7+$X409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409)))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$CE$7+$K409-1)*$F409)","v":""},"","","","","","","","","","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,IF($AK409=0,$W409,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1)*$F409)))","v":""},"",{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$V$7)*$F409)","v":""}]
[0.16540168742111216,0.69718994438023607,{"$f":"IF(Inventory!AH413=Inventory!$C$1032,0.5,1)*B414","v":0.69718994438023607},{"$f":"Inventory!C413","v":0},{"$f":"Inventory!E413","v":0},{"$f":"Inventory!W413","v":""},{"$f":"Inventory!AI413","v":""},{"$f":"IF(G414<>\"\",Inventory!AQ413/G414,\"\")","v":""},{"$f":"IF(G414<>\"\",Inventory!AS413/G414,\"\")","v":""},{"$f":"Inventory!AK413","v":""},"",{"$f":"IF(E414 = 0, \"\", MATCH($E414,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!BA$7+$J414-1))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$W$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AB$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,1,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0)*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},"","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$B$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$F$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$O$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$BF$7+$K414-1))","v":""},{"$f":"IF(L414=\"\", \"\", VLOOKUP(X414,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,P414,IF($X414=1,IF(Z$9=$G414,(1-$M414),0),IF($X414=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,Q414,IF($X414=1,IF(AA$9=$G414,(1-$M414),0),IF($X414=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,R414,IF($X414=1,IF(AB$9=$G414,(1-$M414),0),IF($X414=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,S414,IF($X414=1,IF(AC$9=$G414,(1-$M414),0),IF($X414=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X414=3,1,IF($X414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AO$7+$J414-1),$J414))","v":""},"",{"$f":"IF(L414=\"\", \"\", IF($X414=0,$V414,IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$T$7+$X414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414)))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$CE$7+$K414-1)*$F414)","v":""},"","","","","","","","","","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,IF($AK414=0,$W414,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1)*$F414)))","v":""},"",{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$V$7)*$F414)","v":""}]
[0.33559347184383692,0.82705173960503098,{"$f":"IF(Inventory!AH421=Inventory!$C$1032,0.5,1)*B422","v":0.82705173960503098},{"$f":"Inventory!C421","v":0},{"$f":"Inventory!E421","v":0},{"$f":"Inventory!W421","v":""},{"$f":"Inventory!AI421","v":""},{"$f":"IF(G422<>\"\",Inventory!AQ421/G422,\"\")","v":""},{"$f":"IF(G422<>\"\",Inventory!AS421/G422,\"\")","v":""},{"$f":"Inventory!AK421","v":""},"",{"$f":"IF(E422 = 0, \"\", MATCH($E422,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!BA$7+$J422-1))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$W$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AB$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,1,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0)*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},"","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$B$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$F$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$O$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$BF$7+$K422-1))","v":""},{"$f":"IF(L422=\"\", \"\", VLOOKUP(X422,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,P422,IF($X422=1,IF(Z$9=$G422,(1-$M422),0),IF($X422=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,Q422,IF($X422=1,IF(AA$9=$G422,(1-$M422),0),IF($X422=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,R422,IF($X422=1,IF(AB$9=$G422,(1-$M422),0),IF($X422=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,S422,IF($X422=1,IF(AC$9=$G422,(1-$M422),0),IF($X422=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X422=3,1,IF($X422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AO$7+$J422-1),$J422))","v":""},"",{"$f":"IF(L422=\"\", \"\", IF($X422=0,$V422,IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$T$7+$X422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422)))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$CE$7+$K422-1)*$F422)","v":""},"","","","","","","","","","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,IF($AK422=0,$W422,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1)*$F422)))","v":""},"",{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$V$7)*$F422)","v":""}]
[0.8351698003091832,0.95529005420899948,{"$f":"IF(Inventory!AH429=Inventory!$C$1032,0.5,1)*B430","v":0.95529005420899948},{"$f":"Inventory!C429","v":0},{"$f":"Inventory!E429","v":0},{"$f":"Inventory!W429","v":""},{"$f":"Inventory!AI429","v":""},{"$f":"IF(G430<>\"\",Inventory!AQ429/G430,\"\")","v":""},{"$f":"IF(G430<>\"\",Inventory!AS429/G430,\"\")","v":""},{"$f":"Inventory!AK429","v":""},"",{"$f":"IF(E430 = 0, \"\", MATCH($E430,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!BA$7+$J430-1))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$W$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AB$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,1,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0)*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},"","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$B$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$F$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$O$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$BF$7+$K430-1))","v":""},{"$f":"IF(L430=\"\", \"\", VLOOKUP(X430,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,P430,IF($X430=1,IF(Z$9=$G430,(1-$M430),0),IF($X430=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,Q430,IF($X430=1,IF(AA$9=$G430,(1-$M430),0),IF($X430=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,R430,IF($X430=1,IF(AB$9=$G430,(1-$M430),0),IF($X430=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,S430,IF($X430=1,IF(AC$9=$G430,(1-$M430),0),IF($X430=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X430=3,1,IF($X430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AO$7+$J430-1),$J430))","v":""},"",{"$f":"IF(L430=\"\", \"\", IF($X430=0,$V430,IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$T$7+$X430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430)))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$CE$7+$K430-1)*$F430)","v":""},"","","","","","","","","","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,IF($AK430=0,$W430,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1)*$F430)))","v":""},"",{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$V$7)*$F430)","v":""}]
[0.9944282520677542,0.44671408967880943,{"$f":"IF(Inventory!AH432=Inventory!$C$1032,0.5,1)*B433","v":0.44671408967880943},{"$f":"Inventory!C432","v":0},{"$f":"Inventory!E432","v":0},{"$f":"Inventory!W432","v":""},{"$f":"Inventory!AI432","v":""},{"$f":"IF(G433<>\"\",Inventory!AQ432/G433,\"\")","v":""},{"$f":"IF(G433<>\"\",Inventory!AS432/G433,\"\")","v":""},{"$f":"Inventory!AK432","v":""},"",{"$f":"IF(E433 = 0, \"\", MATCH($E433,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!BA$7+$J433-1))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$W$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AB$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,1,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0)*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},"","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$B$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$F$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$O$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$BF$7+$K433-1))","v":""},{"$f":"IF(L433=\"\", \"\", VLOOKUP(X433,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,P433,IF($X433=1,IF(Z$9=$G433,(1-$M433),0),IF($X433=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,Q433,IF($X433=1,IF(AA$9=$G433,(1-$M433),0),IF($X433=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,R433,IF($X433=1,IF(AB$9=$G433,(1-$M433),0),IF($X433=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,S433,IF($X433=1,IF(AC$9=$G433,(1-$M433),0),IF($X433=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X433=3,1,IF($X433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AO$7+$J433-1),$J433))","v":""},"",{"$f":"IF(L433=\"\", \"\", IF($X433=0,$V433,IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$T$7+$X433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433)))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$CE$7+$K433-1)*$F433)","v":""},"","","","","","","","","","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,IF($AK433=0,$W433,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1)*$F433)))","v":""},"",{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$V$7)*$F433)","v":""}]
[0.99941635090138681,0.93127013473544973,{"$f":"IF(Inventory!AH441=Inventory!$C$1032,0.5,1)*B442","v":0.93127013473544973},{"$f":"Inventory!C441","v":0},{"$f":"Inventory!E441","v":0},{"$f":"Inventory!W441","v":""},{"$f":"Inventory!AI441","v":""},{"$f":"IF(G442<>\"\",Inventory!AQ441/G442,\"\")","v":""},{"$f":"IF(G442<>\"\",Inventory!AS441/G442,\"\")","v":""},{"$f":"Inventory!AK441","v":""},"",{"$f":"IF(E442 = 0, \"\", MATCH($E442,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!BA$7+$J442-1))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$W$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AB$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,1,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0)*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},"","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$B$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$F$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$O$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$BF$7+$K442-1))","v":""},{"$f":"IF(L442=\"\", \"\", VLOOKUP(X442,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,P442,IF($X442=1,IF(Z$9=$G442,(1-$M442),0),IF($X442=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,Q442,IF($X442=1,IF(AA$9=$G442,(1-$M442),0),IF($X442=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,R442,IF($X442=1,IF(AB$9=$G442,(1-$M442),0),IF($X442=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,S442,IF($X442=1,IF(AC$9=$G442,(1-$M442),0),IF($X442=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X442=3,1,IF($X442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AO$7+$J442-1),$J442))","v":""},"",{"$f":"IF(L442=\"\", \"\", IF($X442=0,$V442,IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$T$7+$X442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442)))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$CE$7+$K442-1)*$F442)","v":""},"","","","","","","","","","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,IF($AK442=0,$W442,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1)*$F442)))","v":""},"",{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$V$7)*$F442)","v":""}]
[0.81116860538408375,0.21126664626736658,{"$f":"IF(Inventory!AH449=Inventory!$C$1032,0.5,1)*B450","v":0.21126664626736658},{"$f":"Inventory!C449","v":0},{"$f":"Inventory!E449","v":0},{"$f":"Inventory!W449","v":""},{"$f":"Inventory!AI449","v":""},{"$f":"IF(G450<>\"\",Inventory!AQ449/G450,\"\")","v":""},{"$f":"IF(G450<>\"\",Inventory!AS449/G450,\"\")","v":""},{"$f":"Inventory!AK449","v":""},"",{"$f":"IF(E450 = 0, \"\", MATCH($E450,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!BA$7+$J450-1))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$W$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AB$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,1,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0)*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},"","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$B$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$F$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$O$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$BF$7+$K450-1))","v":""},{"$f":"IF(L450=\"\", \"\", VLOOKUP(X450,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,P450,IF($X450=1,IF(Z$9=$G450,(1-$M450),0),IF($X450=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,Q450,IF($X450=1,IF(AA$9=$G450,(1-$M450),0),IF($X450=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,R450,IF($X450=1,IF(AB$9=$G450,(1-$M450),0),IF($X450=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,S450,IF($X450=1,IF(AC$9=$G450,(1-$M450),0),IF($X450=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X450=3,1,IF($X450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AO$7+$J450-1),$J450))","v":""},"",{"$f":"IF(L450=\"\", \"\", IF($X450=0,$V450,IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$T$7+$X450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450)))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$CE$7+$K450-1)*$F450)","v":""},"","","","","","","","","","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,IF($AK450=0,$W450,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1)*$F450)))","v":""},"",{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$V$7)*$F450)","v":""}]
[0.45019856135529901,0.10982505558323119,{"$f":"IF(Inventory!AH454=Inventory!$C$1032,0.5,1)*B455","v":0.10982505558323119},{"$f":"Inventory!C454","v":0},{"$f":"Inventory!E454","v":0},{"$f":"Inventory!W454","v":""},{"$f":"Inventory!AI454","v":""},{"$f":"IF(G455<>\"\",Inventory!AQ454/G455,\"\")","v":""},{"$f":"IF(G455<>\"\",Inventory!AS454/G455,\"\")","v":""},{"$f":"Inventory!AK454","v":""},"",{"$f":"IF(E455 = 0, \"\", MATCH($E455,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!BA$7+$J455-1))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$W$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AB$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,1,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0)*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},"","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$B$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$F$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$O$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$BF$7+$K455-1))","v":""},{"$f":"IF(L455=\"\", \"\", VLOOKUP(X455,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,P455,IF($X455=1,IF(Z$9=$G455,(1-$M455),0),IF($X455=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,Q455,IF($X455=1,IF(AA$9=$G455,(1-$M455),0),IF($X455=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,R455,IF($X455=1,IF(AB$9=$G455,(1-$M455),0),IF($X455=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,S455,IF($X455=1,IF(AC$9=$G455,(1-$M455),0),IF($X455=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X455=3,1,IF($X455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AO$7+$J455-1),$J455))","v":""},"",{"$f":"IF(L455=\"\", \"\", IF($X455=0,$V455,IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$T$7+$X455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455)))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$CE$7+$K455-1)*$F455)","v":""},"","","","","","","","","","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,IF($AK455=0,$W455,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1)*$F455)))","v":""},"",{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$V$7)*$F455)","v":""}]
[0.1943967469756942,1.3784730897785646E-2,{"$f":"IF(Inventory!AH462=Inventory!$C$1032,0.5,1)*B463","v":1.3784730897785646E-2},{"$f":"Inventory!C462","v":0},{"$f":"Inventory!E462","v":0},{"$f":"Inventory!W462","v":""},{"$f":"Inventory!AI462","v":""},{"$f":"IF(G463<>\"\",Inventory!AQ462/G463,\"\")","v":""},{"$f":"IF(G463<>\"\",Inventory!AS462/G463,\"\")","v":""},{"$f":"Inventory!AK462","v":""},"",{"$f":"IF(E463 = 0, \"\", MATCH($E463,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!BA$7+$J463-1))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$W$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AB$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,1,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0)*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},"","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$B$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$F$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$O$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$BF$7+$K463-1))","v":""},{"$f":"IF(L463=\"\", \"\", VLOOKUP(X463,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,P463,IF($X463=1,IF(Z$9=$G463,(1-$M463),0),IF($X463=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,Q463,IF($X463=1,IF(AA$9=$G463,(1-$M463),0),IF($X463=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,R463,IF($X463=1,IF(AB$9=$G463,(1-$M463),0),IF($X463=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,S463,IF($X463=1,IF(AC$9=$G463,(1-$M463),0),IF($X463=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X463=3,1,IF($X463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AO$7+$J463-1),$J463))","v":""},"",{"$f":"IF(L463=\"\", \"\", IF($X463=0,$V463,IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$T$7+$X463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463)))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$CE$7+$K463-1)*$F463)","v":""},"","","","","","","","","","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,IF($AK463=0,$W463,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1)*$F463)))","v":""},"",{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$V$7)*$F463)","v":""}]
[0.74366803387419078,0.44166401182885073,{"$f":"IF(Inventory!AH467=Inventory!$C$1032,0.5,1)*B468","v":0.44166401182885073},{"$f":"Inventory!C467","v":0},{"$f":"Inventory!E467","v":0},{"$f":"Inventory!W467","v":""},{"$f":"Inventory!AI467","v":""},{"$f":"IF(G468<>\"\",Inventory!AQ467/G468,\"\")","v":""},{"$f":"IF(G468<>\"\",Inventory!AS467/G468,\"\")","v":""},{"$f":"Inventory!AK467","v":""},"",{"$f":"IF(E468 = 0, \"\", MATCH($E468,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!BA$7+$J468-1))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$W$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AB$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,1,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0)*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},"","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$B$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$F$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$O$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$BF$7+$K468-1))","v":""},{"$f":"IF(L468=\"\", \"\", VLOOKUP(X468,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,P468,IF($X468=1,IF(Z$9=$G468,(1-$M468),0),IF($X468=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,Q468,IF($X468=1,IF(AA$9=$G468,(1-$M468),0),IF($X468=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,R468,IF($X468=1,IF(AB$9=$G468,(1-$M468),0),IF($X468=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,S468,IF($X468=1,IF(AC$9=$G468,(1-$M468),0),IF($X468=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X468=3,1,IF($X468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AO$7+$J468-1),$J468))","v":""},"",{"$f":"IF(L468=\"\", \"\", IF($X468=0,$V468,IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$T$7+$X468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468)))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$CE$7+$K468-1)*$F468)","v":""},"","","","","","","","","","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,IF($AK468=0,$W468,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1)*$F468)))","v":""},"",{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$V$7)*$F468)","v":""}]
[0.62582423691585654,3.5643681718203757E-3,{"$f":"IF(Inventory!AH475=Inventory!$C$1032,0.5,1)*B476","v":3.5643681718203757E-3},{"$f":"Inventory!C475","v":0},{"$f":"Inventory!E475","v":0},{"$f":"Inventory!W475","v":""},{"$f":"Inventory!AI475","v":""},{"$f":"IF(G476<>\"\",Inventory!AQ475/G476,\"\")","v":""},{"$f":"IF(G476<>\"\",Inventory!AS475/G476,\"\")","v":""},{"$f":"Inventory!AK475","v":""},"",{"$f":"IF(E476 = 0, \"\", MATCH($E476,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!BA$7+$J476-1))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$W$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AB$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,1,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0)*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},"","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$B$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$F$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$O$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$BF$7+$K476-1))","v":""},{"$f":"IF(L476=\"\", \"\", VLOOKUP(X476,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,P476,IF($X476=1,IF(Z$9=$G476,(1-$M476),0),IF($X476=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,Q476,IF($X476=1,IF(AA$9=$G476,(1-$M476),0),IF($X476=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,R476,IF($X476=1,IF(AB$9=$G476,(1-$M476),0),IF($X476=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,S476,IF($X476=1,IF(AC$9=$G476,(1-$M476),0),IF($X476=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X476=3,1,IF($X476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AO$7+$J476-1),$J476))","v":""},"",{"$f":"IF(L476=\"\", \"\", IF($X476=0,$V476,IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$T$7+$X476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476)))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$CE$7+$K476-1)*$F476)","v":""},"","","","","","","","","","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,IF($AK476=0,$W476,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1)*$F476)))","v":""},"",{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$V$7)*$F476)","v":""}]
[0.7928515114666409,2.612185737517958E-2,{"$f":"IF(Inventory!AH482=Inventory!$C$1032,0.5,1)*B483","v":2.612185737517958E-2},{"$f":"Inventory!C482","v":0},{"$f":"Inventory!E482","v":0},{"$f":"Inventory!W482","v":""},{"$f":"Inventory!AI482","v":""},{"$f":"IF(G483<>\"\",Inventory!AQ482/G483,\"\")","v":""},{"$f":"IF(G483<>\"\",Inventory!AS482/G483,\"\")","v":""},{"$f":"Inventory!AK482","v":""},"",{"$f":"IF(E483 = 0, \"\", MATCH($E483,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!BA$7+$J483-1))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$W$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AB$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,1,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0)*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},"","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$B$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$F$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$O$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$BF$7+$K483-1))","v":""},{"$f":"IF(L483=\"\", \"\", VLOOKUP(X483,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,P483,IF($X483=1,IF(Z$9=$G483,(1-$M483),0),IF($X483=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,Q483,IF($X483=1,IF(AA$9=$G483,(1-$M483),0),IF($X483=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,R483,IF($X483=1,IF(AB$9=$G483,(1-$M483),0),IF($X483=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,S483,IF($X483=1,IF(AC$9=$G483,(1-$M483),0),IF($X483=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X483=3,1,IF($X483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AO$7+$J483-1),$J483))","v":""},"",{"$f":"IF(L483=\"\", \"\", IF($X483=0,$V483,IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$T$7+$X483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483)))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$CE$7+$K483-1)*$F483)","v":""},"","","","","","","","","","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,IF($AK483=0,$W483,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1)*$F483)))","v":""},"",{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$V$7)*$F483)","v":""}]
[0.78668406937466884,0.80856908831913765,{"$f":"IF(Inventory!AH487=Inventory!$C$1032,0.5,1)*B488","v":0.80856908831913765},{"$f":"Inventory!C487","v":0},{"$f":"Inventory!E487","v":0},{"$f":"Inventory!W487","v":""},{"$f":"Inventory!AI487","v":""},{"$f":"IF(G488<>\"\",Inventory!AQ487/G488,\"\")","v":""},{"$f":"IF(G488<>\"\",Inventory!AS487/G488,\"\")","v":""},{"$f":"Inventory!AK487","v":""},"",{"$f":"IF(E488 = 0, \"\", MATCH($E488,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!BA$7+$J488-1))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$W$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AB$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,1,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0)*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},"","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$B$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$F$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$O$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$BF$7+$K488-1))","v":""},{"$f":"IF(L488=\"\", \"\", VLOOKUP(X488,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,P488,IF($X488=1,IF(Z$9=$G488,(1-$M488),0),IF($X488=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,Q488,IF($X488=1,IF(AA$9=$G488,(1-$M488),0),IF($X488=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,R488,IF($X488=1,IF(AB$9=$G488,(1-$M488),0),IF($X488=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,S488,IF($X488=1,IF(AC$9=$G488,(1-$M488),0),IF($X488=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X488=3,1,IF($X488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AO$7+$J488-1),$J488))","v":""},"",{"$f":"IF(L488=\"\", \"\", IF($X488=0,$V488,IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$T$7+$X488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488)))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$CE$7+$K488-1)*$F488)","v":""},"","","","","","","","","","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,IF($AK488=0,$W488,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1)*$F488)))","v":""},"",{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$V$7)*$F488)","v":""}]
[0.23607832733808842,0.47093684572073946,{"$f":"IF(Inventory!AH495=Inventory!$C$1032,0.5,1)*B496","v":0.47093684572073946},{"$f":"Inventory!C495","v":0},{"$f":"Inventory!E495","v":0},{"$f":"Inventory!W495","v":""},{"$f":"Inventory!AI495","v":""},{"$f":"IF(G496<>\"\",Inventory!AQ495/G496,\"\")","v":""},{"$f":"IF(G496<>\"\",Inventory!AS495/G496,\"\")","v":""},{"$f":"Inventory!AK495","v":""},"",{"$f":"IF(E496 = 0, \"\", MATCH($E496,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!BA$7+$J496-1))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$W$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AB$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,1,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0)*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},"","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$B$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$F$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$O$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$BF$7+$K496-1))","v":""},{"$f":"IF(L496=\"\", \"\", VLOOKUP(X496,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,P496,IF($X496=1,IF(Z$9=$G496,(1-$M496),0),IF($X496=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,Q496,IF($X496=1,IF(AA$9=$G496,(1-$M496),0),IF($X496=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,R496,IF($X496=1,IF(AB$9=$G496,(1-$M496),0),IF($X496=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,S496,IF($X496=1,IF(AC$9=$G496,(1-$M496),0),IF($X496=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X496=3,1,IF($X496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AO$7+$J496-1),$J496))","v":""},"",{"$f":"IF(L496=\"\", \"\", IF($X496=0,$V496,IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$T$7+$X496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496)))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$CE$7+$K496-1)*$F496)","v":""},"","","","","","","","","","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,IF($AK496=0,$W496,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1)*$F496)))","v":""},"",{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$V$7)*$F496)","v":""}]
[1.8492864691581623E-2,0.36928748272685241,{"$f":"IF(Inventory!AH500=Inventory!$C$1032,0.5,1)*B501","v":0.36928748272685241},{"$f":"Inventory!C500","v":0},{"$f":"Inventory!E500","v":0},{"$f":"Inventory!W500","v":""},{"$f":"Inventory!AI500","v":""},{"$f":"IF(G501<>\"\",Inventory!AQ500/G501,\"\")","v":""},{"$f":"IF(G501<>\"\",Inventory!AS500/G501,\"\")","v":""},{"$f":"Inventory!AK500","v":""},"",{"$f":"IF(E501 = 0, \"\", MATCH($E501,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!BA$7+$J501-1))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$W$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AB$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,1,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0)*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},"","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$B$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$F$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$O$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$BF$7+$K501-1))","v":""},{"$f":"IF(L501=\"\", \"\", VLOOKUP(X501,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,P501,IF($X501=1,IF(Z$9=$G501,(1-$M501),0),IF($X501=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,Q501,IF($X501=1,IF(AA$9=$G501,(1-$M501),0),IF($X501=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,R501,IF($X501=1,IF(AB$9=$G501,(1-$M501),0),IF($X501=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,S501,IF($X501=1,IF(AC$9=$G501,(1-$M501),0),IF($X501=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X501=3,1,IF($X501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AO$7+$J501-1),$J501))","v":""},"",{"$f":"IF(L501=\"\", \"\", IF($X501=0,$V501,IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$T$7+$X501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501)))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$CE$7+$K501-1)*$F501)","v":""},"","","","","","","","","","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,IF($AK501=0,$W501,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1)*$F501)))","v":""},"",{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$V$7)*$F501)","v":""}]
[0.31374716953367643,0.94234665507904658,{"$f":"IF(Inventory!AH508=Inventory!$C$1032,0.5,1)*B509","v":0.94234665507904658},{"$f":"Inventory!C508","v":0},{"$f":"Inventory!E508","v":0},{"$f":"Inventory!W508","v":""},{"$f":"Inventory!AI508","v":""},{"$f":"IF(G509<>\"\",Inventory!AQ508/G509,\"\")","v":""},{"$f":"IF(G509<>\"\",Inventory!AS508/G509,\"\")","v":""},{"$f":"Inventory!AK508","v":""},"",{"$f":"IF(E509 = 0, \"\", MATCH($E509,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!BA$7+$J509-1))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$W$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AB$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,1,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0)*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},"","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$B$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$F$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$O$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$BF$7+$K509-1))","v":""},{"$f":"IF(L509=\"\", \"\", VLOOKUP(X509,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,P509,IF($X509=1,IF(Z$9=$G509,(1-$M509),0),IF($X509=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,Q509,IF($X509=1,IF(AA$9=$G509,(1-$M509),0),IF($X509=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,R509,IF($X509=1,IF(AB$9=$G509,(1-$M509),0),IF($X509=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,S509,IF($X509=1,IF(AC$9=$G509,(1-$M509),0),IF($X509=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X509=3,1,IF($X509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AO$7+$J509-1),$J509))","v":""},"",{"$f":"IF(L509=\"\", \"\", IF($X509=0,$V509,IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$T$7+$X509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509)))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$CE$7+$K509-1)*$F509)","v":""},"","","","","","","","","","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,IF($AK509=0,$W509,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1)*$F509)))","v":""},"",{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$V$7)*$F509)","v":""}]
[1.5061813531364709E-2,0.3540435254732347,{"$f":"IF(Inventory!AH515=Inventory!$C$1032,0.5,1)*B516","v":0.3540435254732347},{"$f":"Inventory!C515","v":0},{"$f":"Inventory!E515","v":0},{"$f":"Inventory!W515","v":""},{"$f":"Inventory!AI515","v":""},{"$f":"IF(G516<>\"\",Inventory!AQ515/G516,\"\")","v":""},{"$f":"IF(G516<>\"\",Inventory!AS515/G516,\"\")","v":""},{"$f":"Inventory!AK515","v":""},"",{"$f":"IF(E516 = 0, \"\", MATCH($E516,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!BA$7+$J516-1))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$W$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AB$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,1,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0)*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},"","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$B$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$F$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$O$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$BF$7+$K516-1))","v":""},{"$f":"IF(L516=\"\", \"\", VLOOKUP(X516,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,P516,IF($X516=1,IF(Z$9=$G516,(1-$M516),0),IF($X516=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,Q516,IF($X516=1,IF(AA$9=$G516,(1-$M516),0),IF($X516=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,R516,IF($X516=1,IF(AB$9=$G516,(1-$M516),0),IF($X516=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,S516,IF($X516=1,IF(AC$9=$G516,(1-$M516),0),IF($X516=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X516=3,1,IF($X516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AO$7+$J516-1),$J516))","v":""},"",{"$f":"IF(L516=\"\", \"\", IF($X516=0,$V516,IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$T$7+$X516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516)))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$CE$7+$K516-1)*$F516)","v":""},"","","","","","","","","","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,IF($AK516=0,$W516,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1)*$F516)))","v":""},"",{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$V$7)*$F516)","v":""}]
[0.48500938037466712,0.34286210064031031,{"$f":"IF(Inventory!AH520=Inventory!$C$1032,0.5,1)*B521","v":0.34286210064031031},{"$f":"Inventory!C520","v":0},{"$f":"Inventory!E520","v":0},{"$f":"Inventory!W520","v":""},{"$f":"Inventory!AI520","v":""},{"$f":"IF(G521<>\"\",Inventory!AQ520/G521,\"\")","v":""},{"$f":"IF(G521<>\"\",Inventory!AS520/G521,\"\")","v":""},{"$f":"Inventory!AK520","v":""},"",{"$f":"IF(E521 = 0, \"\", MATCH($E521,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!BA$7+$J521-1))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$W$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AB$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,1,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0)*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},"","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$B$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$F$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$O$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$BF$7+$K521-1))","v":""},{"$f":"IF(L521=\"\", \"\", VLOOKUP(X521,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,P521,IF($X521=1,IF(Z$9=$G521,(1-$M521),0),IF($X521=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,Q521,IF($X521=1,IF(AA$9=$G521,(1-$M521),0),IF($X521=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,R521,IF($X521=1,IF(AB$9=$G521,(1-$M521),0),IF($X521=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,S521,IF($X521=1,IF(AC$9=$G521,(1-$M521),0),IF($X521=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X521=3,1,IF($X521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AO$7+$J521-1),$J521))","v":""},"",{"$f":"IF(L521=\"\", \"\", IF($X521=0,$V521,IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$T$7+$X521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521)))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$CE$7+$K521-1)*$F521)","v":""},"","","","","","","","","","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,IF($AK521=0,$W521,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1)*$F521)))","v":""},"",{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$V$7)*$F521)","v":""}]
[0.60889993838404832,0.22037212385269667,{"$f":"IF(Inventory!AH528=Inventory!$C$1032,0.5,1)*B529","v":0.22037212385269667},{"$f":"Inventory!C528","v":0},{"$f":"Inventory!E528","v":0},{"$f":"Inventory!W528","v":""},{"$f":"Inventory!AI528","v":""},{"$f":"IF(G529<>\"\",Inventory!AQ528/G529,\"\")","v":""},{"$f":"IF(G529<>\"\",Inventory!AS528/G529,\"\")","v":""},{"$f":"Inventory!AK528","v":""},"",{"$f":"IF(E529 = 0, \"\", MATCH($E529,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!BA$7+$J529-1))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$W$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AB$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,1,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0)*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},"","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$B$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$F$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$O$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$BF$7+$K529-1))","v":""},{"$f":"IF(L529=\"\", \"\", VLOOKUP(X529,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,P529,IF($X529=1,IF(Z$9=$G529,(1-$M529),0),IF($X529=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,Q529,IF($X529=1,IF(AA$9=$G529,(1-$M529),0),IF($X529=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,R529,IF($X529=1,IF(AB$9=$G529,(1-$M529),0),IF($X529=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,S529,IF($X529=1,IF(AC$9=$G529,(1-$M529),0),IF($X529=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X529=3,1,IF($X529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AO$7+$J529-1),$J529))","v":""},"",{"$f":"IF(L529=\"\", \"\", IF($X529=0,$V529,IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$T$7+$X529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529)))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$CE$7+$K529-1)*$F529)","v":""},"","","","","","","","","","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,IF($AK529=0,$W529,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1)*$F529)))","v":""},"",{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$V$7)*$F529)","v":""}]
[0.92120852462562186,0.49595550331894289,{"$f":"IF(Inventory!AH536=Inventory!$C$1032,0.5,1)*B537","v":0.49595550331894289},{"$f":"Inventory!C536","v":0},{"$f":"Inventory!E536","v":0},{"$f":"Inventory!W536","v":""},{"$f":"Inventory!AI536","v":""},{"$f":"IF(G537<>\"\",Inventory!AQ536/G537,\"\")","v":""},{"$f":"IF(G537<>\"\",Inventory!AS536/G537,\"\")","v":""},{"$f":"Inventory!AK536","v":""},"",{"$f":"IF(E537 = 0, \"\", MATCH($E537,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!BA$7+$J537-1))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$W$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AB$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,1,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0)*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},"","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$B$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$F$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$O$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$BF$7+$K537-1))","v":""},{"$f":"IF(L537=\"\", \"\", VLOOKUP(X537,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,P537,IF($X537=1,IF(Z$9=$G537,(1-$M537),0),IF($X537=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,Q537,IF($X537=1,IF(AA$9=$G537,(1-$M537),0),IF($X537=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,R537,IF($X537=1,IF(AB$9=$G537,(1-$M537),0),IF($X537=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,S537,IF($X537=1,IF(AC$9=$G537,(1-$M537),0),IF($X537=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X537=3,1,IF($X537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AO$7+$J537-1),$J537))","v":""},"",{"$f":"IF(L537=\"\", \"\", IF($X537=0,$V537,IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$T$7+$X537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537)))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$CE$7+$K537-1)*$F537)","v":""},"","","","","","","","","","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,IF($AK537=0,$W537,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1)*$F537)))","v":""},"",{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$V$7)*$F537)","v":""}]
[0.10894812827916889,0.1544705997893262,{"$f":"IF(Inventory!AH541=Inventory!$C$1032,0.5,1)*B542","v":0.1544705997893262},{"$f":"Inventory!C541","v":0},{"$f":"Inventory!E541","v":0},{"$f":"Inventory!W541","v":""},{"$f":"Inventory!AI541","v":""},{"$f":"IF(G542<>\"\",Inventory!AQ541/G542,\"\")","v":""},{"$f":"IF(G542<>\"\",Inventory!AS541/G542,\"\")","v":""},{"$f":"Inventory!AK541","v":""},"",{"$f":"IF(E542 = 0, \"\", MATCH($E542,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!BA$7+$J542-1))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$W$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AB$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,1,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0)*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},"","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$B$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$F$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$O$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$BF$7+$K542-1))","v":""},{"$f":"IF(L542=\"\", \"\", VLOOKUP(X542,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,P542,IF($X542=1,IF(Z$9=$G542,(1-$M542),0),IF($X542=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,Q542,IF($X542=1,IF(AA$9=$G542,(1-$M542),0),IF($X542=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,R542,IF($X542=1,IF(AB$9=$G542,(1-$M542),0),IF($X542=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,S542,IF($X542=1,IF(AC$9=$G542,(1-$M542),0),IF($X542=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X542=3,1,IF($X542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AO$7+$J542-1),$J542))","v":""},"",{"$f":"IF(L542=\"\", \"\", IF($X542=0,$V542,IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$T$7+$X542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542)))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$CE$7+$K542-1)*$F542)","v":""},"","","","","","","","","","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,IF($AK542=0,$W542,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1)*$F542)))","v":""},"",{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$V$7)*$F542)","v":""}]
[0.10618959899730729,0.32746786085745083,{"$f":"IF(Inventory!AH551=Inventory!$C$1032,0.5,1)*B552","v":0.32746786085745083},{"$f":"Inventory!C551","v":0},{"$f":"Inventory!E551","v":0},{"$f":"Inventory!W551","v":""},{"$f":"Inventory!AI551","v":""},{"$f":"IF(G552<>\"\",Inventory!AQ551/G552,\"\")","v":""},{"$f":"IF(G552<>\"\",Inventory!AS551/G552,\"\")","v":""},{"$f":"Inventory!AK551","v":""},"",{"$f":"IF(E552 = 0, \"\", MATCH($E552,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!BA$7+$J552-1))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$W$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AB$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,1,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0)*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},"","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$B$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$F$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$O$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$BF$7+$K552-1))","v":""},{"$f":"IF(L552=\"\", \"\", VLOOKUP(X552,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,P552,IF($X552=1,IF(Z$9=$G552,(1-$M552),0),IF($X552=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,Q552,IF($X552=1,IF(AA$9=$G552,(1-$M552),0),IF($X552=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,R552,IF($X552=1,IF(AB$9=$G552,(1-$M552),0),IF($X552=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,S552,IF($X552=1,IF(AC$9=$G552,(1-$M552),0),IF($X552=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X552=3,1,IF($X552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AO$7+$J552-1),$J552))","v":""},"",{"$f":"IF(L552=\"\", \"\", IF($X552=0,$V552,IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$T$7+$X552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552)))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$CE$7+$K552-1)*$F552)","v":""},"","","","","","","","","","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,IF($AK552=0,$W552,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1)*$F552)))","v":""},"",{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$V$7)*$F552)","v":""}]
[0.12857694278280063,0.91603474079586167,{"$f":"IF(Inventory!AH560=Inventory!$C$1032,0.5,1)*B561","v":0.91603474079586167},{"$f":"Inventory!C560","v":0},{"$f":"Inventory!E560","v":0},{"$f":"Inventory!W560","v":""},{"$f":"Inventory!AI560","v":""},{"$f":"IF(G561<>\"\",Inventory!AQ560/G561,\"\")","v":""},{"$f":"IF(G561<>\"\",Inventory!AS560/G561,\"\")","v":""},{"$f":"Inventory!AK560","v":""},"",{"$f":"IF(E561 = 0, \"\", MATCH($E561,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!BA$7+$J561-1))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$W$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AB$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,1,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0)*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},"","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$B$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$F$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$O$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$BF$7+$K561-1))","v":""},{"$f":"IF(L561=\"\", \"\", VLOOKUP(X561,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,P561,IF($X561=1,IF(Z$9=$G561,(1-$M561),0),IF($X561=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,Q561,IF($X561=1,IF(AA$9=$G561,(1-$M561),0),IF($X561=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,R561,IF($X561=1,IF(AB$9=$G561,(1-$M561),0),IF($X561=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,S561,IF($X561=1,IF(AC$9=$G561,(1-$M561),0),IF($X561=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X561=3,1,IF($X561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AO$7+$J561-1),$J561))","v":""},"",{"$f":"IF(L561=\"\", \"\", IF($X561=0,$V561,IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$T$7+$X561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561)))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$CE$7+$K561-1)*$F561)","v":""},"","","","","","","","","","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,IF($AK561=0,$W561,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1)*$F561)))","v":""},"",{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$V$7)*$F561)","v":""}]
[0.54997027312791869,0.96256148381231732,{"$f":"IF(Inventory!AH561=Inventory!$C$1032,0.5,1)*B562","v":0.96256148381231732},{"$f":"Inventory!C561","v":0},{"$f":"Inventory!E561","v":0},{"$f":"Inventory!W561","v":""},{"$f":"Inventory!AI561","v":""},{"$f":"IF(G562<>\"\",Inventory!AQ561/G562,\"\")","v":""},{"$f":"IF(G562<>\"\",Inventory!AS561/G562,\"\")","v":""},{"$f":"Inventory!AK561","v":""},"",{"$f":"IF(E562 = 0, \"\", MATCH($E562,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!BA$7+$J562-1))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$W$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AB$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,1,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0)*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},"","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$B$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$F$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$O$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$BF$7+$K562-1))","v":""},{"$f":"IF(L562=\"\", \"\", VLOOKUP(X562,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,P562,IF($X562=1,IF(Z$9=$G562,(1-$M562),0),IF($X562=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,Q562,IF($X562=1,IF(AA$9=$G562,(1-$M562),0),IF($X562=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,R562,IF($X562=1,IF(AB$9=$G562,(1-$M562),0),IF($X562=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,S562,IF($X562=1,IF(AC$9=$G562,(1-$M562),0),IF($X562=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X562=3,1,IF($X562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AO$7+$J562-1),$J562))","v":""},"",{"$f":"IF(L562=\"\", \"\", IF($X562=0,$V562,IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$T$7+$X562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562)))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$CE$7+$K562-1)*$F562)","v":""},"","","","","","","","","","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,IF($AK562=0,$W562,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1)*$F562)))","v":""},"",{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$V$7)*$F562)","v":""}]
[0.29655055867064428,0.4679931384430821,{"$f":"IF(Inventory!AH569=Inventory!$C$1032,0.5,1)*B570","v":0.4679931384430821},{"$f":"Inventory!C569","v":0},{"$f":"Inventory!E569","v":0},{"$f":"Inventory!W569","v":""},{"$f":"Inventory!AI569","v":""},{"$f":"IF(G570<>\"\",Inventory!AQ569/G570,\"\")","v":""},{"$f":"IF(G570<>\"\",Inventory!AS569/G570,\"\")","v":""},{"$f":"Inventory!AK569","v":""},"",{"$f":"IF(E570 = 0, \"\", MATCH($E570,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!BA$7+$J570-1))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$W$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AB$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,1,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0)*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},"","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$B$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$F$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$O$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$BF$7+$K570-1))","v":""},{"$f":"IF(L570=\"\", \"\", VLOOKUP(X570,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,P570,IF($X570=1,IF(Z$9=$G570,(1-$M570),0),IF($X570=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,Q570,IF($X570=1,IF(AA$9=$G570,(1-$M570),0),IF($X570=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,R570,IF($X570=1,IF(AB$9=$G570,(1-$M570),0),IF($X570=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,S570,IF($X570=1,IF(AC$9=$G570,(1-$M570),0),IF($X570=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X570=3,1,IF($X570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AO$7+$J570-1),$J570))","v":""},"",{"$f":"IF(L570=\"\", \"\", IF($X570=0,$V570,IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$T$7+$X570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570)))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$CE$7+$K570-1)*$F570)","v":""},"","","","","","","","","","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,IF($AK570=0,$W570,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1)*$F570)))","v":""},"",{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$V$7)*$F570)","v":""}]
[0.52442169743997757,0.15658483723959504,{"$f":"IF(Inventory!AH581=Inventory!$C$1032,0.5,1)*B582","v":0.15658483723959504},{"$f":"Inventory!C581","v":0},{"$f":"Inventory!E581","v":0},{"$f":"Inventory!W581","v":""},{"$f":"Inventory!AI581","v":""},{"$f":"IF(G582<>\"\",Inventory!AQ581/G582,\"\")","v":""},{"$f":"IF(G582<>\"\",Inventory!AS581/G582,\"\")","v":""},{"$f":"Inventory!AK581","v":""},"",{"$f":"IF(E582 = 0, \"\", MATCH($E582,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!BA$7+$J582-1))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$W$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AB$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,1,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0)*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},"","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$B$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$F$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$O$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$BF$7+$K582-1))","v":""},{"$f":"IF(L582=\"\", \"\", VLOOKUP(X582,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,P582,IF($X582=1,IF(Z$9=$G582,(1-$M582),0),IF($X582=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,Q582,IF($X582=1,IF(AA$9=$G582,(1-$M582),0),IF($X582=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,R582,IF($X582=1,IF(AB$9=$G582,(1-$M582),0),IF($X582=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,S582,IF($X582=1,IF(AC$9=$G582,(1-$M582),0),IF($X582=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X582=3,1,IF($X582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AO$7+$J582-1),$J582))","v":""},"",{"$f":"IF(L582=\"\", \"\", IF($X582=0,$V582,IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$T$7+$X582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582)))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$CE$7+$K582-1)*$F582)","v":""},"","","","","","","","","","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,IF($AK582=0,$W582,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1)*$F582)))","v":""},"",{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$V$7)*$F582)","v":""}]
[0.10109253004224661,0.44047672084439704,{"$f":"IF(Inventory!AH582=Inventory!$C$1032,0.5,1)*B583","v":0.44047672084439704},{"$f":"Inventory!C582","v":0},{"$f":"Inventory!E582","v":0},{"$f":"Inventory!W582","v":""},{"$f":"Inventory!AI582","v":""},{"$f":"IF(G583<>\"\",Inventory!AQ582/G583,\"\")","v":""},{"$f":"IF(G583<>\"\",Inventory!AS582/G583,\"\")","v":""},{"$f":"Inventory!AK582","v":""},"",{"$f":"IF(E583 = 0, \"\", MATCH($E583,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!BA$7+$J583-1))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$W$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AB$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,1,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0)*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},"","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$B$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$F$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$O$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$BF$7+$K583-1))","v":""},{"$f":"IF(L583=\"\", \"\", VLOOKUP(X583,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,P583,IF($X583=1,IF(Z$9=$G583,(1-$M583),0),IF($X583=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,Q583,IF($X583=1,IF(AA$9=$G583,(1-$M583),0),IF($X583=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,R583,IF($X583=1,IF(AB$9=$G583,(1-$M583),0),IF($X583=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,S583,IF($X583=1,IF(AC$9=$G583,(1-$M583),0),IF($X583=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X583=3,1,IF($X583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AO$7+$J583-1),$J583))","v":""},"",{"$f":"IF(L583=\"\", \"\", IF($X583=0,$V583,IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$T$7+$X583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583)))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$CE$7+$K583-1)*$F583)","v":""},"","","","","","","","","","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,IF($AK583=0,$W583,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1)*$F583)))","v":""},"",{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$V$7)*$F583)","v":""}]
[7.1158632664765964E-2,0.86760824839058792,{"$f":"IF(Inventory!AH594=Inventory!$C$1032,0.5,1)*B595","v":0.86760824839058792},{"$f":"Inventory!C594","v":0},{"$f":"Inventory!E594","v":0},{"$f":"Inventory!W594","v":""},{"$f":"Inventory!AI594","v":""},{"$f":"IF(G595<>\"\",Inventory!AQ594/G595,\"\")","v":""},{"$f":"IF(G595<>\"\",Inventory!AS594/G595,\"\")","v":""},{"$f":"Inventory!AK594","v":""},"",{"$f":"IF(E595 = 0, \"\", MATCH($E595,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!BA$7+$J595-1))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$W$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AB$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,1,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0)*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},"","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$B$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$F$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$O$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$BF$7+$K595-1))","v":""},{"$f":"IF(L595=\"\", \"\", VLOOKUP(X595,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,P595,IF($X595=1,IF(Z$9=$G595,(1-$M595),0),IF($X595=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,Q595,IF($X595=1,IF(AA$9=$G595,(1-$M595),0),IF($X595=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,R595,IF($X595=1,IF(AB$9=$G595,(1-$M595),0),IF($X595=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,S595,IF($X595=1,IF(AC$9=$G595,(1-$M595),0),IF($X595=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X595=3,1,IF($X595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AO$7+$J595-1),$J595))","v":""},"",{"$f":"IF(L595=\"\", \"\", IF($X595=0,$V595,IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$T$7+$X595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595)))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$CE$7+$K595-1)*$F595)","v":""},"","","","","","","","","","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,IF($AK595=0,$W595,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1)*$F595)))","v":""},"",{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$V$7)*$F595)","v":""}]
[0.47298952646436343,0.73253068101648644,{"$f":"IF(Inventory!AH601=Inventory!$C$1032,0.5,1)*B602","v":0.73253068101648644},{"$f":"Inventory!C601","v":0},{"$f":"Inventory!E601","v":0},{"$f":"Inventory!W601","v":""},{"$f":"Inventory!AI601","v":""},{"$f":"IF(G602<>\"\",Inventory!AQ601/G602,\"\")","v":""},{"$f":"IF(G602<>\"\",Inventory!AS601/G602,\"\")","v":""},{"$f":"Inventory!AK601","v":""},"",{"$f":"IF(E602 = 0, \"\", MATCH($E602,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!BA$7+$J602-1))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$W$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AB$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,1,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0)*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},"","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$B$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$F$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$O$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$BF$7+$K602-1))","v":""},{"$f":"IF(L602=\"\", \"\", VLOOKUP(X602,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,P602,IF($X602=1,IF(Z$9=$G602,(1-$M602),0),IF($X602=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,Q602,IF($X602=1,IF(AA$9=$G602,(1-$M602),0),IF($X602=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,R602,IF($X602=1,IF(AB$9=$G602,(1-$M602),0),IF($X602=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,S602,IF($X602=1,IF(AC$9=$G602,(1-$M602),0),IF($X602=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X602=3,1,IF($X602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AO$7+$J602-1),$J602))","v":""},"",{"$f":"IF(L602=\"\", \"\", IF($X602=0,$V602,IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$T$7+$X602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602)))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$CE$7+$K602-1)*$F602)","v":""},"","","","","","","","","","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,IF($AK602=0,$W602,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1)*$F602)))","v":""},"",{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$V$7)*$F602)","v":""}]
[0.77691325335041894,0.59958813151177937,{"$f":"IF(Inventory!AH602=Inventory!$C$1032,0.5,1)*B603","v":0.59958813151177937},{"$f":"Inventory!C602","v":0},{"$f":"Inventory!E602","v":0},{"$f":"Inventory!W602","v":""},{"$f":"Inventory!AI602","v":""},{"$f":"IF(G603<>\"\",Inventory!AQ602/G603,\"\")","v":""},{"$f":"IF(G603<>\"\",Inventory!AS602/G603,\"\")","v":""},{"$f":"Inventory!AK602","v":""},"",{"$f":"IF(E603 = 0, \"\", MATCH($E603,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!BA$7+$J603-1))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$W$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AB$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,1,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0)*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},"","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$B$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$F$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$O$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$BF$7+$K603-1))","v":""},{"$f":"IF(L603=\"\", \"\", VLOOKUP(X603,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,P603,IF($X603=1,IF(Z$9=$G603,(1-$M603),0),IF($X603=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,Q603,IF($X603=1,IF(AA$9=$G603,(1-$M603),0),IF($X603=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,R603,IF($X603=1,IF(AB$9=$G603,(1-$M603),0),IF($X603=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,S603,IF($X603=1,IF(AC$9=$G603,(1-$M603),0),IF($X603=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X603=3,1,IF($X603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AO$7+$J603-1),$J603))","v":""},"",{"$f":"IF(L603=\"\", \"\", IF($X603=0,$V603,IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$T$7+$X603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603)))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$CE$7+$K603-1)*$F603)","v":""},"","","","","","","","","","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,IF($AK603=0,$W603,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1)*$F603)))","v":""},"",{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$V$7)*$F603)","v":""}]
[0.2757947980977169,7.4869839335722443E-2,{"$f":"IF(Inventory!AH614=Inventory!$C$1032,0.5,1)*B615","v":7.4869839335722443E-2},{"$f":"Inventory!C614","v":0},{"$f":"Inventory!E614","v":0},{"$f":"Inventory!W614","v":""},{"$f":"Inventory!AI614","v":""},{"$f":"IF(G615<>\"\",Inventory!AQ614/G615,\"\")","v":""},{"$f":"IF(G615<>\"\",Inventory!AS614/G615,\"\")","v":""},{"$f":"Inventory!AK614","v":""},"",{"$f":"IF(E615 = 0, \"\", MATCH($E615,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!BA$7+$J615-1))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$W$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AB$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,1,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0)*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},"","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$B$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$F$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$O$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$BF$7+$K615-1))","v":""},{"$f":"IF(L615=\"\", \"\", VLOOKUP(X615,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,P615,IF($X615=1,IF(Z$9=$G615,(1-$M615),0),IF($X615=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,Q615,IF($X615=1,IF(AA$9=$G615,(1-$M615),0),IF($X615=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,R615,IF($X615=1,IF(AB$9=$G615,(1-$M615),0),IF($X615=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,S615,IF($X615=1,IF(AC$9=$G615,(1-$M615),0),IF($X615=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X615=3,1,IF($X615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AO$7+$J615-1),$J615))","v":""},"",{"$f":"IF(L615=\"\", \"\", IF($X615=0,$V615,IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$T$7+$X615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615)))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$CE$7+$K615-1)*$F615)","v":""},"","","","","","","","","","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,IF($AK615=0,$W615,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1)*$F615)))","v":""},"",{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$V$7)*$F615)","v":""}]
[0.88798262761113966,0.11878012691753737,{"$f":"IF(Inventory!AH622=Inventory!$C$1032,0.5,1)*B623","v":0.11878012691753737},{"$f":"Inventory!C622","v":0},{"$f":"Inventory!E622","v":0},{"$f":"Inventory!W622","v":""},{"$f":"Inventory!AI622","v":""},{"$f":"IF(G623<>\"\",Inventory!AQ622/G623,\"\")","v":""},{"$f":"IF(G623<>\"\",Inventory!AS622/G623,\"\")","v":""},{"$f":"Inventory!AK622","v":""},"",{"$f":"IF(E623 = 0, \"\", MATCH($E623,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!BA$7+$J623-1))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$W$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AB$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,1,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0)*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},"","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$B$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$F$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$O$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$BF$7+$K623-1))","v":""},{"$f":"IF(L623=\"\", \"\", VLOOKUP(X623,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,P623,IF($X623=1,IF(Z$9=$G623,(1-$M623),0),IF($X623=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,Q623,IF($X623=1,IF(AA$9=$G623,(1-$M623),0),IF($X623=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,R623,IF($X623=1,IF(AB$9=$G623,(1-$M623),0),IF($X623=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,S623,IF($X623=1,IF(AC$9=$G623,(1-$M623),0),IF($X623=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X623=3,1,IF($X623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AO$7+$J623-1),$J623))","v":""},"",{"$f":"IF(L623=\"\", \"\", IF($X623=0,$V623,IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$T$7+$X623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623)))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$CE$7+$K623-1)*$F623)","v":""},"","","","","","","","","","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,IF($AK623=0,$W623,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1)*$F623)))","v":""},"",{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$V$7)*$F623)","v":""}]
[0.57509681250345956,0.82352204064470369,{"$f":"IF(Inventory!AH627=Inventory!$C$1032,0.5,1)*B628","v":0.82352204064470369},{"$f":"Inventory!C627","v":0},{"$f":"Inventory!E627","v":0},{"$f":"Inventory!W627","v":""},{"$f":"Inventory!AI627","v":""},{"$f":"IF(G628<>\"\",Inventory!AQ627/G628,\"\")","v":""},{"$f":"IF(G628<>\"\",Inventory!AS627/G628,\"\")","v":""},{"$f":"Inventory!AK627","v":""},"",{"$f":"IF(E628 = 0, \"\", MATCH($E628,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!BA$7+$J628-1))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$W$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AB$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,1,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0)*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},"","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$B$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$F$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$O$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$BF$7+$K628-1))","v":""},{"$f":"IF(L628=\"\", \"\", VLOOKUP(X628,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,P628,IF($X628=1,IF(Z$9=$G628,(1-$M628),0),IF($X628=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,Q628,IF($X628=1,IF(AA$9=$G628,(1-$M628),0),IF($X628=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,R628,IF($X628=1,IF(AB$9=$G628,(1-$M628),0),IF($X628=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,S628,IF($X628=1,IF(AC$9=$G628,(1-$M628),0),IF($X628=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X628=3,1,IF($X628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AO$7+$J628-1),$J628))","v":""},"",{"$f":"IF(L628=\"\", \"\", IF($X628=0,$V628,IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$T$7+$X628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628)))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$CE$7+$K628-1)*$F628)","v":""},"","","","","","","","","","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,IF($AK628=0,$W628,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1)*$F628)))","v":""},"",{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$V$7)*$F628)","v":""}]
[0.94834682066038412,0.39936183101349243,{"$f":"IF(Inventory!AH634=Inventory!$C$1032,0.5,1)*B635","v":0.39936183101349243},{"$f":"Inventory!C634","v":0},{"$f":"Inventory!E634","v":0},{"$f":"Inventory!W634","v":""},{"$f":"Inventory!AI634","v":""},{"$f":"IF(G635<>\"\",Inventory!AQ634/G635,\"\")","v":""},{"$f":"IF(G635<>\"\",Inventory!AS634/G635,\"\")","v":""},{"$f":"Inventory!AK634","v":""},"",{"$f":"IF(E635 = 0, \"\", MATCH($E635,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!BA$7+$J635-1))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$W$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AB$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,1,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0)*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},"","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$B$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$F$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$O$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$BF$7+$K635-1))","v":""},{"$f":"IF(L635=\"\", \"\", VLOOKUP(X635,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,P635,IF($X635=1,IF(Z$9=$G635,(1-$M635),0),IF($X635=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,Q635,IF($X635=1,IF(AA$9=$G635,(1-$M635),0),IF($X635=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,R635,IF($X635=1,IF(AB$9=$G635,(1-$M635),0),IF($X635=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,S635,IF($X635=1,IF(AC$9=$G635,(1-$M635),0),IF($X635=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X635=3,1,IF($X635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AO$7+$J635-1),$J635))","v":""},"",{"$f":"IF(L635=\"\", \"\", IF($X635=0,$V635,IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$T$7+$X635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635)))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$CE$7+$K635-1)*$F635)","v":""},"","","","","","","","","","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,IF($AK635=0,$W635,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1)*$F635)))","v":""},"",{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$V$7)*$F635)","v":""}]
[0.43090125557191361,0.55717589110080279,{"$f":"IF(Inventory!AH642=Inventory!$C$1032,0.5,1)*B643","v":0.55717589110080279},{"$f":"Inventory!C642","v":0},{"$f":"Inventory!E642","v":0},{"$f":"Inventory!W642","v":""},{"$f":"Inventory!AI642","v":""},{"$f":"IF(G643<>\"\",Inventory!AQ642/G643,\"\")","v":""},{"$f":"IF(G643<>\"\",Inventory!AS642/G643,\"\")","v":""},{"$f":"Inventory!AK642","v":""},"",{"$f":"IF(E643 = 0, \"\", MATCH($E643,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!BA$7+$J643-1))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$W$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AB$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,1,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0)*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},"","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$B$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$F$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$O$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$BF$7+$K643-1))","v":""},{"$f":"IF(L643=\"\", \"\", VLOOKUP(X643,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,P643,IF($X643=1,IF(Z$9=$G643,(1-$M643),0),IF($X643=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,Q643,IF($X643=1,IF(AA$9=$G643,(1-$M643),0),IF($X643=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,R643,IF($X643=1,IF(AB$9=$G643,(1-$M643),0),IF($X643=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,S643,IF($X643=1,IF(AC$9=$G643,(1-$M643),0),IF($X643=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X643=3,1,IF($X643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AO$7+$J643-1),$J643))","v":""},"",{"$f":"IF(L643=\"\", \"\", IF($X643=0,$V643,IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$T$7+$X643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643)))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$CE$7+$K643-1)*$F643)","v":""},"","","","","","","","","","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,IF($AK643=0,$W643,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1)*$F643)))","v":""},"",{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$V$7)*$F643)","v":""}]
[0.83579868709583294,0.55666385445456712,{"$f":"IF(Inventory!AH647=Inventory!$C$1032,0.5,1)*B648","v":0.55666385445456712},{"$f":"Inventory!C647","v":0},{"$f":"Inventory!E647","v":0},{"$f":"Inventory!W647","v":""},{"$f":"Inventory!AI647","v":""},{"$f":"IF(G648<>\"\",Inventory!AQ647/G648,\"\")","v":""},{"$f":"IF(G648<>\"\",Inventory!AS647/G648,\"\")","v":""},{"$f":"Inventory!AK647","v":""},"",{"$f":"IF(E648 = 0, \"\", MATCH($E648,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!BA$7+$J648-1))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$W$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AB$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,1,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0)*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},"","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$B$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$F$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$O$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$BF$7+$K648-1))","v":""},{"$f":"IF(L648=\"\", \"\", VLOOKUP(X648,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,P648,IF($X648=1,IF(Z$9=$G648,(1-$M648),0),IF($X648=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,Q648,IF($X648=1,IF(AA$9=$G648,(1-$M648),0),IF($X648=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,R648,IF($X648=1,IF(AB$9=$G648,(1-$M648),0),IF($X648=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,S648,IF($X648=1,IF(AC$9=$G648,(1-$M648),0),IF($X648=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X648=3,1,IF($X648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AO$7+$J648-1),$J648))","v":""},"",{"$f":"IF(L648=\"\", \"\", IF($X648=0,$V648,IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$T$7+$X648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648)))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$CE$7+$K648-1)*$F648)","v":""},"","","","","","","","","","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,IF($AK648=0,$W648,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1)*$F648)))","v":""},"",{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$V$7)*$F648)","v":""}]
[0.6685229803137277,0.94738972245014597,{"$f":"IF(Inventory!AH655=Inventory!$C$1032,0.5,1)*B656","v":0.94738972245014597},{"$f":"Inventory!C655","v":0},{"$f":"Inventory!E655","v":0},{"$f":"Inventory!W655","v":""},{"$f":"Inventory!AI655","v":""},{"$f":"IF(G656<>\"\",Inventory!AQ655/G656,\"\")","v":""},{"$f":"IF(G656<>\"\",Inventory!AS655/G656,\"\")","v":""},{"$f":"Inventory!AK655","v":""},"",{"$f":"IF(E656 = 0, \"\", MATCH($E656,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!BA$7+$J656-1))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$W$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AB$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,1,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0)*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},"","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$B$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$F$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$O$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$BF$7+$K656-1))","v":""},{"$f":"IF(L656=\"\", \"\", VLOOKUP(X656,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,P656,IF($X656=1,IF(Z$9=$G656,(1-$M656),0),IF($X656=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,Q656,IF($X656=1,IF(AA$9=$G656,(1-$M656),0),IF($X656=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,R656,IF($X656=1,IF(AB$9=$G656,(1-$M656),0),IF($X656=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,S656,IF($X656=1,IF(AC$9=$G656,(1-$M656),0),IF($X656=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X656=3,1,IF($X656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AO$7+$J656-1),$J656))","v":""},"",{"$f":"IF(L656=\"\", \"\", IF($X656=0,$V656,IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$T$7+$X656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656)))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$CE$7+$K656-1)*$F656)","v":""},"","","","","","","","","","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,IF($AK656=0,$W656,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1)*$F656)))","v":""},"",{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$V$7)*$F656)","v":""}]
[0.61153998543822763,0.19907415800157457,{"$f":"IF(Inventory!AH663=Inventory!$C$1032,0.5,1)*B664","v":0.19907415800157457},{"$f":"Inventory!C663","v":0},{"$f":"Inventory!E663","v":0},{"$f":"Inventory!W663","v":""},{"$f":"Inventory!AI663","v":""},{"$f":"IF(G664<>\"\",Inventory!AQ663/G664,\"\")","v":""},{"$f":"IF(G664<>\"\",Inventory!AS663/G664,\"\")","v":""},{"$f":"Inventory!AK663","v":""},"",{"$f":"IF(E664 = 0, \"\", MATCH($E664,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!BA$7+$J664-1))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$W$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AB$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,1,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0)*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},"","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$B$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$F$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$O$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$BF$7+$K664-1))","v":""},{"$f":"IF(L664=\"\", \"\", VLOOKUP(X664,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,P664,IF($X664=1,IF(Z$9=$G664,(1-$M664),0),IF($X664=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,Q664,IF($X664=1,IF(AA$9=$G664,(1-$M664),0),IF($X664=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,R664,IF($X664=1,IF(AB$9=$G664,(1-$M664),0),IF($X664=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,S664,IF($X664=1,IF(AC$9=$G664,(1-$M664),0),IF($X664=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X664=3,1,IF($X664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AO$7+$J664-1),$J664))","v":""},"",{"$f":"IF(L664=\"\", \"\", IF($X664=0,$V664,IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$T$7+$X664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664)))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$CE$7+$K664-1)*$F664)","v":""},"","","","","","","","","","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,IF($AK664=0,$W664,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1)*$F664)))","v":""},"",{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$V$7)*$F664)","v":""}]
[0.28751155798906525,0.58528704888551464,{"$f":"IF(Inventory!AH668=Inventory!$C$1032,0.5,1)*B669","v":0.58528704888551464},{"$f":"Inventory!C668","v":0},{"$f":"Inventory!E668","v":0},{"$f":"Inventory!W668","v":""},{"$f":"Inventory!AI668","v":""},{"$f":"IF(G669<>\"\",Inventory!AQ668/G669,\"\")","v":""},{"$f":"IF(G669<>\"\",Inventory!AS668/G669,\"\")","v":""},{"$f":"Inventory!AK668","v":""},"",{"$f":"IF(E669 = 0, \"\", MATCH($E669,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!BA$7+$J669-1))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$W$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AB$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,1,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0)*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},"","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$B$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$F$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$O$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$BF$7+$K669-1))","v":""},{"$f":"IF(L669=\"\", \"\", VLOOKUP(X669,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,P669,IF($X669=1,IF(Z$9=$G669,(1-$M669),0),IF($X669=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,Q669,IF($X669=1,IF(AA$9=$G669,(1-$M669),0),IF($X669=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,R669,IF($X669=1,IF(AB$9=$G669,(1-$M669),0),IF($X669=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,S669,IF($X669=1,IF(AC$9=$G669,(1-$M669),0),IF($X669=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X669=3,1,IF($X669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AO$7+$J669-1),$J669))","v":""},"",{"$f":"IF(L669=\"\", \"\", IF($X669=0,$V669,IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$T$7+$X669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669)))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$CE$7+$K669-1)*$F669)","v":""},"","","","","","","","","","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,IF($AK669=0,$W669,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1)*$F669)))","v":""},"",{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$V$7)*$F669)","v":""}]
[0.82089275944688089,0.9662208439003438,{"$f":"IF(Inventory!AH675=Inventory!$C$1032,0.5,1)*B676","v":0.9662208439003438},{"$f":"Inventory!C675","v":0},{"$f":"Inventory!E675","v":0},{"$f":"Inventory!W675","v":""},{"$f":"Inventory!AI675","v":""},{"$f":"IF(G676<>\"\",Inventory!AQ675/G676,\"\")","v":""},{"$f":"IF(G676<>\"\",Inventory!AS675/G676,\"\")","v":""},{"$f":"Inventory!AK675","v":""},"",{"$f":"IF(E676 = 0, \"\", MATCH($E676,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!BA$7+$J676-1))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$W$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AB$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,1,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0)*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},"","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$B$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$F$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$O$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$BF$7+$K676-1))","v":""},{"$f":"IF(L676=\"\", \"\", VLOOKUP(X676,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,P676,IF($X676=1,IF(Z$9=$G676,(1-$M676),0),IF($X676=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,Q676,IF($X676=1,IF(AA$9=$G676,(1-$M676),0),IF($X676=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,R676,IF($X676=1,IF(AB$9=$G676,(1-$M676),0),IF($X676=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,S676,IF($X676=1,IF(AC$9=$G676,(1-$M676),0),IF($X676=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X676=3,1,IF($X676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AO$7+$J676-1),$J676))","v":""},"",{"$f":"IF(L676=\"\", \"\", IF($X676=0,$V676,IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$T$7+$X676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676)))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$CE$7+$K676-1)*$F676)","v":""},"","","","","","","","","","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,IF($AK676=0,$W676,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1)*$F676)))","v":""},"",{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$V$7)*$F676)","v":""}]
[0.70367331268307942,0.38106717393039291,{"$f":"IF(Inventory!AH683=Inventory!$C$1032,0.5,1)*B684","v":0.38106717393039291},{"$f":"Inventory!C683","v":0},{"$f":"Inventory!E683","v":0},{"$f":"Inventory!W683","v":""},{"$f":"Inventory!AI683","v":""},{"$f":"IF(G684<>\"\",Inventory!AQ683/G684,\"\")","v":""},{"$f":"IF(G684<>\"\",Inventory!AS683/G684,\"\")","v":""},{"$f":"Inventory!AK683","v":""},"",{"$f":"IF(E684 = 0, \"\", MATCH($E684,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!BA$7+$J684-1))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$W$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AB$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,1,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0)*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},"","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$B$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$F$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$O$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$BF$7+$K684-1))","v":""},{"$f":"IF(L684=\"\", \"\", VLOOKUP(X684,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,P684,IF($X684=1,IF(Z$9=$G684,(1-$M684),0),IF($X684=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,Q684,IF($X684=1,IF(AA$9=$G684,(1-$M684),0),IF($X684=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,R684,IF($X684=1,IF(AB$9=$G684,(1-$M684),0),IF($X684=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,S684,IF($X684=1,IF(AC$9=$G684,(1-$M684),0),IF($X684=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X684=3,1,IF($X684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AO$7+$J684-1),$J684))","v":""},"",{"$f":"IF(L684=\"\", \"\", IF($X684=0,$V684,IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$T$7+$X684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684)))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$CE$7+$K684-1)*$F684)","v":""},"","","","","","","","","","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,IF($AK684=0,$W684,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1)*$F684)))","v":""},"",{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$V$7)*$F684)","v":""}]
[0.71562825111110218,0.36796709893360291,{"$f":"IF(Inventory!AH688=Inventory!$C$1032,0.5,1)*B689","v":0.36796709893360291},{"$f":"Inventory!C688","v":0},{"$f":"Inventory!E688","v":0},{"$f":"Inventory!W688","v":""},{"$f":"Inventory!AI688","v":""},{"$f":"IF(G689<>\"\",Inventory!AQ688/G689,\"\")","v":""},{"$f":"IF(G689<>\"\",Inventory!AS688/G689,\"\")","v":""},{"$f":"Inventory!AK688","v":""},"",{"$f":"IF(E689 = 0, \"\", MATCH($E689,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!BA$7+$J689-1))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$W$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AB$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,1,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0)*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},"","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$B$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$F$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$O$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$BF$7+$K689-1))","v":""},{"$f":"IF(L689=\"\", \"\", VLOOKUP(X689,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,P689,IF($X689=1,IF(Z$9=$G689,(1-$M689),0),IF($X689=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,Q689,IF($X689=1,IF(AA$9=$G689,(1-$M689),0),IF($X689=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,R689,IF($X689=1,IF(AB$9=$G689,(1-$M689),0),IF($X689=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,S689,IF($X689=1,IF(AC$9=$G689,(1-$M689),0),IF($X689=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X689=3,1,IF($X689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AO$7+$J689-1),$J689))","v":""},"",{"$f":"IF(L689=\"\", \"\", IF($X689=0,$V689,IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$T$7+$X689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689)))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$CE$7+$K689-1)*$F689)","v":""},"","","","","","","","","","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,IF($AK689=0,$W689,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1)*$F689)))","v":""},"",{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$V$7)*$F689)","v":""}]
[0.96853311735296799,0.75333030817917424,{"$f":"IF(Inventory!AH696=Inventory!$C$1032,0.5,1)*B697","v":0.75333030817917424},{"$f":"Inventory!C696","v":0},{"$f":"Inventory!E696","v":0},{"$f":"Inventory!W696","v":""},{"$f":"Inventory!AI696","v":""},{"$f":"IF(G697<>\"\",Inventory!AQ696/G697,\"\")","v":""},{"$f":"IF(G697<>\"\",Inventory!AS696/G697,\"\")","v":""},{"$f":"Inventory!AK696","v":""},"",{"$f":"IF(E697 = 0, \"\", MATCH($E697,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!BA$7+$J697-1))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$W$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AB$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,1,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0)*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},"","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$B$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$F$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$O$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$BF$7+$K697-1))","v":""},{"$f":"IF(L697=\"\", \"\", VLOOKUP(X697,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,P697,IF($X697=1,IF(Z$9=$G697,(1-$M697),0),IF($X697=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,Q697,IF($X697=1,IF(AA$9=$G697,(1-$M697),0),IF($X697=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,R697,IF($X697=1,IF(AB$9=$G697,(1-$M697),0),IF($X697=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,S697,IF($X697=1,IF(AC$9=$G697,(1-$M697),0),IF($X697=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X697=3,1,IF($X697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AO$7+$J697-1),$J697))","v":""},"",{"$f":"IF(L697=\"\", \"\", IF($X697=0,$V697,IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$T$7+$X697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697)))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$CE$7+$K697-1)*$F697)","v":""},"","","","","","","","","","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,IF($AK697=0,$W697,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1)*$F697)))","v":""},"",{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$V$7)*$F697)","v":""}]
[0.46769292059668111,0.8953942715113673,{"$f":"IF(Inventory!AH701=Inventory!$C$1032,0.5,1)*B702","v":0.8953942715113673},{"$f":"Inventory!C701","v":0},{"$f":"Inventory!E701","v":0},{"$f":"Inventory!W701","v":""},{"$f":"Inventory!AI701","v":""},{"$f":"IF(G702<>\"\",Inventory!AQ701/G702,\"\")","v":""},{"$f":"IF(G702<>\"\",Inventory!AS701/G702,\"\")","v":""},{"$f":"Inventory!AK701","v":""},"",{"$f":"IF(E702 = 0, \"\", MATCH($E702,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!BA$7+$J702-1))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$W$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AB$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,1,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0)*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},"","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$B$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$F$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$O$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$BF$7+$K702-1))","v":""},{"$f":"IF(L702=\"\", \"\", VLOOKUP(X702,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,P702,IF($X702=1,IF(Z$9=$G702,(1-$M702),0),IF($X702=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,Q702,IF($X702=1,IF(AA$9=$G702,(1-$M702),0),IF($X702=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,R702,IF($X702=1,IF(AB$9=$G702,(1-$M702),0),IF($X702=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,S702,IF($X702=1,IF(AC$9=$G702,(1-$M702),0),IF($X702=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X702=3,1,IF($X702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AO$7+$J702-1),$J702))","v":""},"",{"$f":"IF(L702=\"\", \"\", IF($X702=0,$V702,IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$T$7+$X702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702)))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$CE$7+$K702-1)*$F702)","v":""},"","","","","","","","","","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,IF($AK702=0,$W702,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1)*$F702)))","v":""},"",{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$V$7)*$F702)","v":""}]
[0.41967143488502368,0.7933871571610186,{"$f":"IF(Inventory!AH705=Inventory!$C$1032,0.5,1)*B706","v":0.7933871571610186},{"$f":"Inventory!C705","v":0},{"$f":"Inventory!E705","v":0},{"$f":"Inventory!W705","v":""},{"$f":"Inventory!AI705","v":""},{"$f":"IF(G706<>\"\",Inventory!AQ705/G706,\"\")","v":""},{"$f":"IF(G706<>\"\",Inventory!AS705/G706,\"\")","v":""},{"$f":"Inventory!AK705","v":""},"",{"$f":"IF(E706 = 0, \"\", MATCH($E706,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!BA$7+$J706-1))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$W$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AB$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,1,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0)*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},"","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$B$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$F$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$O$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$BF$7+$K706-1))","v":""},{"$f":"IF(L706=\"\", \"\", VLOOKUP(X706,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,P706,IF($X706=1,IF(Z$9=$G706,(1-$M706),0),IF($X706=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,Q706,IF($X706=1,IF(AA$9=$G706,(1-$M706),0),IF($X706=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,R706,IF($X706=1,IF(AB$9=$G706,(1-$M706),0),IF($X706=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,S706,IF($X706=1,IF(AC$9=$G706,(1-$M706),0),IF($X706=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X706=3,1,IF($X706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AO$7+$J706-1),$J706))","v":""},"",{"$f":"IF(L706=\"\", \"\", IF($X706=0,$V706,IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$T$7+$X706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706)))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$CE$7+$K706-1)*$F706)","v":""},"","","","","","","","","","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,IF($AK706=0,$W706,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1)*$F706)))","v":""},"",{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$V$7)*$F706)","v":""}]
[0.1308423277504065,0.32014438103453235,{"$f":"IF(Inventory!AH716=Inventory!$C$1032,0.5,1)*B717","v":0.32014438103453235},{"$f":"Inventory!C716","v":0},{"$f":"Inventory!E716","v":0},{"$f":"Inventory!W716","v":""},{"$f":"Inventory!AI716","v":""},{"$f":"IF(G717<>\"\",Inventory!AQ716/G717,\"\")","v":""},{"$f":"IF(G717<>\"\",Inventory!AS716/G717,\"\")","v":""},{"$f":"Inventory!AK716","v":""},"",{"$f":"IF(E717 = 0, \"\", MATCH($E717,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!BA$7+$J717-1))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$W$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AB$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,1,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0)*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},"","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$B$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$F$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$O$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$BF$7+$K717-1))","v":""},{"$f":"IF(L717=\"\", \"\", VLOOKUP(X717,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,P717,IF($X717=1,IF(Z$9=$G717,(1-$M717),0),IF($X717=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,Q717,IF($X717=1,IF(AA$9=$G717,(1-$M717),0),IF($X717=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,R717,IF($X717=1,IF(AB$9=$G717,(1-$M717),0),IF($X717=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,S717,IF($X717=1,IF(AC$9=$G717,(1-$M717),0),IF($X717=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X717=3,1,IF($X717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AO$7+$J717-1),$J717))","v":""},"",{"$f":"IF(L717=\"\", \"\", IF($X717=0,$V717,IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$T$7+$X717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717)))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$CE$7+$K717-1)*$F717)","v":""},"","","","","","","","","","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,IF($AK717=0,$W717,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1)*$F717)))","v":""},"",{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$V$7)*$F717)","v":""}]
[0.56522734700229893,0.61364280135515581,{"$f":"IF(Inventory!AH721=Inventory!$C$1032,0.5,1)*B722","v":0.61364280135515581},{"$f":"Inventory!C721","v":0},{"$f":"Inventory!E721","v":0},{"$f":"Inventory!W721","v":""},{"$f":"Inventory!AI721","v":""},{"$f":"IF(G722<>\"\",Inventory!AQ721/G722,\"\")","v":""},{"$f":"IF(G722<>\"\",Inventory!AS721/G722,\"\")","v":""},{"$f":"Inventory!AK721","v":""},"",{"$f":"IF(E722 = 0, \"\", MATCH($E722,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!BA$7+$J722-1))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$W$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AB$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,1,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0)*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},"","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$B$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$F$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$O$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$BF$7+$K722-1))","v":""},{"$f":"IF(L722=\"\", \"\", VLOOKUP(X722,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,P722,IF($X722=1,IF(Z$9=$G722,(1-$M722),0),IF($X722=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,Q722,IF($X722=1,IF(AA$9=$G722,(1-$M722),0),IF($X722=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,R722,IF($X722=1,IF(AB$9=$G722,(1-$M722),0),IF($X722=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,S722,IF($X722=1,IF(AC$9=$G722,(1-$M722),0),IF($X722=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X722=3,1,IF($X722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AO$7+$J722-1),$J722))","v":""},"",{"$f":"IF(L722=\"\", \"\", IF($X722=0,$V722,IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$T$7+$X722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722)))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$CE$7+$K722-1)*$F722)","v":""},"","","","","","","","","","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,IF($AK722=0,$W722,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1)*$F722)))","v":""},"",{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$V$7)*$F722)","v":""}]
[0.63415006620184522,0.66114909788887277,{"$f":"IF(Inventory!AH729=Inventory!$C$1032,0.5,1)*B730","v":0.66114909788887277},{"$f":"Inventory!C729","v":0},{"$f":"Inventory!E729","v":0},{"$f":"Inventory!W729","v":""},{"$f":"Inventory!AI729","v":""},{"$f":"IF(G730<>\"\",Inventory!AQ729/G730,\"\")","v":""},{"$f":"IF(G730<>\"\",Inventory!AS729/G730,\"\")","v":""},{"$f":"Inventory!AK729","v":""},"",{"$f":"IF(E730 = 0, \"\", MATCH($E730,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!BA$7+$J730-1))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$W$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AB$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,1,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0)*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},"","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$B$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$F$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$O$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$BF$7+$K730-1))","v":""},{"$f":"IF(L730=\"\", \"\", VLOOKUP(X730,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,P730,IF($X730=1,IF(Z$9=$G730,(1-$M730),0),IF($X730=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,Q730,IF($X730=1,IF(AA$9=$G730,(1-$M730),0),IF($X730=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,R730,IF($X730=1,IF(AB$9=$G730,(1-$M730),0),IF($X730=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,S730,IF($X730=1,IF(AC$9=$G730,(1-$M730),0),IF($X730=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X730=3,1,IF($X730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AO$7+$J730-1),$J730))","v":""},"",{"$f":"IF(L730=\"\", \"\", IF($X730=0,$V730,IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$T$7+$X730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730)))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$CE$7+$K730-1)*$F730)","v":""},"","","","","","","","","","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,IF($AK730=0,$W730,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1)*$F730)))","v":""},"",{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$V$7)*$F730)","v":""}]
[0.17721297683453563,0.90491123882510749,{"$f":"IF(Inventory!AH737=Inventory!$C$1032,0.5,1)*B738","v":0.90491123882510749},{"$f":"Inventory!C737","v":0},{"$f":"Inventory!E737","v":0},{"$f":"Inventory!W737","v":""},{"$f":"Inventory!AI737","v":""},{"$f":"IF(G738<>\"\",Inventory!AQ737/G738,\"\")","v":""},{"$f":"IF(G738<>\"\",Inventory!AS737/G738,\"\")","v":""},{"$f":"Inventory!AK737","v":""},"",{"$f":"IF(E738 = 0, \"\", MATCH($E738,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!BA$7+$J738-1))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$W$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AB$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,1,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0)*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},"","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$B$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$F$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$O$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$BF$7+$K738-1))","v":""},{"$f":"IF(L738=\"\", \"\", VLOOKUP(X738,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,P738,IF($X738=1,IF(Z$9=$G738,(1-$M738),0),IF($X738=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,Q738,IF($X738=1,IF(AA$9=$G738,(1-$M738),0),IF($X738=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,R738,IF($X738=1,IF(AB$9=$G738,(1-$M738),0),IF($X738=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,S738,IF($X738=1,IF(AC$9=$G738,(1-$M738),0),IF($X738=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X738=3,1,IF($X738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AO$7+$J738-1),$J738))","v":""},"",{"$f":"IF(L738=\"\", \"\", IF($X738=0,$V738,IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$T$7+$X738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738)))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$CE$7+$K738-1)*$F738)","v":""},"","","","","","","","","","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,IF($AK738=0,$W738,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1)*$F738)))","v":""},"",{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$V$7)*$F738)","v":""}]
[0.28985034866748982,0.64892682893610509,{"$f":"IF(Inventory!AH744=Inventory!$C$1032,0.5,1)*B745","v":0.64892682893610509},{"$f":"Inventory!C744","v":0},{"$f":"Inventory!E744","v":0},{"$f":"Inventory!W744","v":""},{"$f":"Inventory!AI744","v":""},{"$f":"IF(G745<>\"\",Inventory!AQ744/G745,\"\")","v":""},{"$f":"IF(G745<>\"\",Inventory!AS744/G745,\"\")","v":""},{"$f":"Inventory!AK744","v":""},"",{"$f":"IF(E745 = 0, \"\", MATCH($E745,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!BA$7+$J745-1))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$W$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AB$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,1,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0)*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},"","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$B$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$F$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$O$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$BF$7+$K745-1))","v":""},{"$f":"IF(L745=\"\", \"\", VLOOKUP(X745,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,P745,IF($X745=1,IF(Z$9=$G745,(1-$M745),0),IF($X745=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,Q745,IF($X745=1,IF(AA$9=$G745,(1-$M745),0),IF($X745=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,R745,IF($X745=1,IF(AB$9=$G745,(1-$M745),0),IF($X745=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,S745,IF($X745=1,IF(AC$9=$G745,(1-$M745),0),IF($X745=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X745=3,1,IF($X745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AO$7+$J745-1),$J745))","v":""},"",{"$f":"IF(L745=\"\", \"\", IF($X745=0,$V745,IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$T$7+$X745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745)))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$CE$7+$K745-1)*$F745)","v":""},"","","","","","","","","","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,IF($AK745=0,$W745,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1)*$F745)))","v":""},"",{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$V$7)*$F745)","v":""}]
[0.11426825634277316,0.17466013252243984,{"$f":"IF(Inventory!AH749=Inventory!$C$1032,0.5,1)*B750","v":0.17466013252243984},{"$f":"Inventory!C749","v":0},{"$f":"Inventory!E749","v":0},{"$f":"Inventory!W749","v":""},{"$f":"Inventory!AI749","v":""},{"$f":"IF(G750<>\"\",Inventory!AQ749/G750,\"\")","v":""},{"$f":"IF(G750<>\"\",Inventory!AS749/G750,\"\")","v":""},{"$f":"Inventory!AK749","v":""},"",{"$f":"IF(E750 = 0, \"\", MATCH($E750,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!BA$7+$J750-1))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$W$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AB$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,1,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0)*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},"","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$B$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$F$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$O$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$BF$7+$K750-1))","v":""},{"$f":"IF(L750=\"\", \"\", VLOOKUP(X750,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,P750,IF($X750=1,IF(Z$9=$G750,(1-$M750),0),IF($X750=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,Q750,IF($X750=1,IF(AA$9=$G750,(1-$M750),0),IF($X750=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,R750,IF($X750=1,IF(AB$9=$G750,(1-$M750),0),IF($X750=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,S750,IF($X750=1,IF(AC$9=$G750,(1-$M750),0),IF($X750=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X750=3,1,IF($X750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AO$7+$J750-1),$J750))","v":""},"",{"$f":"IF(L750=\"\", \"\", IF($X750=0,$V750,IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$T$7+$X750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750)))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$CE$7+$K750-1)*$F750)","v":""},"","","","","","","","","","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,IF($AK750=0,$W750,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1)*$F750)))","v":""},"",{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$V$7)*$F750)","v":""}]
[0.94394491082008192,0.23790682738695412,{"$f":"IF(Inventory!AH754=Inventory!$C$1032,0.5,1)*B755","v":0.23790682738695412},{"$f":"Inventory!C754","v":0},{"$f":"Inventory!E754","v":0},{"$f":"Inventory!W754","v":""},{"$f":"Inventory!AI754","v":""},{"$f":"IF(G755<>\"\",Inventory!AQ754/G755,\"\")","v":""},{"$f":"IF(G755<>\"\",Inventory!AS754/G755,\"\")","v":""},{"$f":"Inventory!AK754","v":""},"",{"$f":"IF(E755 = 0, \"\", MATCH($E755,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!BA$7+$J755-1))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$W$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AB$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,1,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0)*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},"","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$B$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$F$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$O$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$BF$7+$K755-1))","v":""},{"$f":"IF(L755=\"\", \"\", VLOOKUP(X755,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,P755,IF($X755=1,IF(Z$9=$G755,(1-$M755),0),IF($X755=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,Q755,IF($X755=1,IF(AA$9=$G755,(1-$M755),0),IF($X755=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,R755,IF($X755=1,IF(AB$9=$G755,(1-$M755),0),IF($X755=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,S755,IF($X755=1,IF(AC$9=$G755,(1-$M755),0),IF($X755=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X755=3,1,IF($X755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AO$7+$J755-1),$J755))","v":""},"",{"$f":"IF(L755=\"\", \"\", IF($X755=0,$V755,IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$T$7+$X755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755)))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$CE$7+$K755-1)*$F755)","v":""},"","","","","","","","","","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,IF($AK755=0,$W755,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1)*$F755)))","v":""},"",{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$V$7)*$F755)","v":""}]
[0.96849102396794495,0.57903966847050892,{"$f":"IF(Inventory!AH762=Inventory!$C$1032,0.5,1)*B763","v":0.57903966847050892},{"$f":"Inventory!C762","v":0},{"$f":"Inventory!E762","v":0},{"$f":"Inventory!W762","v":""},{"$f":"Inventory!AI762","v":""},{"$f":"IF(G763<>\"\",Inventory!AQ762/G763,\"\")","v":""},{"$f":"IF(G763<>\"\",Inventory!AS762/G763,\"\")","v":""},{"$f":"Inventory!AK762","v":""},"",{"$f":"IF(E763 = 0, \"\", MATCH($E763,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!BA$7+$J763-1))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$W$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AB$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,1,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0)*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},"","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$B$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$F$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$O$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$BF$7+$K763-1))","v":""},{"$f":"IF(L763=\"\", \"\", VLOOKUP(X763,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,P763,IF($X763=1,IF(Z$9=$G763,(1-$M763),0),IF($X763=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,Q763,IF($X763=1,IF(AA$9=$G763,(1-$M763),0),IF($X763=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,R763,IF($X763=1,IF(AB$9=$G763,(1-$M763),0),IF($X763=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,S763,IF($X763=1,IF(AC$9=$G763,(1-$M763),0),IF($X763=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X763=3,1,IF($X763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AO$7+$J763-1),$J763))","v":""},"",{"$f":"IF(L763=\"\", \"\", IF($X763=0,$V763,IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$T$7+$X763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763)))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$CE$7+$K763-1)*$F763)","v":""},"","","","","","","","","","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,IF($AK763=0,$W763,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1)*$F763)))","v":""},"",{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$V$7)*$F763)","v":""}]
[0.34615527837089488,0.71553634218050066,{"$f":"IF(Inventory!AH770=Inventory!$C$1032,0.5,1)*B771","v":0.71553634218050066},{"$f":"Inventory!C770","v":0},{"$f":"Inventory!E770","v":0},{"$f":"Inventory!W770","v":""},{"$f":"Inventory!AI770","v":""},{"$f":"IF(G771<>\"\",Inventory!AQ770/G771,\"\")","v":""},{"$f":"IF(G771<>\"\",Inventory!AS770/G771,\"\")","v":""},{"$f":"Inventory!AK770","v":""},"",{"$f":"IF(E771 = 0, \"\", MATCH($E771,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!BA$7+$J771-1))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$W$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AB$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,1,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0)*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},"","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$B$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$F$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$O$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$BF$7+$K771-1))","v":""},{"$f":"IF(L771=\"\", \"\", VLOOKUP(X771,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,P771,IF($X771=1,IF(Z$9=$G771,(1-$M771),0),IF($X771=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,Q771,IF($X771=1,IF(AA$9=$G771,(1-$M771),0),IF($X771=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,R771,IF($X771=1,IF(AB$9=$G771,(1-$M771),0),IF($X771=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,S771,IF($X771=1,IF(AC$9=$G771,(1-$M771),0),IF($X771=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X771=3,1,IF($X771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AO$7+$J771-1),$J771))","v":""},"",{"$f":"IF(L771=\"\", \"\", IF($X771=0,$V771,IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$T$7+$X771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771)))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$CE$7+$K771-1)*$F771)","v":""},"","","","","","","","","","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,IF($AK771=0,$W771,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1)*$F771)))","v":""},"",{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$V$7)*$F771)","v":""}]
[0.12159161889935455,0.83425682818326885,{"$f":"IF(Inventory!AH775=Inventory!$C$1032,0.5,1)*B776","v":0.83425682818326885},{"$f":"Inventory!C775","v":0},{"$f":"Inventory!E775","v":0},{"$f":"Inventory!W775","v":""},{"$f":"Inventory!AI775","v":""},{"$f":"IF(G776<>\"\",Inventory!AQ775/G776,\"\")","v":""},{"$f":"IF(G776<>\"\",Inventory!AS775/G776,\"\")","v":""},{"$f":"Inventory!AK775","v":""},"",{"$f":"IF(E776 = 0, \"\", MATCH($E776,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!BA$7+$J776-1))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$W$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AB$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,1,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0)*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},"","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$B$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$F$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$O$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$BF$7+$K776-1))","v":""},{"$f":"IF(L776=\"\", \"\", VLOOKUP(X776,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,P776,IF($X776=1,IF(Z$9=$G776,(1-$M776),0),IF($X776=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,Q776,IF($X776=1,IF(AA$9=$G776,(1-$M776),0),IF($X776=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,R776,IF($X776=1,IF(AB$9=$G776,(1-$M776),0),IF($X776=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,S776,IF($X776=1,IF(AC$9=$G776,(1-$M776),0),IF($X776=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X776=3,1,IF($X776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AO$7+$J776-1),$J776))","v":""},"",{"$f":"IF(L776=\"\", \"\", IF($X776=0,$V776,IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$T$7+$X776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776)))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$CE$7+$K776-1)*$F776)","v":""},"","","","","","","","","","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,IF($AK776=0,$W776,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1)*$F776)))","v":""},"",{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$V$7)*$F776)","v":""}]
[0.95938718457632577,0.32535035797381484,{"$f":"IF(Inventory!AH781=Inventory!$C$1032,0.5,1)*B782","v":0.32535035797381484},{"$f":"Inventory!C781","v":0},{"$f":"Inventory!E781","v":0},{"$f":"Inventory!W781","v":""},{"$f":"Inventory!AI781","v":""},{"$f":"IF(G782<>\"\",Inventory!AQ781/G782,\"\")","v":""},{"$f":"IF(G782<>\"\",Inventory!AS781/G782,\"\")","v":""},{"$f":"Inventory!AK781","v":""},"",{"$f":"IF(E782 = 0, \"\", MATCH($E782,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!BA$7+$J782-1))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$W$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AB$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,1,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0)*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},"","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$B$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$F$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$O$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$BF$7+$K782-1))","v":""},{"$f":"IF(L782=\"\", \"\", VLOOKUP(X782,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,P782,IF($X782=1,IF(Z$9=$G782,(1-$M782),0),IF($X782=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,Q782,IF($X782=1,IF(AA$9=$G782,(1-$M782),0),IF($X782=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,R782,IF($X782=1,IF(AB$9=$G782,(1-$M782),0),IF($X782=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,S782,IF($X782=1,IF(AC$9=$G782,(1-$M782),0),IF($X782=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X782=3,1,IF($X782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AO$7+$J782-1),$J782))","v":""},"",{"$f":"IF(L782=\"\", \"\", IF($X782=0,$V782,IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$T$7+$X782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782)))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$CE$7+$K782-1)*$F782)","v":""},"","","","","","","","","","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,IF($AK782=0,$W782,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1)*$F782)))","v":""},"",{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$V$7)*$F782)","v":""}]
[5.3948187605813658E-2,2.2892152854308012E-2,{"$f":"IF(Inventory!AH787=Inventory!$C$1032,0.5,1)*B788","v":2.2892152854308012E-2},{"$f":"Inventory!C787","v":0},{"$f":"Inventory!E787","v":0},{"$f":"Inventory!W787","v":""},{"$f":"Inventory!AI787","v":""},{"$f":"IF(G788<>\"\",Inventory!AQ787/G788,\"\")","v":""},{"$f":"IF(G788<>\"\",Inventory!AS787/G788,\"\")","v":""},{"$f":"Inventory!AK787","v":""},"",{"$f":"IF(E788 = 0, \"\", MATCH($E788,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!BA$7+$J788-1))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$W$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AB$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,1,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0)*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},"","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$B$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$F$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$O$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$BF$7+$K788-1))","v":""},{"$f":"IF(L788=\"\", \"\", VLOOKUP(X788,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,P788,IF($X788=1,IF(Z$9=$G788,(1-$M788),0),IF($X788=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,Q788,IF($X788=1,IF(AA$9=$G788,(1-$M788),0),IF($X788=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,R788,IF($X788=1,IF(AB$9=$G788,(1-$M788),0),IF($X788=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,S788,IF($X788=1,IF(AC$9=$G788,(1-$M788),0),IF($X788=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X788=3,1,IF($X788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AO$7+$J788-1),$J788))","v":""},"",{"$f":"IF(L788=\"\", \"\", IF($X788=0,$V788,IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$T$7+$X788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788)))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$CE$7+$K788-1)*$F788)","v":""},"","","","","","","","","","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,IF($AK788=0,$W788,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1)*$F788)))","v":""},"",{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$V$7)*$F788)","v":""}]
[0.60172408122582299,0.68130408032394119,{"$f":"IF(Inventory!AH795=Inventory!$C$1032,0.5,1)*B796","v":0.68130408032394119},{"$f":"Inventory!C795","v":0},{"$f":"Inventory!E795","v":0},{"$f":"Inventory!W795","v":""},{"$f":"Inventory!AI795","v":""},{"$f":"IF(G796<>\"\",Inventory!AQ795/G796,\"\")","v":""},{"$f":"IF(G796<>\"\",Inventory!AS795/G796,\"\")","v":""},{"$f":"Inventory!AK795","v":""},"",{"$f":"IF(E796 = 0, \"\", MATCH($E796,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!BA$7+$J796-1))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$W$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AB$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,1,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0)*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},"","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$B$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$F$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$O$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$BF$7+$K796-1))","v":""},{"$f":"IF(L796=\"\", \"\", VLOOKUP(X796,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,P796,IF($X796=1,IF(Z$9=$G796,(1-$M796),0),IF($X796=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,Q796,IF($X796=1,IF(AA$9=$G796,(1-$M796),0),IF($X796=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,R796,IF($X796=1,IF(AB$9=$G796,(1-$M796),0),IF($X796=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,S796,IF($X796=1,IF(AC$9=$G796,(1-$M796),0),IF($X796=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X796=3,1,IF($X796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AO$7+$J796-1),$J796))","v":""},"",{"$f":"IF(L796=\"\", \"\", IF($X796=0,$V796,IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$T$7+$X796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796)))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$CE$7+$K796-1)*$F796)","v":""},"","","","","","","","","","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,IF($AK796=0,$W796,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1)*$F796)))","v":""},"",{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$V$7)*$F796)","v":""}]
[0.77204348212704077,0.55698020238522361,{"$f":"IF(Inventory!AH803=Inventory!$C$1032,0.5,1)*B804","v":0.55698020238522361},{"$f":"Inventory!C803","v":0},{"$f":"Inventory!E803","v":0},{"$f":"Inventory!W803","v":""},{"$f":"Inventory!AI803","v":""},{"$f":"IF(G804<>\"\",Inventory!AQ803/G804,\"\")","v":""},{"$f":"IF(G804<>\"\",Inventory!AS803/G804,\"\")","v":""},{"$f":"Inventory!AK803","v":""},"",{"$f":"IF(E804 = 0, \"\", MATCH($E804,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!BA$7+$J804-1))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$W$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AB$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,1,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0)*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},"","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$B$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$F$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$O$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$BF$7+$K804-1))","v":""},{"$f":"IF(L804=\"\", \"\", VLOOKUP(X804,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,P804,IF($X804=1,IF(Z$9=$G804,(1-$M804),0),IF($X804=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,Q804,IF($X804=1,IF(AA$9=$G804,(1-$M804),0),IF($X804=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,R804,IF($X804=1,IF(AB$9=$G804,(1-$M804),0),IF($X804=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,S804,IF($X804=1,IF(AC$9=$G804,(1-$M804),0),IF($X804=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X804=3,1,IF($X804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AO$7+$J804-1),$J804))","v":""},"",{"$f":"IF(L804=\"\", \"\", IF($X804=0,$V804,IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$T$7+$X804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804)))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$CE$7+$K804-1)*$F804)","v":""},"","","","","","","","","","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,IF($AK804=0,$W804,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1)*$F804)))","v":""},"",{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$V$7)*$F804)","v":""}]
[0.28260606449462278,0.43264924512606751,{"$f":"IF(Inventory!AH808=Inventory!$C$1032,0.5,1)*B809","v":0.43264924512606751},{"$f":"Inventory!C808","v":0},{"$f":"Inventory!E808","v":0},{"$f":"Inventory!W808","v":""},{"$f":"Inventory!AI808","v":""},{"$f":"IF(G809<>\"\",Inventory!AQ808/G809,\"\")","v":""},{"$f":"IF(G809<>\"\",Inventory!AS808/G809,\"\")","v":""},{"$f":"Inventory!AK808","v":""},"",{"$f":"IF(E809 = 0, \"\", MATCH($E809,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!BA$7+$J809-1))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$W$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AB$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,1,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0)*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},"","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$B$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$F$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$O$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$BF$7+$K809-1))","v":""},{"$f":"IF(L809=\"\", \"\", VLOOKUP(X809,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,P809,IF($X809=1,IF(Z$9=$G809,(1-$M809),0),IF($X809=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,Q809,IF($X809=1,IF(AA$9=$G809,(1-$M809),0),IF($X809=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,R809,IF($X809=1,IF(AB$9=$G809,(1-$M809),0),IF($X809=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,S809,IF($X809=1,IF(AC$9=$G809,(1-$M809),0),IF($X809=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X809=3,1,IF($X809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AO$7+$J809-1),$J809))","v":""},"",{"$f":"IF(L809=\"\", \"\", IF($X809=0,$V809,IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$T$7+$X809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809)))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$CE$7+$K809-1)*$F809)","v":""},"","","","","","","","","","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,IF($AK809=0,$W809,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1)*$F809)))","v":""},"",{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$V$7)*$F809)","v":""}]
[0.33264235376290219,0.56054098508864936,{"$f":"IF(Inventory!AH816=Inventory!$C$1032,0.5,1)*B817","v":0.56054098508864936},{"$f":"Inventory!C816","v":0},{"$f":"Inventory!E816","v":0},{"$f":"Inventory!W816","v":""},{"$f":"Inventory!AI816","v":""},{"$f":"IF(G817<>\"\",Inventory!AQ816/G817,\"\")","v":""},{"$f":"IF(G817<>\"\",Inventory!AS816/G817,\"\")","v":""},{"$f":"Inventory!AK816","v":""},"",{"$f":"IF(E817 = 0, \"\", MATCH($E817,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!BA$7+$J817-1))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$W$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AB$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,1,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0)*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},"","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$B$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$F$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$O$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$BF$7+$K817-1))","v":""},{"$f":"IF(L817=\"\", \"\", VLOOKUP(X817,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,P817,IF($X817=1,IF(Z$9=$G817,(1-$M817),0),IF($X817=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,Q817,IF($X817=1,IF(AA$9=$G817,(1-$M817),0),IF($X817=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,R817,IF($X817=1,IF(AB$9=$G817,(1-$M817),0),IF($X817=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,S817,IF($X817=1,IF(AC$9=$G817,(1-$M817),0),IF($X817=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X817=3,1,IF($X817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AO$7+$J817-1),$J817))","v":""},"",{"$f":"IF(L817=\"\", \"\", IF($X817=0,$V817,IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$T$7+$X817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817)))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$CE$7+$K817-1)*$F817)","v":""},"","","","","","","","","","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,IF($AK817=0,$W817,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1)*$F817)))","v":""},"",{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$V$7)*$F817)","v":""}]
[0.68316493839326509,0.89047162799474788,{"$f":"IF(Inventory!AH824=Inventory!$C$1032,0.5,1)*B825","v":0.89047162799474788},{"$f":"Inventory!C824","v":0},{"$f":"Inventory!E824","v":0},{"$f":"Inventory!W824","v":""},{"$f":"Inventory!AI824","v":""},{"$f":"IF(G825<>\"\",Inventory!AQ824/G825,\"\")","v":""},{"$f":"IF(G825<>\"\",Inventory!AS824/G825,\"\")","v":""},{"$f":"Inventory!AK824","v":""},"",{"$f":"IF(E825 = 0, \"\", MATCH($E825,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!BA$7+$J825-1))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$W$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AB$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,1,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0)*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},"","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$B$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$F$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$O$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$BF$7+$K825-1))","v":""},{"$f":"IF(L825=\"\", \"\", VLOOKUP(X825,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,P825,IF($X825=1,IF(Z$9=$G825,(1-$M825),0),IF($X825=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,Q825,IF($X825=1,IF(AA$9=$G825,(1-$M825),0),IF($X825=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,R825,IF($X825=1,IF(AB$9=$G825,(1-$M825),0),IF($X825=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,S825,IF($X825=1,IF(AC$9=$G825,(1-$M825),0),IF($X825=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X825=3,1,IF($X825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AO$7+$J825-1),$J825))","v":""},"",{"$f":"IF(L825=\"\", \"\", IF($X825=0,$V825,IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$T$7+$X825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825)))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$CE$7+$K825-1)*$F825)","v":""},"","","","","","","","","","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,IF($AK825=0,$W825,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1)*$F825)))","v":""},"",{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$V$7)*$F825)","v":""}]
[3.5229758370140196E-2,0.20632193213293493,{"$f":"IF(Inventory!AH828=Inventory!$C$1032,0.5,1)*B829","v":0.20632193213293493},{"$f":"Inventory!C828","v":0},{"$f":"Inventory!E828","v":0},{"$f":"Inventory!W828","v":""},{"$f":"Inventory!AI828","v":""},{"$f":"IF(G829<>\"\",Inventory!AQ828/G829,\"\")","v":""},{"$f":"IF(G829<>\"\",Inventory!AS828/G829,\"\")","v":""},{"$f":"Inventory!AK828","v":""},"",{"$f":"IF(E829 = 0, \"\", MATCH($E829,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!BA$7+$J829-1))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$W$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AB$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,1,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0)*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},"","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$B$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$F$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$O$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$BF$7+$K829-1))","v":""},{"$f":"IF(L829=\"\", \"\", VLOOKUP(X829,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,P829,IF($X829=1,IF(Z$9=$G829,(1-$M829),0),IF($X829=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,Q829,IF($X829=1,IF(AA$9=$G829,(1-$M829),0),IF($X829=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,R829,IF($X829=1,IF(AB$9=$G829,(1-$M829),0),IF($X829=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,S829,IF($X829=1,IF(AC$9=$G829,(1-$M829),0),IF($X829=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X829=3,1,IF($X829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AO$7+$J829-1),$J829))","v":""},"",{"$f":"IF(L829=\"\", \"\", IF($X829=0,$V829,IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$T$7+$X829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829)))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$CE$7+$K829-1)*$F829)","v":""},"","","","","","","","","","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,IF($AK829=0,$W829,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1)*$F829)))","v":""},"",{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$V$7)*$F829)","v":""}]
[0.94681233424798439,0.85463784947976362,{"$f":"IF(Inventory!AH836=Inventory!$C$1032,0.5,1)*B837","v":0.85463784947976362},{"$f":"Inventory!C836","v":0},{"$f":"Inventory!E836","v":0},{"$f":"Inventory!W836","v":""},{"$f":"Inventory!AI836","v":""},{"$f":"IF(G837<>\"\",Inventory!AQ836/G837,\"\")","v":""},{"$f":"IF(G837<>\"\",Inventory!AS836/G837,\"\")","v":""},{"$f":"Inventory!AK836","v":""},"",{"$f":"IF(E837 = 0, \"\", MATCH($E837,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!BA$7+$J837-1))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$W$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AB$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,1,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0)*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},"","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$B$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$F$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$O$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$BF$7+$K837-1))","v":""},{"$f":"IF(L837=\"\", \"\", VLOOKUP(X837,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,P837,IF($X837=1,IF(Z$9=$G837,(1-$M837),0),IF($X837=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,Q837,IF($X837=1,IF(AA$9=$G837,(1-$M837),0),IF($X837=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,R837,IF($X837=1,IF(AB$9=$G837,(1-$M837),0),IF($X837=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,S837,IF($X837=1,IF(AC$9=$G837,(1-$M837),0),IF($X837=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X837=3,1,IF($X837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AO$7+$J837-1),$J837))","v":""},"",{"$f":"IF(L837=\"\", \"\", IF($X837=0,$V837,IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$T$7+$X837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837)))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$CE$7+$K837-1)*$F837)","v":""},"","","","","","","","","","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,IF($AK837=0,$W837,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1)*$F837)))","v":""},"",{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$V$7)*$F837)","v":""}]
[{"$f":"RAND()","v":0.15853838901961737},0.99616401121796783,{"$f":"IF(Inventory!AH841=Inventory!$C$1032,0.5,1)*B842","v":0.99616401121796783},{"$f":"Inventory!C841","v":0},{"$f":"Inventory!E841","v":0},{"$f":"Inventory!W841","v":""},{"$f":"Inventory!AI841","v":""},{"$f":"IF(G842<>\"\",Inventory!AQ841/G842,\"\")","v":""},{"$f":"IF(G842<>\"\",Inventory!AS841/G842,\"\")","v":""},{"$f":"Inventory!AK841","v":""},"",{"$f":"IF(E842 = 0, \"\", MATCH($E842,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!BA$7+$J842-1))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$W$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AB$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,1,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0)*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},"","",{"$f":"IF(L842=\"\", \"\", IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$B$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$F$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$O$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$BF$7+$K842-1))","v":""},{"$f":"IF(L842=\"\", \"\", VLOOKUP(X842,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,P842,IF($X842=1,IF(Z$9=$G842,(1-$M842),0),IF($X842=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,Q842,IF($X842=1,IF(AA$9=$G842,(1-$M842),0),IF($X842=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,R842,IF($X842=1,IF(AB$9=$G842,(1-$M842),0),IF($X842=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,S842,IF($X842=1,IF(AC$9=$G842,(1-$M842),0),IF($X842=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X842=3,1,IF($X842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AO$7+$J842-1),$J842))","v":""},"",{"$f":"IF(L842=\"\", \"\", IF($X842=0,$V842,IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$T$7+$X842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$CE$7+$K842-1)*$F842)","v":""},"","","","","","","","","","",{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,IF($AK842=0,$W842,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1)*$F842)))","v":""},"",{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$V$7)*$F842)","v":""}]
[9.8512559344147932E-2,0.27845808519912074,{"$f":"IF(Inventory!AH849=Inventory!$C$1032,0.5,1)*B850","v":0.27845808519912074},{"$f":"Inventory!C849","v":0},{"$f":"Inventory!E849","v":0},{"$f":"Inventory!W849","v":""},{"$f":"Inventory!AI849","v":""},{"$f":"IF(G850<>\"\",Inventory!AQ849/G850,\"\")","v":""},{"$f":"IF(G850<>\"\",Inventory!AS849/G850,\"\")","v":""},{"$f":"Inventory!AK849","v":""},"",{"$f":"IF(E850 = 0, \"\", MATCH($E850,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!BA$7+$J850-1))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$W$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AB$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,1,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0)*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},"","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$B$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$F$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$O$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$BF$7+$K850-1))","v":""},{"$f":"IF(L850=\"\", \"\", VLOOKUP(X850,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,P850,IF($X850=1,IF(Z$9=$G850,(1-$M850),0),IF($X850=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,Q850,IF($X850=1,IF(AA$9=$G850,(1-$M850),0),IF($X850=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,R850,IF($X850=1,IF(AB$9=$G850,(1-$M850),0),IF($X850=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,S850,IF($X850=1,IF(AC$9=$G850,(1-$M850),0),IF($X850=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X850=3,1,IF($X850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AO$7+$J850-1),$J850))","v":""},"",{"$f":"IF(L850=\"\", \"\", IF($X850=0,$V850,IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$T$7+$X850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850)))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$CE$7+$K850-1)*$F850)","v":""},"","","","","","","","","","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,IF($AK850=0,$W850,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1)*$F850)))","v":""},"",{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$V$7)*$F850)","v":""}]
[0.23649556362634905,0.53151599679685291,{"$f":"IF(Inventory!AH857=Inventory!$C$1032,0.5,1)*B858","v":0.53151599679685291},{"$f":"Inventory!C857","v":0},{"$f":"Inventory!E857","v":0},{"$f":"Inventory!W857","v":""},{"$f":"Inventory!AI857","v":""},{"$f":"IF(G858<>\"\",Inventory!AQ857/G858,\"\")","v":""},{"$f":"IF(G858<>\"\",Inventory!AS857/G858,\"\")","v":""},{"$f":"Inventory!AK857","v":""},"",{"$f":"IF(E858 = 0, \"\", MATCH($E858,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!BA$7+$J858-1))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$W$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AB$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,1,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0)*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},"","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$B$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$F$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$O$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$BF$7+$K858-1))","v":""},{"$f":"IF(L858=\"\", \"\", VLOOKUP(X858,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,P858,IF($X858=1,IF(Z$9=$G858,(1-$M858),0),IF($X858=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,Q858,IF($X858=1,IF(AA$9=$G858,(1-$M858),0),IF($X858=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,R858,IF($X858=1,IF(AB$9=$G858,(1-$M858),0),IF($X858=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,S858,IF($X858=1,IF(AC$9=$G858,(1-$M858),0),IF($X858=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X858=3,1,IF($X858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AO$7+$J858-1),$J858))","v":""},"",{"$f":"IF(L858=\"\", \"\", IF($X858=0,$V858,IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$T$7+$X858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858)))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$CE$7+$K858-1)*$F858)","v":""},"","","","","","","","","","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,IF($AK858=0,$W858,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1)*$F858)))","v":""},"",{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$V$7)*$F858)","v":""}]
[0.31030890863831684,0.42497930823306618,{"$f":"IF(Inventory!AH861=Inventory!$C$1032,0.5,1)*B862","v":0.42497930823306618},{"$f":"Inventory!C861","v":0},{"$f":"Inventory!E861","v":0},{"$f":"Inventory!W861","v":""},{"$f":"Inventory!AI861","v":""},{"$f":"IF(G862<>\"\",Inventory!AQ861/G862,\"\")","v":""},{"$f":"IF(G862<>\"\",Inventory!AS861/G862,\"\")","v":""},{"$f":"Inventory!AK861","v":""},"",{"$f":"IF(E862 = 0, \"\", MATCH($E862,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!BA$7+$J862-1))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$W$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AB$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,1,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0)*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},"","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$B$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$F$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$O$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$BF$7+$K862-1))","v":""},{"$f":"IF(L862=\"\", \"\", VLOOKUP(X862,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,P862,IF($X862=1,IF(Z$9=$G862,(1-$M862),0),IF($X862=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,Q862,IF($X862=1,IF(AA$9=$G862,(1-$M862),0),IF($X862=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,R862,IF($X862=1,IF(AB$9=$G862,(1-$M862),0),IF($X862=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,S862,IF($X862=1,IF(AC$9=$G862,(1-$M862),0),IF($X862=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X862=3,1,IF($X862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AO$7+$J862-1),$J862))","v":""},"",{"$f":"IF(L862=\"\", \"\", IF($X862=0,$V862,IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$T$7+$X862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862)))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$CE$7+$K862-1)*$F862)","v":""},"","","","","","","","","","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,IF($AK862=0,$W862,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1)*$F862)))","v":""},"",{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$V$7)*$F862)","v":""}]
[0.97644374209440876,0.15032406285306477,{"$f":"IF(Inventory!AH869=Inventory!$C$1032,0.5,1)*B870","v":0.15032406285306477},{"$f":"Inventory!C869","v":0},{"$f":"Inventory!E869","v":0},{"$f":"Inventory!W869","v":""},{"$f":"Inventory!AI869","v":""},{"$f":"IF(G870<>\"\",Inventory!AQ869/G870,\"\")","v":""},{"$f":"IF(G870<>\"\",Inventory!AS869/G870,\"\")","v":""},{"$f":"Inventory!AK869","v":""},"",{"$f":"IF(E870 = 0, \"\", MATCH($E870,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!BA$7+$J870-1))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$W$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AB$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,1,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0)*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},"","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$B$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$F$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$O$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$BF$7+$K870-1))","v":""},{"$f":"IF(L870=\"\", \"\", VLOOKUP(X870,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,P870,IF($X870=1,IF(Z$9=$G870,(1-$M870),0),IF($X870=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,Q870,IF($X870=1,IF(AA$9=$G870,(1-$M870),0),IF($X870=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,R870,IF($X870=1,IF(AB$9=$G870,(1-$M870),0),IF($X870=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,S870,IF($X870=1,IF(AC$9=$G870,(1-$M870),0),IF($X870=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X870=3,1,IF($X870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AO$7+$J870-1),$J870))","v":""},"",{"$f":"IF(L870=\"\", \"\", IF($X870=0,$V870,IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$T$7+$X870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870)))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$CE$7+$K870-1)*$F870)","v":""},"","","","","","","","","","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,IF($AK870=0,$W870,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1)*$F870)))","v":""},"",{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$V$7)*$F870)","v":""}]
[0.42098250184704322,0.87204848223228426,{"$f":"IF(Inventory!AH881=Inventory!$C$1032,0.5,1)*B882","v":0.87204848223228426},{"$f":"Inventory!C881","v":0},{"$f":"Inventory!E881","v":0},{"$f":"Inventory!W881","v":""},{"$f":"Inventory!AI881","v":""},{"$f":"IF(G882<>\"\",Inventory!AQ881/G882,\"\")","v":""},{"$f":"IF(G882<>\"\",Inventory!AS881/G882,\"\")","v":""},{"$f":"Inventory!AK881","v":""},"",{"$f":"IF(E882 = 0, \"\", MATCH($E882,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!BA$7+$J882-1))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$W$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AB$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,1,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0)*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},"","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$B$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$F$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$O$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$BF$7+$K882-1))","v":""},{"$f":"IF(L882=\"\", \"\", VLOOKUP(X882,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,P882,IF($X882=1,IF(Z$9=$G882,(1-$M882),0),IF($X882=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,Q882,IF($X882=1,IF(AA$9=$G882,(1-$M882),0),IF($X882=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,R882,IF($X882=1,IF(AB$9=$G882,(1-$M882),0),IF($X882=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,S882,IF($X882=1,IF(AC$9=$G882,(1-$M882),0),IF($X882=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X882=3,1,IF($X882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AO$7+$J882-1),$J882))","v":""},"",{"$f":"IF(L882=\"\", \"\", IF($X882=0,$V882,IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$T$7+$X882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882)))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$CE$7+$K882-1)*$F882)","v":""},"","","","","","","","","","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,IF($AK882=0,$W882,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1)*$F882)))","v":""},"",{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$V$7)*$F882)","v":""}]
[4.5777447797535231E-2,0.47562909565296951,{"$f":"IF(Inventory!AH882=Inventory!$C$1032,0.5,1)*B883","v":0.47562909565296951},{"$f":"Inventory!C882","v":0},{"$f":"Inventory!E882","v":0},{"$f":"Inventory!W882","v":""},{"$f":"Inventory!AI882","v":""},{"$f":"IF(G883<>\"\",Inventory!AQ882/G883,\"\")","v":""},{"$f":"IF(G883<>\"\",Inventory!AS882/G883,\"\")","v":""},{"$f":"Inventory!AK882","v":""},"",{"$f":"IF(E883 = 0, \"\", MATCH($E883,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!BA$7+$J883-1))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$W$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AB$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,1,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0)*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},"","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$B$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$F$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$O$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$BF$7+$K883-1))","v":""},{"$f":"IF(L883=\"\", \"\", VLOOKUP(X883,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,P883,IF($X883=1,IF(Z$9=$G883,(1-$M883),0),IF($X883=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,Q883,IF($X883=1,IF(AA$9=$G883,(1-$M883),0),IF($X883=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,R883,IF($X883=1,IF(AB$9=$G883,(1-$M883),0),IF($X883=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,S883,IF($X883=1,IF(AC$9=$G883,(1-$M883),0),IF($X883=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X883=3,1,IF($X883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AO$7+$J883-1),$J883))","v":""},"",{"$f":"IF(L883=\"\", \"\", IF($X883=0,$V883,IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$T$7+$X883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883)))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$CE$7+$K883-1)*$F883)","v":""},"","","","","","","","","","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,IF($AK883=0,$W883,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1)*$F883)))","v":""},"",{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$V$7)*$F883)","v":""}]
[0.44534402632042158,0.14019532315792016,{"$f":"IF(Inventory!AH890=Inventory!$C$1032,0.5,1)*B891","v":0.14019532315792016},{"$f":"Inventory!C890","v":0},{"$f":"Inventory!E890","v":0},{"$f":"Inventory!W890","v":""},{"$f":"Inventory!AI890","v":""},{"$f":"IF(G891<>\"\",Inventory!AQ890/G891,\"\")","v":""},{"$f":"IF(G891<>\"\",Inventory!AS890/G891,\"\")","v":""},{"$f":"Inventory!AK890","v":""},"",{"$f":"IF(E891 = 0, \"\", MATCH($E891,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!BA$7+$J891-1))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$W$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AB$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,1,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0)*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},"","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$B$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$F$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$O$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$BF$7+$K891-1))","v":""},{"$f":"IF(L891=\"\", \"\", VLOOKUP(X891,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,P891,IF($X891=1,IF(Z$9=$G891,(1-$M891),0),IF($X891=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,Q891,IF($X891=1,IF(AA$9=$G891,(1-$M891),0),IF($X891=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,R891,IF($X891=1,IF(AB$9=$G891,(1-$M891),0),IF($X891=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,S891,IF($X891=1,IF(AC$9=$G891,(1-$M891),0),IF($X891=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X891=3,1,IF($X891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AO$7+$J891-1),$J891))","v":""},"",{"$f":"IF(L891=\"\", \"\", IF($X891=0,$V891,IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$T$7+$X891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891)))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$CE$7+$K891-1)*$F891)","v":""},"","","","","","","","","","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,IF($AK891=0,$W891,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1)*$F891)))","v":""},"",{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$V$7)*$F891)","v":""}]
[0.80347880153039342,0.61875300060370875,{"$f":"IF(Inventory!AH898=Inventory!$C$1032,0.5,1)*B899","v":0.61875300060370875},{"$f":"Inventory!C898","v":0},{"$f":"Inventory!E898","v":0},{"$f":"Inventory!W898","v":""},{"$f":"Inventory!AI898","v":""},{"$f":"IF(G899<>\"\",Inventory!AQ898/G899,\"\")","v":""},{"$f":"IF(G899<>\"\",Inventory!AS898/G899,\"\")","v":""},{"$f":"Inventory!AK898","v":""},"",{"$f":"IF(E899 = 0, \"\", MATCH($E899,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!BA$7+$J899-1))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$W$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AB$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,1,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0)*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},"","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$B$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$F$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$O$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$BF$7+$K899-1))","v":""},{"$f":"IF(L899=\"\", \"\", VLOOKUP(X899,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,P899,IF($X899=1,IF(Z$9=$G899,(1-$M899),0),IF($X899=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,Q899,IF($X899=1,IF(AA$9=$G899,(1-$M899),0),IF($X899=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,R899,IF($X899=1,IF(AB$9=$G899,(1-$M899),0),IF($X899=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,S899,IF($X899=1,IF(AC$9=$G899,(1-$M899),0),IF($X899=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X899=3,1,IF($X899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AO$7+$J899-1),$J899))","v":""},"",{"$f":"IF(L899=\"\", \"\", IF($X899=0,$V899,IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$T$7+$X899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899)))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$CE$7+$K899-1)*$F899)","v":""},"","","","","","","","","","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,IF($AK899=0,$W899,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1)*$F899)))","v":""},"",{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$V$7)*$F899)","v":""}]
[0.5406089242517943,0.57692326535662797,{"$f":"IF(Inventory!AH902=Inventory!$C$1032,0.5,1)*B903","v":0.57692326535662797},{"$f":"Inventory!C902","v":0},{"$f":"Inventory!E902","v":0},{"$f":"Inventory!W902","v":""},{"$f":"Inventory!AI902","v":""},{"$f":"IF(G903<>\"\",Inventory!AQ902/G903,\"\")","v":""},{"$f":"IF(G903<>\"\",Inventory!AS902/G903,\"\")","v":""},{"$f":"Inventory!AK902","v":""},"",{"$f":"IF(E903 = 0, \"\", MATCH($E903,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!BA$7+$J903-1))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$W$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AB$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,1,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0)*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},"","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$B$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$F$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$O$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$BF$7+$K903-1))","v":""},{"$f":"IF(L903=\"\", \"\", VLOOKUP(X903,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,P903,IF($X903=1,IF(Z$9=$G903,(1-$M903),0),IF($X903=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,Q903,IF($X903=1,IF(AA$9=$G903,(1-$M903),0),IF($X903=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,R903,IF($X903=1,IF(AB$9=$G903,(1-$M903),0),IF($X903=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,S903,IF($X903=1,IF(AC$9=$G903,(1-$M903),0),IF($X903=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X903=3,1,IF($X903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AO$7+$J903-1),$J903))","v":""},"",{"$f":"IF(L903=\"\", \"\", IF($X903=0,$V903,IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$T$7+$X903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903)))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$CE$7+$K903-1)*$F903)","v":""},"","","","","","","","","","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,IF($AK903=0,$W903,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1)*$F903)))","v":""},"",{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$V$7)*$F903)","v":""}]
[2.1252932853056294E-2,0.66982666069201613,{"$f":"IF(Inventory!AH910=Inventory!$C$1032,0.5,1)*B911","v":0.66982666069201613},{"$f":"Inventory!C910","v":0},{"$f":"Inventory!E910","v":0},{"$f":"Inventory!W910","v":""},{"$f":"Inventory!AI910","v":""},{"$f":"IF(G911<>\"\",Inventory!AQ910/G911,\"\")","v":""},{"$f":"IF(G911<>\"\",Inventory!AS910/G911,\"\")","v":""},{"$f":"Inventory!AK910","v":""},"",{"$f":"IF(E911 = 0, \"\", MATCH($E911,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!BA$7+$J911-1))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$W$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AB$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,1,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0)*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},"","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$B$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$F$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$O$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$BF$7+$K911-1))","v":""},{"$f":"IF(L911=\"\", \"\", VLOOKUP(X911,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,P911,IF($X911=1,IF(Z$9=$G911,(1-$M911),0),IF($X911=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,Q911,IF($X911=1,IF(AA$9=$G911,(1-$M911),0),IF($X911=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,R911,IF($X911=1,IF(AB$9=$G911,(1-$M911),0),IF($X911=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,S911,IF($X911=1,IF(AC$9=$G911,(1-$M911),0),IF($X911=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X911=3,1,IF($X911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AO$7+$J911-1),$J911))","v":""},"",{"$f":"IF(L911=\"\", \"\", IF($X911=0,$V911,IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$T$7+$X911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911)))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$CE$7+$K911-1)*$F911)","v":""},"","","","","","","","","","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,IF($AK911=0,$W911,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1)*$F911)))","v":""},"",{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$V$7)*$F911)","v":""}]
[0.9350737711312419,0.18055992442757507,{"$f":"IF(Inventory!AH922=Inventory!$C$1032,0.5,1)*B923","v":0.18055992442757507},{"$f":"Inventory!C922","v":0},{"$f":"Inventory!E922","v":0},{"$f":"Inventory!W922","v":""},{"$f":"Inventory!AI922","v":""},{"$f":"IF(G923<>\"\",Inventory!AQ922/G923,\"\")","v":""},{"$f":"IF(G923<>\"\",Inventory!AS922/G923,\"\")","v":""},{"$f":"Inventory!AK922","v":""},"",{"$f":"IF(E923 = 0, \"\", MATCH($E923,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!BA$7+$J923-1))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$W$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AB$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,1,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0)*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},"","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$B$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$F$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$O$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$BF$7+$K923-1))","v":""},{"$f":"IF(L923=\"\", \"\", VLOOKUP(X923,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,P923,IF($X923=1,IF(Z$9=$G923,(1-$M923),0),IF($X923=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,Q923,IF($X923=1,IF(AA$9=$G923,(1-$M923),0),IF($X923=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,R923,IF($X923=1,IF(AB$9=$G923,(1-$M923),0),IF($X923=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,S923,IF($X923=1,IF(AC$9=$G923,(1-$M923),0),IF($X923=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X923=3,1,IF($X923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AO$7+$J923-1),$J923))","v":""},"",{"$f":"IF(L923=\"\", \"\", IF($X923=0,$V923,IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$T$7+$X923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923)))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$CE$7+$K923-1)*$F923)","v":""},"","","","","","","","","","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,IF($AK923=0,$W923,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1)*$F923)))","v":""},"",{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$V$7)*$F923)","v":""}]
[0.7952685569277208,0.57148941754824811,{"$f":"IF(Inventory!AH923=Inventory!$C$1032,0.5,1)*B924","v":0.57148941754824811},{"$f":"Inventory!C923","v":0},{"$f":"Inventory!E923","v":0},{"$f":"Inventory!W923","v":""},{"$f":"Inventory!AI923","v":""},{"$f":"IF(G924<>\"\",Inventory!AQ923/G924,\"\")","v":""},{"$f":"IF(G924<>\"\",Inventory!AS923/G924,\"\")","v":""},{"$f":"Inventory!AK923","v":""},"",{"$f":"IF(E924 = 0, \"\", MATCH($E924,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!BA$7+$J924-1))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$W$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AB$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,1,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0)*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},"","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$B$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$F$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$O$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$BF$7+$K924-1))","v":""},{"$f":"IF(L924=\"\", \"\", VLOOKUP(X924,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,P924,IF($X924=1,IF(Z$9=$G924,(1-$M924),0),IF($X924=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,Q924,IF($X924=1,IF(AA$9=$G924,(1-$M924),0),IF($X924=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,R924,IF($X924=1,IF(AB$9=$G924,(1-$M924),0),IF($X924=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,S924,IF($X924=1,IF(AC$9=$G924,(1-$M924),0),IF($X924=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X924=3,1,IF($X924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AO$7+$J924-1),$J924))","v":""},"",{"$f":"IF(L924=\"\", \"\", IF($X924=0,$V924,IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$T$7+$X924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924)))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$CE$7+$K924-1)*$F924)","v":""},"","","","","","","","","","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,IF($AK924=0,$W924,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1)*$F924)))","v":""},"",{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$V$7)*$F924)","v":""}]
[0.45404880254352253,0.729775150489965,{"$f":"IF(Inventory!AH935=Inventory!$C$1032,0.5,1)*B936","v":0.729775150489965},{"$f":"Inventory!C935","v":0},{"$f":"Inventory!E935","v":0},{"$f":"Inventory!W935","v":""},{"$f":"Inventory!AI935","v":""},{"$f":"IF(G936<>\"\",Inventory!AQ935/G936,\"\")","v":""},{"$f":"IF(G936<>\"\",Inventory!AS935/G936,\"\")","v":""},{"$f":"Inventory!AK935","v":""},"",{"$f":"IF(E936 = 0, \"\", MATCH($E936,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!BA$7+$J936-1))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$W$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AB$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,1,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0)*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},"","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$B$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$F$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$O$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$BF$7+$K936-1))","v":""},{"$f":"IF(L936=\"\", \"\", VLOOKUP(X936,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,P936,IF($X936=1,IF(Z$9=$G936,(1-$M936),0),IF($X936=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,Q936,IF($X936=1,IF(AA$9=$G936,(1-$M936),0),IF($X936=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,R936,IF($X936=1,IF(AB$9=$G936,(1-$M936),0),IF($X936=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,S936,IF($X936=1,IF(AC$9=$G936,(1-$M936),0),IF($X936=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X936=3,1,IF($X936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AO$7+$J936-1),$J936))","v":""},"",{"$f":"IF(L936=\"\", \"\", IF($X936=0,$V936,IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$T$7+$X936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936)))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$CE$7+$K936-1)*$F936)","v":""},"","","","","","","","","","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,IF($AK936=0,$W936,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1)*$F936)))","v":""},"",{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$V$7)*$F936)","v":""}]
[0.17341946737583536,0.89459357916278337,{"$f":"IF(Inventory!AH941=Inventory!$C$1032,0.5,1)*B942","v":0.89459357916278337},{"$f":"Inventory!C941","v":0},{"$f":"Inventory!E941","v":0},{"$f":"Inventory!W941","v":""},{"$f":"Inventory!AI941","v":""},{"$f":"IF(G942<>\"\",Inventory!AQ941/G942,\"\")","v":""},{"$f":"IF(G942<>\"\",Inventory!AS941/G942,\"\")","v":""},{"$f":"Inventory!AK941","v":""},"",{"$f":"IF(E942 = 0, \"\", MATCH($E942,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!BA$7+$J942-1))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$W$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AB$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,1,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0)*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},"","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$B$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$F$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$O$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$BF$7+$K942-1))","v":""},{"$f":"IF(L942=\"\", \"\", VLOOKUP(X942,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,P942,IF($X942=1,IF(Z$9=$G942,(1-$M942),0),IF($X942=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,Q942,IF($X942=1,IF(AA$9=$G942,(1-$M942),0),IF($X942=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,R942,IF($X942=1,IF(AB$9=$G942,(1-$M942),0),IF($X942=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,S942,IF($X942=1,IF(AC$9=$G942,(1-$M942),0),IF($X942=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X942=3,1,IF($X942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AO$7+$J942-1),$J942))","v":""},"",{"$f":"IF(L942=\"\", \"\", IF($X942=0,$V942,IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$T$7+$X942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942)))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$CE$7+$K942-1)*$F942)","v":""},"","","","","","","","","","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,IF($AK942=0,$W942,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1)*$F942)))","v":""},"",{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$V$7)*$F942)","v":""}]
[0.36101445960408696,0.21052119889612209,{"$f":"IF(Inventory!AH943=Inventory!$C$1032,0.5,1)*B944","v":0.21052119889612209},{"$f":"Inventory!C943","v":0},{"$f":"Inventory!E943","v":0},{"$f":"Inventory!W943","v":""},{"$f":"Inventory!AI943","v":""},{"$f":"IF(G944<>\"\",Inventory!AQ943/G944,\"\")","v":""},{"$f":"IF(G944<>\"\",Inventory!AS943/G944,\"\")","v":""},{"$f":"Inventory!AK943","v":""},"",{"$f":"IF(E944 = 0, \"\", MATCH($E944,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!BA$7+$J944-1))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$W$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AB$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,1,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0)*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},"","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$B$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$F$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$O$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$BF$7+$K944-1))","v":""},{"$f":"IF(L944=\"\", \"\", VLOOKUP(X944,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,P944,IF($X944=1,IF(Z$9=$G944,(1-$M944),0),IF($X944=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,Q944,IF($X944=1,IF(AA$9=$G944,(1-$M944),0),IF($X944=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,R944,IF($X944=1,IF(AB$9=$G944,(1-$M944),0),IF($X944=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,S944,IF($X944=1,IF(AC$9=$G944,(1-$M944),0),IF($X944=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X944=3,1,IF($X944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AO$7+$J944-1),$J944))","v":""},"",{"$f":"IF(L944=\"\", \"\", IF($X944=0,$V944,IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$T$7+$X944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944)))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$CE$7+$K944-1)*$F944)","v":""},"","","","","","","","","","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,IF($AK944=0,$W944,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1)*$F944)))","v":""},"",{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$V$7)*$F944)","v":""}]
[0.16291588119855549,0.89796694600129345,{"$f":"IF(Inventory!AH955=Inventory!$C$1032,0.5,1)*B956","v":0.89796694600129345},{"$f":"Inventory!C955","v":0},{"$f":"Inventory!E955","v":0},{"$f":"Inventory!W955","v":""},{"$f":"Inventory!AI955","v":""},{"$f":"IF(G956<>\"\",Inventory!AQ955/G956,\"\")","v":""},{"$f":"IF(G956<>\"\",Inventory!AS955/G956,\"\")","v":""},{"$f":"Inventory!AK955","v":""},"",{"$f":"IF(E956 = 0, \"\", MATCH($E956,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!BA$7+$J956-1))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$W$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AB$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,1,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0)*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},"","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$B$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$F$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$O$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$BF$7+$K956-1))","v":""},{"$f":"IF(L956=\"\", \"\", VLOOKUP(X956,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,P956,IF($X956=1,IF(Z$9=$G956,(1-$M956),0),IF($X956=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,Q956,IF($X956=1,IF(AA$9=$G956,(1-$M956),0),IF($X956=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,R956,IF($X956=1,IF(AB$9=$G956,(1-$M956),0),IF($X956=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,S956,IF($X956=1,IF(AC$9=$G956,(1-$M956),0),IF($X956=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X956=3,1,IF($X956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AO$7+$J956-1),$J956))","v":""},"",{"$f":"IF(L956=\"\", \"\", IF($X956=0,$V956,IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$T$7+$X956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956)))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$CE$7+$K956-1)*$F956)","v":""},"","","","","","","","","","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,IF($AK956=0,$W956,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1)*$F956)))","v":""},"",{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$V$7)*$F956)","v":""}]
[2.180649157783443E-2,0.48024118132744709,{"$f":"IF(Inventory!AH963=Inventory!$C$1032,0.5,1)*B964","v":0.48024118132744709},{"$f":"Inventory!C963","v":0},{"$f":"Inventory!E963","v":0},{"$f":"Inventory!W963","v":""},{"$f":"Inventory!AI963","v":""},{"$f":"IF(G964<>\"\",Inventory!AQ963/G964,\"\")","v":""},{"$f":"IF(G964<>\"\",Inventory!AS963/G964,\"\")","v":""},{"$f":"Inventory!AK963","v":""},"",{"$f":"IF(E964 = 0, \"\", MATCH($E964,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!BA$7+$J964-1))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$W$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AB$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,1,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0)*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},"","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$B$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$F$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$O$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$BF$7+$K964-1))","v":""},{"$f":"IF(L964=\"\", \"\", VLOOKUP(X964,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,P964,IF($X964=1,IF(Z$9=$G964,(1-$M964),0),IF($X964=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,Q964,IF($X964=1,IF(AA$9=$G964,(1-$M964),0),IF($X964=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,R964,IF($X964=1,IF(AB$9=$G964,(1-$M964),0),IF($X964=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,S964,IF($X964=1,IF(AC$9=$G964,(1-$M964),0),IF($X964=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X964=3,1,IF($X964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AO$7+$J964-1),$J964))","v":""},"",{"$f":"IF(L964=\"\", \"\", IF($X964=0,$V964,IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$T$7+$X964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964)))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$CE$7+$K964-1)*$F964)","v":""},"","","","","","","","","","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,IF($AK964=0,$W964,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1)*$F964)))","v":""},"",{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$V$7)*$F964)","v":""}]
[0.47382503233199935,0.99289526304603015,{"$f":"IF(Inventory!AH964=Inventory!$C$1032,0.5,1)*B965","v":0.99289526304603015},{"$f":"Inventory!C964","v":0},{"$f":"Inventory!E964","v":0},{"$f":"Inventory!W964","v":""},{"$f":"Inventory!AI964","v":""},{"$f":"IF(G965<>\"\",Inventory!AQ964/G965,\"\")","v":""},{"$f":"IF(G965<>\"\",Inventory!AS964/G965,\"\")","v":""},{"$f":"Inventory!AK964","v":""},"",{"$f":"IF(E965 = 0, \"\", MATCH($E965,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!BA$7+$J965-1))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$W$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AB$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,1,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0)*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},"","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$B$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$F$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$O$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$BF$7+$K965-1))","v":""},{"$f":"IF(L965=\"\", \"\", VLOOKUP(X965,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,P965,IF($X965=1,IF(Z$9=$G965,(1-$M965),0),IF($X965=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,Q965,IF($X965=1,IF(AA$9=$G965,(1-$M965),0),IF($X965=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,R965,IF($X965=1,IF(AB$9=$G965,(1-$M965),0),IF($X965=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,S965,IF($X965=1,IF(AC$9=$G965,(1-$M965),0),IF($X965=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X965=3,1,IF($X965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AO$7+$J965-1),$J965))","v":""},"",{"$f":"IF(L965=\"\", \"\", IF($X965=0,$V965,IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$T$7+$X965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965)))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$CE$7+$K965-1)*$F965)","v":""},"","","","","","","","","","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,IF($AK965=0,$W965,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1)*$F965)))","v":""},"",{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$V$7)*$F965)","v":""}]
[0.22367087040062539,0.95786609208784257,{"$f":"IF(Inventory!AH976=Inventory!$C$1032,0.5,1)*B977","v":0.95786609208784257},{"$f":"Inventory!C976","v":0},{"$f":"Inventory!E976","v":0},{"$f":"Inventory!W976","v":""},{"$f":"Inventory!AI976","v":""},{"$f":"IF(G977<>\"\",Inventory!AQ976/G977,\"\")","v":""},{"$f":"IF(G977<>\"\",Inventory!AS976/G977,\"\")","v":""},{"$f":"Inventory!AK976","v":""},"",{"$f":"IF(E977 = 0, \"\", MATCH($E977,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!BA$7+$J977-1))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$W$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AB$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,1,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0)*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},"","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$B$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$F$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$O$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$BF$7+$K977-1))","v":""},{"$f":"IF(L977=\"\", \"\", VLOOKUP(X977,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,P977,IF($X977=1,IF(Z$9=$G977,(1-$M977),0),IF($X977=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,Q977,IF($X977=1,IF(AA$9=$G977,(1-$M977),0),IF($X977=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,R977,IF($X977=1,IF(AB$9=$G977,(1-$M977),0),IF($X977=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,S977,IF($X977=1,IF(AC$9=$G977,(1-$M977),0),IF($X977=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X977=3,1,IF($X977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AO$7+$J977-1),$J977))","v":""},"",{"$f":"IF(L977=\"\", \"\", IF($X977=0,$V977,IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$T$7+$X977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977)))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$CE$7+$K977-1)*$F977)","v":""},"","","","","","","","","","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,IF($AK977=0,$W977,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1)*$F977)))","v":""},"",{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$V$7)*$F977)","v":""}]
[0.22682677599935719,0.11510020332509785,{"$f":"IF(Inventory!AH978=Inventory!$C$1032,0.5,1)*B979","v":0.11510020332509785},{"$f":"Inventory!C978","v":0},{"$f":"Inventory!E978","v":0},{"$f":"Inventory!W978","v":""},{"$f":"Inventory!AI978","v":""},{"$f":"IF(G979<>\"\",Inventory!AQ978/G979,\"\")","v":""},{"$f":"IF(G979<>\"\",Inventory!AS978/G979,\"\")","v":""},{"$f":"Inventory!AK978","v":""},"",{"$f":"IF(E979 = 0, \"\", MATCH($E979,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!BA$7+$J979-1))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$W$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AB$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,1,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0)*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},"","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$B$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$F$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$O$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$BF$7+$K979-1))","v":""},{"$f":"IF(L979=\"\", \"\", VLOOKUP(X979,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,P979,IF($X979=1,IF(Z$9=$G979,(1-$M979),0),IF($X979=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,Q979,IF($X979=1,IF(AA$9=$G979,(1-$M979),0),IF($X979=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,R979,IF($X979=1,IF(AB$9=$G979,(1-$M979),0),IF($X979=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,S979,IF($X979=1,IF(AC$9=$G979,(1-$M979),0),IF($X979=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X979=3,1,IF($X979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AO$7+$J979-1),$J979))","v":""},"",{"$f":"IF(L979=\"\", \"\", IF($X979=0,$V979,IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$T$7+$X979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979)))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$CE$7+$K979-1)*$F979)","v":""},"","","","","","","","","","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,IF($AK979=0,$W979,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1)*$F979)))","v":""},"",{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$V$7)*$F979)","v":""}]
[0.91434372346114512,0.10101753277705372,{"$f":"IF(Inventory!AH979=Inventory!$C$1032,0.5,1)*B980","v":0.10101753277705372},{"$f":"Inventory!C979","v":0},{"$f":"Inventory!E979","v":0},{"$f":"Inventory!W979","v":""},{"$f":"Inventory!AI979","v":""},{"$f":"IF(G980<>\"\",Inventory!AQ979/G980,\"\")","v":""},{"$f":"IF(G980<>\"\",Inventory!AS979/G980,\"\")","v":""},{"$f":"Inventory!AK979","v":""},"",{"$f":"IF(E980 = 0, \"\", MATCH($E980,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!BA$7+$J980-1))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$W$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AB$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,1,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0)*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},"","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$B$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$F$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$O$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$BF$7+$K980-1))","v":""},{"$f":"IF(L980=\"\", \"\", VLOOKUP(X980,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,P980,IF($X980=1,IF(Z$9=$G980,(1-$M980),0),IF($X980=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,Q980,IF($X980=1,IF(AA$9=$G980,(1-$M980),0),IF($X980=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,R980,IF($X980=1,IF(AB$9=$G980,(1-$M980),0),IF($X980=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,S980,IF($X980=1,IF(AC$9=$G980,(1-$M980),0),IF($X980=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X980=3,1,IF($X980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AO$7+$J980-1),$J980))","v":""},"",{"$f":"IF(L980=\"\", \"\", IF($X980=0,$V980,IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$T$7+$X980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980)))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$CE$7+$K980-1)*$F980)","v":""},"","","","","","","","","","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,IF($AK980=0,$W980,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1)*$F980)))","v":""},"",{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$V$7)*$F980)","v":""}]
[0.37961436554253625,0.52744257379248349,{"$f":"IF(Inventory!AH980=Inventory!$C$1032,0.5,1)*B981","v":0.52744257379248349},{"$f":"Inventory!C980","v":0},{"$f":"Inventory!E980","v":0},{"$f":"Inventory!W980","v":""},{"$f":"Inventory!AI980","v":""},{"$f":"IF(G981<>\"\",Inventory!AQ980/G981,\"\")","v":""},{"$f":"IF(G981<>\"\",Inventory!AS980/G981,\"\")","v":""},{"$f":"Inventory!AK980","v":""},"",{"$f":"IF(E981 = 0, \"\", MATCH($E981,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!BA$7+$J981-1))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$W$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AB$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,1,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0)*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},"","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$B$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$F$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$O$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$BF$7+$K981-1))","v":""},{"$f":"IF(L981=\"\", \"\", VLOOKUP(X981,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,P981,IF($X981=1,IF(Z$9=$G981,(1-$M981),0),IF($X981=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,Q981,IF($X981=1,IF(AA$9=$G981,(1-$M981),0),IF($X981=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,R981,IF($X981=1,IF(AB$9=$G981,(1-$M981),0),IF($X981=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,S981,IF($X981=1,IF(AC$9=$G981,(1-$M981),0),IF($X981=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X981=3,1,IF($X981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AO$7+$J981-1),$J981))","v":""},"",{"$f":"IF(L981=\"\", \"\", IF($X981=0,$V981,IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$T$7+$X981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981)))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$CE$7+$K981-1)*$F981)","v":""},"","","","","","","","","","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,IF($AK981=0,$W981,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1)*$F981)))","v":""},"",{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$V$7)*$F981)","v":""}]
[0.35651156576638576,0.67435038006546788,{"$f":"IF(Inventory!AH981=Inventory!$C$1032,0.5,1)*B982","v":0.67435038006546788},{"$f":"Inventory!C981","v":0},{"$f":"Inventory!E981","v":0},{"$f":"Inventory!W981","v":""},{"$f":"Inventory!AI981","v":""},{"$f":"IF(G982<>\"\",Inventory!AQ981/G982,\"\")","v":""},{"$f":"IF(G982<>\"\",Inventory!AS981/G982,\"\")","v":""},{"$f":"Inventory!AK981","v":""},"",{"$f":"IF(E982 = 0, \"\", MATCH($E982,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!BA$7+$J982-1))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$W$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AB$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,1,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0)*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},"","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$B$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$F$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$O$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$BF$7+$K982-1))","v":""},{"$f":"IF(L982=\"\", \"\", VLOOKUP(X982,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,P982,IF($X982=1,IF(Z$9=$G982,(1-$M982),0),IF($X982=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,Q982,IF($X982=1,IF(AA$9=$G982,(1-$M982),0),IF($X982=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,R982,IF($X982=1,IF(AB$9=$G982,(1-$M982),0),IF($X982=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,S982,IF($X982=1,IF(AC$9=$G982,(1-$M982),0),IF($X982=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X982=3,1,IF($X982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AO$7+$J982-1),$J982))","v":""},"",{"$f":"IF(L982=\"\", \"\", IF($X982=0,$V982,IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$T$7+$X982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982)))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$CE$7+$K982-1)*$F982)","v":""},"","","","","","","","","","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,IF($AK982=0,$W982,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1)*$F982)))","v":""},"",{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$V$7)*$F982)","v":""}]
[0.46291361198730874,0.59814451478407471,{"$f":"IF(Inventory!AH982=Inventory!$C$1032,0.5,1)*B983","v":0.59814451478407471},{"$f":"Inventory!C982","v":0},{"$f":"Inventory!E982","v":0},{"$f":"Inventory!W982","v":""},{"$f":"Inventory!AI982","v":""},{"$f":"IF(G983<>\"\",Inventory!AQ982/G983,\"\")","v":""},{"$f":"IF(G983<>\"\",Inventory!AS982/G983,\"\")","v":""},{"$f":"Inventory!AK982","v":""},"",{"$f":"IF(E983 = 0, \"\", MATCH($E983,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!BA$7+$J983-1))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$W$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AB$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,1,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0)*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},"","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$B$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$F$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$O$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$BF$7+$K983-1))","v":""},{"$f":"IF(L983=\"\", \"\", VLOOKUP(X983,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,P983,IF($X983=1,IF(Z$9=$G983,(1-$M983),0),IF($X983=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,Q983,IF($X983=1,IF(AA$9=$G983,(1-$M983),0),IF($X983=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,R983,IF($X983=1,IF(AB$9=$G983,(1-$M983),0),IF($X983=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,S983,IF($X983=1,IF(AC$9=$G983,(1-$M983),0),IF($X983=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X983=3,1,IF($X983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AO$7+$J983-1),$J983))","v":""},"",{"$f":"IF(L983=\"\", \"\", IF($X983=0,$V983,IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$T$7+$X983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983)))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$CE$7+$K983-1)*$F983)","v":""},"","","","","","","","","","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,IF($AK983=0,$W983,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1)*$F983)))","v":""},"",{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$V$7)*$F983)","v":""}]
[0.5175208424858293,0.39209971876821159,{"$f":"IF(Inventory!AH983=Inventory!$C$1032,0.5,1)*B984","v":0.39209971876821159},{"$f":"Inventory!C983","v":0},{"$f":"Inventory!E983","v":0},{"$f":"Inventory!W983","v":""},{"$f":"Inventory!AI983","v":""},{"$f":"IF(G984<>\"\",Inventory!AQ983/G984,\"\")","v":""},{"$f":"IF(G984<>\"\",Inventory!AS983/G984,\"\")","v":""},{"$f":"Inventory!AK983","v":""},"",{"$f":"IF(E984 = 0, \"\", MATCH($E984,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!BA$7+$J984-1))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$W$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AB$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,1,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0)*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},"","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$B$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$F$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$O$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$BF$7+$K984-1))","v":""},{"$f":"IF(L984=\"\", \"\", VLOOKUP(X984,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,P984,IF($X984=1,IF(Z$9=$G984,(1-$M984),0),IF($X984=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,Q984,IF($X984=1,IF(AA$9=$G984,(1-$M984),0),IF($X984=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,R984,IF($X984=1,IF(AB$9=$G984,(1-$M984),0),IF($X984=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,S984,IF($X984=1,IF(AC$9=$G984,(1-$M984),0),IF($X984=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X984=3,1,IF($X984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AO$7+$J984-1),$J984))","v":""},"",{"$f":"IF(L984=\"\", \"\", IF($X984=0,$V984,IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$T$7+$X984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984)))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$CE$7+$K984-1)*$F984)","v":""},"","","","","","","","","","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,IF($AK984=0,$W984,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1)*$F984)))","v":""},"",{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$V$7)*$F984)","v":""}]
[0.70313021780834806,0.42077764445152099,{"$f":"IF(Inventory!AH984=Inventory!$C$1032,0.5,1)*B985","v":0.42077764445152099},{"$f":"Inventory!C984","v":0},{"$f":"Inventory!E984","v":0},{"$f":"Inventory!W984","v":""},{"$f":"Inventory!AI984","v":""},{"$f":"IF(G985<>\"\",Inventory!AQ984/G985,\"\")","v":""},{"$f":"IF(G985<>\"\",Inventory!AS984/G985,\"\")","v":""},{"$f":"Inventory!AK984","v":""},"",{"$f":"IF(E985 = 0, \"\", MATCH($E985,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!BA$7+$J985-1))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$W$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AB$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,1,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0)*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},"","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$B$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$F$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$O$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$BF$7+$K985-1))","v":""},{"$f":"IF(L985=\"\", \"\", VLOOKUP(X985,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,P985,IF($X985=1,IF(Z$9=$G985,(1-$M985),0),IF($X985=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,Q985,IF($X985=1,IF(AA$9=$G985,(1-$M985),0),IF($X985=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,R985,IF($X985=1,IF(AB$9=$G985,(1-$M985),0),IF($X985=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,S985,IF($X985=1,IF(AC$9=$G985,(1-$M985),0),IF($X985=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X985=3,1,IF($X985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AO$7+$J985-1),$J985))","v":""},"",{"$f":"IF(L985=\"\", \"\", IF($X985=0,$V985,IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$T$7+$X985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985)))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$CE$7+$K985-1)*$F985)","v":""},"","","","","","","","","","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,IF($AK985=0,$W985,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1)*$F985)))","v":""},"",{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$V$7)*$F985)","v":""}]
[9.6045448884744311E-2,0.76387027126219054,{"$f":"IF(Inventory!AH985=Inventory!$C$1032,0.5,1)*B986","v":0.76387027126219054},{"$f":"Inventory!C985","v":0},{"$f":"Inventory!E985","v":0},{"$f":"Inventory!W985","v":""},{"$f":"Inventory!AI985","v":""},{"$f":"IF(G986<>\"\",Inventory!AQ985/G986,\"\")","v":""},{"$f":"IF(G986<>\"\",Inventory!AS985/G986,\"\")","v":""},{"$f":"Inventory!AK985","v":""},"",{"$f":"IF(E986 = 0, \"\", MATCH($E986,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!BA$7+$J986-1))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$W$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AB$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,1,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0)*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},"","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$B$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$F$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$O$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$BF$7+$K986-1))","v":""},{"$f":"IF(L986=\"\", \"\", VLOOKUP(X986,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,P986,IF($X986=1,IF(Z$9=$G986,(1-$M986),0),IF($X986=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,Q986,IF($X986=1,IF(AA$9=$G986,(1-$M986),0),IF($X986=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,R986,IF($X986=1,IF(AB$9=$G986,(1-$M986),0),IF($X986=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,S986,IF($X986=1,IF(AC$9=$G986,(1-$M986),0),IF($X986=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X986=3,1,IF($X986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AO$7+$J986-1),$J986))","v":""},"",{"$f":"IF(L986=\"\", \"\", IF($X986=0,$V986,IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$T$7+$X986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986)))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$CE$7+$K986-1)*$F986)","v":""},"","","","","","","","","","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,IF($AK986=0,$W986,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1)*$F986)))","v":""},"",{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$V$7)*$F986)","v":""}]
[0.70166478994850601,0.6026280539742338,{"$f":"IF(Inventory!AH986=Inventory!$C$1032,0.5,1)*B987","v":0.6026280539742338},{"$f":"Inventory!C986","v":0},{"$f":"Inventory!E986","v":0},{"$f":"Inventory!W986","v":""},{"$f":"Inventory!AI986","v":""},{"$f":"IF(G987<>\"\",Inventory!AQ986/G987,\"\")","v":""},{"$f":"IF(G987<>\"\",Inventory!AS986/G987,\"\")","v":""},{"$f":"Inventory!AK986","v":""},"",{"$f":"IF(E987 = 0, \"\", MATCH($E987,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!BA$7+$J987-1))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$W$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AB$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,1,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0)*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},"","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$B$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$F$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$O$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$BF$7+$K987-1))","v":""},{"$f":"IF(L987=\"\", \"\", VLOOKUP(X987,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,P987,IF($X987=1,IF(Z$9=$G987,(1-$M987),0),IF($X987=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,Q987,IF($X987=1,IF(AA$9=$G987,(1-$M987),0),IF($X987=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,R987,IF($X987=1,IF(AB$9=$G987,(1-$M987),0),IF($X987=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,S987,IF($X987=1,IF(AC$9=$G987,(1-$M987),0),IF($X987=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X987=3,1,IF($X987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AO$7+$J987-1),$J987))","v":""},"",{"$f":"IF(L987=\"\", \"\", IF($X987=0,$V987,IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$T$7+$X987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987)))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$CE$7+$K987-1)*$F987)","v":""},"","","","","","","","","","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,IF($AK987=0,$W987,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1)*$F987)))","v":""},"",{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$V$7)*$F987)","v":""}]
[0.91038682421594452,9.1737480046443554E-2,{"$f":"IF(Inventory!AH987=Inventory!$C$1032,0.5,1)*B988","v":9.1737480046443554E-2},{"$f":"Inventory!C987","v":0},{"$f":"Inventory!E987","v":0},{"$f":"Inventory!W987","v":""},{"$f":"Inventory!AI987","v":""},{"$f":"IF(G988<>\"\",Inventory!AQ987/G988,\"\")","v":""},{"$f":"IF(G988<>\"\",Inventory!AS987/G988,\"\")","v":""},{"$f":"Inventory!AK987","v":""},"",{"$f":"IF(E988 = 0, \"\", MATCH($E988,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!BA$7+$J988-1))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$W$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AB$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,1,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0)*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},"","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$B$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$F$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$O$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$BF$7+$K988-1))","v":""},{"$f":"IF(L988=\"\", \"\", VLOOKUP(X988,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,P988,IF($X988=1,IF(Z$9=$G988,(1-$M988),0),IF($X988=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,Q988,IF($X988=1,IF(AA$9=$G988,(1-$M988),0),IF($X988=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,R988,IF($X988=1,IF(AB$9=$G988,(1-$M988),0),IF($X988=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,S988,IF($X988=1,IF(AC$9=$G988,(1-$M988),0),IF($X988=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X988=3,1,IF($X988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AO$7+$J988-1),$J988))","v":""},"",{"$f":"IF(L988=\"\", \"\", IF($X988=0,$V988,IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$T$7+$X988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988)))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$CE$7+$K988-1)*$F988)","v":""},"","","","","","","","","","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,IF($AK988=0,$W988,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1)*$F988)))","v":""},"",{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$V$7)*$F988)","v":""}]
[0.72042925126212476,0.96512562314004546,{"$f":"IF(Inventory!AH988=Inventory!$C$1032,0.5,1)*B989","v":0.96512562314004546},{"$f":"Inventory!C988","v":0},{"$f":"Inventory!E988","v":0},{"$f":"Inventory!W988","v":""},{"$f":"Inventory!AI988","v":""},{"$f":"IF(G989<>\"\",Inventory!AQ988/G989,\"\")","v":""},{"$f":"IF(G989<>\"\",Inventory!AS988/G989,\"\")","v":""},{"$f":"Inventory!AK988","v":""},"",{"$f":"IF(E989 = 0, \"\", MATCH($E989,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!BA$7+$J989-1))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$W$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AB$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,1,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0)*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},"","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$B$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$F$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$O$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$BF$7+$K989-1))","v":""},{"$f":"IF(L989=\"\", \"\", VLOOKUP(X989,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,P989,IF($X989=1,IF(Z$9=$G989,(1-$M989),0),IF($X989=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,Q989,IF($X989=1,IF(AA$9=$G989,(1-$M989),0),IF($X989=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,R989,IF($X989=1,IF(AB$9=$G989,(1-$M989),0),IF($X989=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,S989,IF($X989=1,IF(AC$9=$G989,(1-$M989),0),IF($X989=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X989=3,1,IF($X989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AO$7+$J989-1),$J989))","v":""},"",{"$f":"IF(L989=\"\", \"\", IF($X989=0,$V989,IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$T$7+$X989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989)))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$CE$7+$K989-1)*$F989)","v":""},"","","","","","","","","","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,IF($AK989=0,$W989,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1)*$F989)))","v":""},"",{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$V$7)*$F989)","v":""}]
[0.91029913333823209,0.33199071510419442,{"$f":"IF(Inventory!AH989=Inventory!$C$1032,0.5,1)*B990","v":0.33199071510419442},{"$f":"Inventory!C989","v":0},{"$f":"Inventory!E989","v":0},{"$f":"Inventory!W989","v":""},{"$f":"Inventory!AI989","v":""},{"$f":"IF(G990<>\"\",Inventory!AQ989/G990,\"\")","v":""},{"$f":"IF(G990<>\"\",Inventory!AS989/G990,\"\")","v":""},{"$f":"Inventory!AK989","v":""},"",{"$f":"IF(E990 = 0, \"\", MATCH($E990,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!BA$7+$J990-1))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$W$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AB$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,1,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0)*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},"","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$B$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$F$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$O$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$BF$7+$K990-1))","v":""},{"$f":"IF(L990=\"\", \"\", VLOOKUP(X990,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,P990,IF($X990=1,IF(Z$9=$G990,(1-$M990),0),IF($X990=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,Q990,IF($X990=1,IF(AA$9=$G990,(1-$M990),0),IF($X990=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,R990,IF($X990=1,IF(AB$9=$G990,(1-$M990),0),IF($X990=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,S990,IF($X990=1,IF(AC$9=$G990,(1-$M990),0),IF($X990=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X990=3,1,IF($X990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AO$7+$J990-1),$J990))","v":""},"",{"$f":"IF(L990=\"\", \"\", IF($X990=0,$V990,IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$T$7+$X990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990)))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$CE$7+$K990-1)*$F990)","v":""},"","","","","","","","","","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,IF($AK990=0,$W990,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1)*$F990)))","v":""},"",{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$V$7)*$F990)","v":""}]
[0.42808218180063162,0.56344697284928369,{"$f":"IF(Inventory!AH990=Inventory!$C$1032,0.5,1)*B991","v":0.56344697284928369},{"$f":"Inventory!C990","v":0},{"$f":"Inventory!E990","v":0},{"$f":"Inventory!W990","v":""},{"$f":"Inventory!AI990","v":""},{"$f":"IF(G991<>\"\",Inventory!AQ990/G991,\"\")","v":""},{"$f":"IF(G991<>\"\",Inventory!AS990/G991,\"\")","v":""},{"$f":"Inventory!AK990","v":""},"",{"$f":"IF(E991 = 0, \"\", MATCH($E991,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!BA$7+$J991-1))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$W$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AB$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,1,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0)*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},"","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$B$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$F$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$O$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$BF$7+$K991-1))","v":""},{"$f":"IF(L991=\"\", \"\", VLOOKUP(X991,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,P991,IF($X991=1,IF(Z$9=$G991,(1-$M991),0),IF($X991=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,Q991,IF($X991=1,IF(AA$9=$G991,(1-$M991),0),IF($X991=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,R991,IF($X991=1,IF(AB$9=$G991,(1-$M991),0),IF($X991=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,S991,IF($X991=1,IF(AC$9=$G991,(1-$M991),0),IF($X991=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X991=3,1,IF($X991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AO$7+$J991-1),$J991))","v":""},"",{"$f":"IF(L991=\"\", \"\", IF($X991=0,$V991,IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$T$7+$X991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991)))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$CE$7+$K991-1)*$F991)","v":""},"","","","","","","","","","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,IF($AK991=0,$W991,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1)*$F991)))","v":""},"",{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$V$7)*$F991)","v":""}]
[0.80413044150059132,0.27613696425923018,{"$f":"IF(Inventory!AH991=Inventory!$C$1032,0.5,1)*B992","v":0.27613696425923018},{"$f":"Inventory!C991","v":0},{"$f":"Inventory!E991","v":0},{"$f":"Inventory!W991","v":""},{"$f":"Inventory!AI991","v":""},{"$f":"IF(G992<>\"\",Inventory!AQ991/G992,\"\")","v":""},{"$f":"IF(G992<>\"\",Inventory!AS991/G992,\"\")","v":""},{"$f":"Inventory!AK991","v":""},"",{"$f":"IF(E992 = 0, \"\", MATCH($E992,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!BA$7+$J992-1))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$W$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AB$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,1,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0)*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},"","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$B$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$F$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$O$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$BF$7+$K992-1))","v":""},{"$f":"IF(L992=\"\", \"\", VLOOKUP(X992,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,P992,IF($X992=1,IF(Z$9=$G992,(1-$M992),0),IF($X992=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,Q992,IF($X992=1,IF(AA$9=$G992,(1-$M992),0),IF($X992=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,R992,IF($X992=1,IF(AB$9=$G992,(1-$M992),0),IF($X992=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,S992,IF($X992=1,IF(AC$9=$G992,(1-$M992),0),IF($X992=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X992=3,1,IF($X992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AO$7+$J992-1),$J992))","v":""},"",{"$f":"IF(L992=\"\", \"\", IF($X992=0,$V992,IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$T$7+$X992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992)))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$CE$7+$K992-1)*$F992)","v":""},"","","","","","","","","","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,IF($AK992=0,$W992,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1)*$F992)))","v":""},"",{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$V$7)*$F992)","v":""}]
[0.47921734445676623,0.16918483133763584,{"$f":"IF(Inventory!AH992=Inventory!$C$1032,0.5,1)*B993","v":0.16918483133763584},{"$f":"Inventory!C992","v":0},{"$f":"Inventory!E992","v":0},{"$f":"Inventory!W992","v":""},{"$f":"Inventory!AI992","v":""},{"$f":"IF(G993<>\"\",Inventory!AQ992/G993,\"\")","v":""},{"$f":"IF(G993<>\"\",Inventory!AS992/G993,\"\")","v":""},{"$f":"Inventory!AK992","v":""},"",{"$f":"IF(E993 = 0, \"\", MATCH($E993,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!BA$7+$J993-1))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$W$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AB$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,1,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0)*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},"","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$B$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$F$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$O$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$BF$7+$K993-1))","v":""},{"$f":"IF(L993=\"\", \"\", VLOOKUP(X993,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,P993,IF($X993=1,IF(Z$9=$G993,(1-$M993),0),IF($X993=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,Q993,IF($X993=1,IF(AA$9=$G993,(1-$M993),0),IF($X993=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,R993,IF($X993=1,IF(AB$9=$G993,(1-$M993),0),IF($X993=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,S993,IF($X993=1,IF(AC$9=$G993,(1-$M993),0),IF($X993=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X993=3,1,IF($X993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AO$7+$J993-1),$J993))","v":""},"",{"$f":"IF(L993=\"\", \"\", IF($X993=0,$V993,IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$T$7+$X993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993)))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$CE$7+$K993-1)*$F993)","v":""},"","","","","","","","","","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,IF($AK993=0,$W993,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1)*$F993)))","v":""},"",{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$V$7)*$F993)","v":""}]
[0.36465957766398216,0.42919590704588317,{"$f":"IF(Inventory!AH993=Inventory!$C$1032,0.5,1)*B994","v":0.42919590704588317},{"$f":"Inventory!C993","v":0},{"$f":"Inventory!E993","v":0},{"$f":"Inventory!W993","v":""},{"$f":"Inventory!AI993","v":""},{"$f":"IF(G994<>\"\",Inventory!AQ993/G994,\"\")","v":""},{"$f":"IF(G994<>\"\",Inventory!AS993/G994,\"\")","v":""},{"$f":"Inventory!AK993","v":""},"",{"$f":"IF(E994 = 0, \"\", MATCH($E994,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!BA$7+$J994-1))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$W$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AB$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,1,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0)*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},"","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$B$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$F$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$O$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$BF$7+$K994-1))","v":""},{"$f":"IF(L994=\"\", \"\", VLOOKUP(X994,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,P994,IF($X994=1,IF(Z$9=$G994,(1-$M994),0),IF($X994=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,Q994,IF($X994=1,IF(AA$9=$G994,(1-$M994),0),IF($X994=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,R994,IF($X994=1,IF(AB$9=$G994,(1-$M994),0),IF($X994=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,S994,IF($X994=1,IF(AC$9=$G994,(1-$M994),0),IF($X994=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X994=3,1,IF($X994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AO$7+$J994-1),$J994))","v":""},"",{"$f":"IF(L994=\"\", \"\", IF($X994=0,$V994,IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$T$7+$X994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994)))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$CE$7+$K994-1)*$F994)","v":""},"","","","","","","","","","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,IF($AK994=0,$W994,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1)*$F994)))","v":""},"",{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$V$7)*$F994)","v":""}]
[0.37338360828670414,0.31766894924742994,{"$f":"IF(Inventory!AH994=Inventory!$C$1032,0.5,1)*B995","v":0.31766894924742994},{"$f":"Inventory!C994","v":0},{"$f":"Inventory!E994","v":0},{"$f":"Inventory!W994","v":""},{"$f":"Inventory!AI994","v":""},{"$f":"IF(G995<>\"\",Inventory!AQ994/G995,\"\")","v":""},{"$f":"IF(G995<>\"\",Inventory!AS994/G995,\"\")","v":""},{"$f":"Inventory!AK994","v":""},"",{"$f":"IF(E995 = 0, \"\", MATCH($E995,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!BA$7+$J995-1))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$W$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AB$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,1,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0)*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},"","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$B$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$F$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$O$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$BF$7+$K995-1))","v":""},{"$f":"IF(L995=\"\", \"\", VLOOKUP(X995,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,P995,IF($X995=1,IF(Z$9=$G995,(1-$M995),0),IF($X995=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,Q995,IF($X995=1,IF(AA$9=$G995,(1-$M995),0),IF($X995=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,R995,IF($X995=1,IF(AB$9=$G995,(1-$M995),0),IF($X995=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,S995,IF($X995=1,IF(AC$9=$G995,(1-$M995),0),IF($X995=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X995=3,1,IF($X995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AO$7+$J995-1),$J995))","v":""},"",{"$f":"IF(L995=\"\", \"\", IF($X995=0,$V995,IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$T$7+$X995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995)))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$CE$7+$K995-1)*$F995)","v":""},"","","","","","","","","","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,IF($AK995=0,$W995,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1)*$F995)))","v":""},"",{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$V$7)*$F995)","v":""}]
[0.6784230321341842,1.1610882528530486E-2,{"$f":"IF(Inventory!AH995=Inventory!$C$1032,0.5,1)*B996","v":1.1610882528530486E-2},{"$f":"Inventory!C995","v":0},{"$f":"Inventory!E995","v":0},{"$f":"Inventory!W995","v":""},{"$f":"Inventory!AI995","v":""},{"$f":"IF(G996<>\"\",Inventory!AQ995/G996,\"\")","v":""},{"$f":"IF(G996<>\"\",Inventory!AS995/G996,\"\")","v":""},{"$f":"Inventory!AK995","v":""},"",{"$f":"IF(E996 = 0, \"\", MATCH($E996,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!BA$7+$J996-1))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$W$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AB$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,1,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0)*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},"","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$B$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$F$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$O$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$BF$7+$K996-1))","v":""},{"$f":"IF(L996=\"\", \"\", VLOOKUP(X996,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,P996,IF($X996=1,IF(Z$9=$G996,(1-$M996),0),IF($X996=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,Q996,IF($X996=1,IF(AA$9=$G996,(1-$M996),0),IF($X996=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,R996,IF($X996=1,IF(AB$9=$G996,(1-$M996),0),IF($X996=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,S996,IF($X996=1,IF(AC$9=$G996,(1-$M996),0),IF($X996=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X996=3,1,IF($X996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AO$7+$J996-1),$J996))","v":""},"",{"$f":"IF(L996=\"\", \"\", IF($X996=0,$V996,IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$T$7+$X996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996)))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$CE$7+$K996-1)*$F996)","v":""},"","","","","","","","","","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,IF($AK996=0,$W996,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1)*$F996)))","v":""},"",{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$V$7)*$F996)","v":""}]
[0.44952528075338638,0.87574256004069784,{"$f":"IF(Inventory!AH996=Inventory!$C$1032,0.5,1)*B997","v":0.87574256004069784},{"$f":"Inventory!C996","v":0},{"$f":"Inventory!E996","v":0},{"$f":"Inventory!W996","v":""},{"$f":"Inventory!AI996","v":""},{"$f":"IF(G997<>\"\",Inventory!AQ996/G997,\"\")","v":""},{"$f":"IF(G997<>\"\",Inventory!AS996/G997,\"\")","v":""},{"$f":"Inventory!AK996","v":""},"",{"$f":"IF(E997 = 0, \"\", MATCH($E997,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!BA$7+$J997-1))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$W$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AB$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,1,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0)*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},"","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$B$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$F$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$O$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$BF$7+$K997-1))","v":""},{"$f":"IF(L997=\"\", \"\", VLOOKUP(X997,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,P997,IF($X997=1,IF(Z$9=$G997,(1-$M997),0),IF($X997=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,Q997,IF($X997=1,IF(AA$9=$G997,(1-$M997),0),IF($X997=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,R997,IF($X997=1,IF(AB$9=$G997,(1-$M997),0),IF($X997=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,S997,IF($X997=1,IF(AC$9=$G997,(1-$M997),0),IF($X997=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X997=3,1,IF($X997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AO$7+$J997-1),$J997))","v":""},"",{"$f":"IF(L997=\"\", \"\", IF($X997=0,$V997,IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$T$7+$X997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997)))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$CE$7+$K997-1)*$F997)","v":""},"","","","","","","","","","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,IF($AK997=0,$W997,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1)*$F997)))","v":""},"",{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$V$7)*$F997)","v":""}]
[0.34455066220600072,0.64239986555032935,{"$f":"IF(Inventory!AH997=Inventory!$C$1032,0.5,1)*B998","v":0.64239986555032935},{"$f":"Inventory!C997","v":0},{"$f":"Inventory!E997","v":0},{"$f":"Inventory!W997","v":""},{"$f":"Inventory!AI997","v":""},{"$f":"IF(G998<>\"\",Inventory!AQ997/G998,\"\")","v":""},{"$f":"IF(G998<>\"\",Inventory!AS997/G998,\"\")","v":""},{"$f":"Inventory!AK997","v":""},"",{"$f":"IF(E998 = 0, \"\", MATCH($E998,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!BA$7+$J998-1))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$W$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AB$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,1,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0)*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},"","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$B$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$F$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$O$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$BF$7+$K998-1))","v":""},{"$f":"IF(L998=\"\", \"\", VLOOKUP(X998,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,P998,IF($X998=1,IF(Z$9=$G998,(1-$M998),0),IF($X998=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,Q998,IF($X998=1,IF(AA$9=$G998,(1-$M998),0),IF($X998=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,R998,IF($X998=1,IF(AB$9=$G998,(1-$M998),0),IF($X998=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,S998,IF($X998=1,IF(AC$9=$G998,(1-$M998),0),IF($X998=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X998=3,1,IF($X998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AO$7+$J998-1),$J998))","v":""},"",{"$f":"IF(L998=\"\", \"\", IF($X998=0,$V998,IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$T$7+$X998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998)))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$CE$7+$K998-1)*$F998)","v":""},"","","","","","","","","","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,IF($AK998=0,$W998,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1)*$F998)))","v":""},"",{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$V$7)*$F998)","v":""}]
[0.93705285768440139,5.3808265075318773E-2,{"$f":"IF(Inventory!AH998=Inventory!$C$1032,0.5,1)*B999","v":5.3808265075318773E-2},{"$f":"Inventory!C998","v":0},{"$f":"Inventory!E998","v":0},{"$f":"Inventory!W998","v":""},{"$f":"Inventory!AI998","v":""},{"$f":"IF(G999<>\"\",Inventory!AQ998/G999,\"\")","v":""},{"$f":"IF(G999<>\"\",Inventory!AS998/G999,\"\")","v":""},{"$f":"Inventory!AK998","v":""},"",{"$f":"IF(E999 = 0, \"\", MATCH($E999,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!BA$7+$J999-1))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$W$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AB$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,1,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0)*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},"","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$B$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$F$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$O$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$BF$7+$K999-1))","v":""},{"$f":"IF(L999=\"\", \"\", VLOOKUP(X999,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,P999,IF($X999=1,IF(Z$9=$G999,(1-$M999),0),IF($X999=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,Q999,IF($X999=1,IF(AA$9=$G999,(1-$M999),0),IF($X999=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,R999,IF($X999=1,IF(AB$9=$G999,(1-$M999),0),IF($X999=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,S999,IF($X999=1,IF(AC$9=$G999,(1-$M999),0),IF($X999=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X999=3,1,IF($X999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AO$7+$J999-1),$J999))","v":""},"",{"$f":"IF(L999=\"\", \"\", IF($X999=0,$V999,IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$T$7+$X999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999)))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$CE$7+$K999-1)*$F999)","v":""},"","","","","","","","","","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,IF($AK999=0,$W999,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1)*$F999)))","v":""},"",{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$V$7)*$F999)","v":""}]
[0.84741731180479984,0.68866666933438714,{"$f":"IF(Inventory!AH999=Inventory!$C$1032,0.5,1)*B1000","v":0.68866666933438714},{"$f":"Inventory!C999","v":0},{"$f":"Inventory!E999","v":0},{"$f":"Inventory!W999","v":""},{"$f":"Inventory!AI999","v":""},{"$f":"IF(G1000<>\"\",Inventory!AQ999/G1000,\"\")","v":""},{"$f":"IF(G1000<>\"\",Inventory!AS999/G1000,\"\")","v":""},{"$f":"Inventory!AK999","v":""},"",{"$f":"IF(E1000 = 0, \"\", MATCH($E1000,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!BA$7+$J1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$W$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AB$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,1,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0)*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},"","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$B$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$F$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$O$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$BF$7+$K1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", VLOOKUP(X1000,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,P1000,IF($X1000=1,IF(Z$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,Q1000,IF($X1000=1,IF(AA$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,R1000,IF($X1000=1,IF(AB$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,S1000,IF($X1000=1,IF(AC$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1000=3,1,IF($X1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AO$7+$J1000-1),$J1000))","v":""},"",{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,$V1000,IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$T$7+$X1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$CE$7+$K1000-1)*$F1000)","v":""},"","","","","","","","","","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,IF($AK1000=0,$W1000,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1)*$F1000)))","v":""},"",{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$V$7)*$F1000)","v":""}]
[0.3569855698939236,0.21679305207029997,{"$f":"IF(Inventory!AH1000=Inventory!$C$1032,0.5,1)*B1001","v":0.21679305207029997},{"$f":"Inventory!C1000","v":0},{"$f":"Inventory!E1000","v":0},{"$f":"Inventory!W1000","v":""},{"$f":"Inventory!AI1000","v":""},{"$f":"IF(G1001<>\"\",Inventory!AQ1000/G1001,\"\")","v":""},{"$f":"IF(G1001<>\"\",Inventory!AS1000/G1001,\"\")","v":""},{"$f":"Inventory!AK1000","v":""},"",{"$f":"IF(E1001 = 0, \"\", MATCH($E1001,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!BA$7+$J1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$W$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AB$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,1,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0)*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},"","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$B$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$F$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$O$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$BF$7+$K1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", VLOOKUP(X1001,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,P1001,IF($X1001=1,IF(Z$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,Q1001,IF($X1001=1,IF(AA$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,R1001,IF($X1001=1,IF(AB$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,S1001,IF($X1001=1,IF(AC$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1001=3,1,IF($X1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AO$7+$J1001-1),$J1001))","v":""},"",{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,$V1001,IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$T$7+$X1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$CE$7+$K1001-1)*$F1001)","v":""},"","","","","","","","","","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,IF($AK1001=0,$W1001,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1)*$F1001)))","v":""},"",{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$V$7)*$F1001)","v":""}]
[0.28623667069207392,0.86392600865123814,{"$f":"IF(Inventory!AH1001=Inventory!$C$1032,0.5,1)*B1002","v":0.86392600865123814},{"$f":"Inventory!C1001","v":0},{"$f":"Inventory!E1001","v":0},{"$f":"Inventory!W1001","v":""},{"$f":"Inventory!AI1001","v":""},{"$f":"IF(G1002<>\"\",Inventory!AQ1001/G1002,\"\")","v":""},{"$f":"IF(G1002<>\"\",Inventory!AS1001/G1002,\"\")","v":""},{"$f":"Inventory!AK1001","v":""},"",{"$f":"IF(E1002 = 0, \"\", MATCH($E1002,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!BA$7+$J1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$W$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AB$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,1,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0)*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},"","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$B$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$F$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$O$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$BF$7+$K1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", VLOOKUP(X1002,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,P1002,IF($X1002=1,IF(Z$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,Q1002,IF($X1002=1,IF(AA$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,R1002,IF($X1002=1,IF(AB$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,S1002,IF($X1002=1,IF(AC$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1002=3,1,IF($X1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AO$7+$J1002-1),$J1002))","v":""},"",{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,$V1002,IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$T$7+$X1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$CE$7+$K1002-1)*$F1002)","v":""},"","","","","","","","","","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,IF($AK1002=0,$W1002,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1)*$F1002)))","v":""},"",{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$V$7)*$F1002)","v":""}]
[0.3164785162438768,0.18874990726984897,{"$f":"IF(Inventory!AH1002=Inventory!$C$1032,0.5,1)*B1003","v":0.18874990726984897},{"$f":"Inventory!C1002","v":0},{"$f":"Inventory!E1002","v":0},{"$f":"Inventory!W1002","v":""},{"$f":"Inventory!AI1002","v":""},{"$f":"IF(G1003<>\"\",Inventory!AQ1002/G1003,\"\")","v":""},{"$f":"IF(G1003<>\"\",Inventory!AS1002/G1003,\"\")","v":""},{"$f":"Inventory!AK1002","v":""},"",{"$f":"IF(E1003 = 0, \"\", MATCH($E1003,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!BA$7+$J1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$W$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AB$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,1,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0)*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},"","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$B$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$F$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$O$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$BF$7+$K1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", VLOOKUP(X1003,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,P1003,IF($X1003=1,IF(Z$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,Q1003,IF($X1003=1,IF(AA$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,R1003,IF($X1003=1,IF(AB$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,S1003,IF($X1003=1,IF(AC$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1003=3,1,IF($X1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AO$7+$J1003-1),$J1003))","v":""},"",{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,$V1003,IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$T$7+$X1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$CE$7+$K1003-1)*$F1003)","v":""},"","","","","","","","","","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,IF($AK1003=0,$W1003,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1)*$F1003)))","v":""},"",{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$V$7)*$F1003)","v":""}]
[0.83943266257906335,0.85352504969895915,{"$f":"IF(Inventory!AH1003=Inventory!$C$1032,0.5,1)*B1004","v":0.85352504969895915},{"$f":"Inventory!C1003","v":0},{"$f":"Inventory!E1003","v":0},{"$f":"Inventory!W1003","v":""},{"$f":"Inventory!AI1003","v":""},{"$f":"IF(G1004<>\"\",Inventory!AQ1003/G1004,\"\")","v":""},{"$f":"IF(G1004<>\"\",Inventory!AS1003/G1004,\"\")","v":""},{"$f":"Inventory!AK1003","v":""},"",{"$f":"IF(E1004 = 0, \"\", MATCH($E1004,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!BA$7+$J1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$W$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AB$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,1,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0)*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},"","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$B$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$F$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$O$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$BF$7+$K1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", VLOOKUP(X1004,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,P1004,IF($X1004=1,IF(Z$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,Q1004,IF($X1004=1,IF(AA$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,R1004,IF($X1004=1,IF(AB$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,S1004,IF($X1004=1,IF(AC$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1004=3,1,IF($X1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AO$7+$J1004-1),$J1004))","v":""},"",{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,$V1004,IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$T$7+$X1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$CE$7+$K1004-1)*$F1004)","v":""},"","","","","","","","","","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,IF($AK1004=0,$W1004,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1)*$F1004)))","v":""},"",{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$V$7)*$F1004)","v":""}]
[0.52746047815178976,0.25003590321778268,{"$f":"IF(Inventory!AH1004=Inventory!$C$1032,0.5,1)*B1005","v":0.25003590321778268},{"$f":"Inventory!C1004","v":0},{"$f":"Inventory!E1004","v":0},{"$f":"Inventory!W1004","v":""},{"$f":"Inventory!AI1004","v":""},{"$f":"IF(G1005<>\"\",Inventory!AQ1004/G1005,\"\")","v":""},{"$f":"IF(G1005<>\"\",Inventory!AS1004/G1005,\"\")","v":""},{"$f":"Inventory!AK1004","v":""},"",{"$f":"IF(E1005 = 0, \"\", MATCH($E1005,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!BA$7+$J1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$W$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AB$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,1,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0)*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},"","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$B$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$F$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$O$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$BF$7+$K1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", VLOOKUP(X1005,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,P1005,IF($X1005=1,IF(Z$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,Q1005,IF($X1005=1,IF(AA$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,R1005,IF($X1005=1,IF(AB$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,S1005,IF($X1005=1,IF(AC$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1005=3,1,IF($X1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AO$7+$J1005-1),$J1005))","v":""},"",{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,$V1005,IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$T$7+$X1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$CE$7+$K1005-1)*$F1005)","v":""},"","","","","","","","","","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,IF($AK1005=0,$W1005,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1)*$F1005)))","v":""},"",{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$V$7)*$F1005)","v":""}]
[0.2994042148316679,0.12384721011281641,{"$f":"IF(Inventory!AH1005=Inventory!$C$1032,0.5,1)*B1006","v":0.12384721011281641},{"$f":"Inventory!C1005","v":0},{"$f":"Inventory!E1005","v":0},{"$f":"Inventory!W1005","v":""},{"$f":"Inventory!AI1005","v":""},{"$f":"IF(G1006<>\"\",Inventory!AQ1005/G1006,\"\")","v":""},{"$f":"IF(G1006<>\"\",Inventory!AS1005/G1006,\"\")","v":""},{"$f":"Inventory!AK1005","v":""},"",{"$f":"IF(E1006 = 0, \"\", MATCH($E1006,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!BA$7+$J1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$W$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AB$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,1,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0)*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},"","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$B$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$F$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$O$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$BF$7+$K1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", VLOOKUP(X1006,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,P1006,IF($X1006=1,IF(Z$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,Q1006,IF($X1006=1,IF(AA$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,R1006,IF($X1006=1,IF(AB$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,S1006,IF($X1006=1,IF(AC$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1006=3,1,IF($X1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AO$7+$J1006-1),$J1006))","v":""},"",{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,$V1006,IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$T$7+$X1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$CE$7+$K1006-1)*$F1006)","v":""},"","","","","","","","","","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,IF($AK1006=0,$W1006,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1)*$F1006)))","v":""},"",{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$V$7)*$F1006)","v":""}]
[0.19302913711790448,0.17495726808653644,{"$f":"IF(Inventory!AH1006=Inventory!$C$1032,0.5,1)*B1007","v":0.17495726808653644},{"$f":"Inventory!C1006","v":0},{"$f":"Inventory!E1006","v":0},{"$f":"Inventory!W1006","v":""},{"$f":"Inventory!AI1006","v":""},{"$f":"IF(G1007<>\"\",Inventory!AQ1006/G1007,\"\")","v":""},{"$f":"IF(G1007<>\"\",Inventory!AS1006/G1007,\"\")","v":""},{"$f":"Inventory!AK1006","v":""},"",{"$f":"IF(E1007 = 0, \"\", MATCH($E1007,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!BA$7+$J1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$W$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AB$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,1,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0)*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},"","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$B$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$F$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$O$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$BF$7+$K1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", VLOOKUP(X1007,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,P1007,IF($X1007=1,IF(Z$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,Q1007,IF($X1007=1,IF(AA$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,R1007,IF($X1007=1,IF(AB$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,S1007,IF($X1007=1,IF(AC$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1007=3,1,IF($X1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AO$7+$J1007-1),$J1007))","v":""},"",{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,$V1007,IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$T$7+$X1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$CE$7+$K1007-1)*$F1007)","v":""},"","","","","","","","","","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,IF($AK1007=0,$W1007,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1)*$F1007)))","v":""},"",{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$V$7)*$F1007)","v":""}]
[0.68269683563485184,0.86037598760381562,{"$f":"IF(Inventory!AH1007=Inventory!$C$1032,0.5,1)*B1008","v":0.86037598760381562},{"$f":"Inventory!C1007","v":0},{"$f":"Inventory!E1007","v":0},{"$f":"Inventory!W1007","v":""},{"$f":"Inventory!AI1007","v":""},{"$f":"IF(G1008<>\"\",Inventory!AQ1007/G1008,\"\")","v":""},{"$f":"IF(G1008<>\"\",Inventory!AS1007/G1008,\"\")","v":""},{"$f":"Inventory!AK1007","v":""},"",{"$f":"IF(E1008 = 0, \"\", MATCH($E1008,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!BA$7+$J1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$W$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AB$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,1,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0)*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},"","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$B$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$F$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$O$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$BF$7+$K1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", VLOOKUP(X1008,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,P1008,IF($X1008=1,IF(Z$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,Q1008,IF($X1008=1,IF(AA$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,R1008,IF($X1008=1,IF(AB$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,S1008,IF($X1008=1,IF(AC$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1008=3,1,IF($X1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AO$7+$J1008-1),$J1008))","v":""},"",{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,$V1008,IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$T$7+$X1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$CE$7+$K1008-1)*$F1008)","v":""},"","","","","","","","","","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,IF($AK1008=0,$W1008,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1)*$F1008)))","v":""},"",{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$V$7)*$F1008)","v":""}]
[0.41522406877866402,0.31009416559561331,{"$f":"IF(Inventory!AH1008=Inventory!$C$1032,0.5,1)*B1009","v":0.31009416559561331},{"$f":"Inventory!C1008","v":0},{"$f":"Inventory!E1008","v":0},{"$f":"Inventory!W1008","v":""},{"$f":"Inventory!AI1008","v":""},{"$f":"IF(G1009<>\"\",Inventory!AQ1008/G1009,\"\")","v":""},{"$f":"IF(G1009<>\"\",Inventory!AS1008/G1009,\"\")","v":""},{"$f":"Inventory!AK1008","v":""},"",{"$f":"IF(E1009 = 0, \"\", MATCH($E1009,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!BA$7+$J1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$W$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AB$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,1,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0)*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},"","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$B$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$F$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$O$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$BF$7+$K1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", VLOOKUP(X1009,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,P1009,IF($X1009=1,IF(Z$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,Q1009,IF($X1009=1,IF(AA$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,R1009,IF($X1009=1,IF(AB$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,S1009,IF($X1009=1,IF(AC$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1009=3,1,IF($X1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AO$7+$J1009-1),$J1009))","v":""},"",{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,$V1009,IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$T$7+$X1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$CE$7+$K1009-1)*$F1009)","v":""},"","","","","","","","","","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,IF($AK1009=0,$W1009,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1)*$F1009)))","v":""},"",{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$V$7)*$F1009)","v":""}]

{"sheet":"Year 02","index":8,"n_rows":1009,"n_cols":47,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["NCHRP Project 24-46"]
["Asset Simulation"]
[]
["Year",{"$f":"'Summary Results'!C10","v":2}]
["Budget ",{"$f":"VLOOKUP($B4,'Summary Results'!$C$9:$E$19,3)","v":50000}]
[]
[]
["Random","Fixed Rand","Other",null,null,null,null,null,null,null,null,null,"Failure Risk","Failure Cost",null,"Do-Minimum Prob",null,null,null,null,"Resulting","Do-Min Cost",null,"Treatment",null,"Rec. Action Prob",null,null,null,null,"Rec Action",null,null,null,null,null,null,"Results",null,null,null,"Costs"]
["Num","Num","Num","Asset ID","Type","Quantity","Maint Risk","Safety Risk","Mobility Risk","S+M Risk","State","Row Num","Base on S/M Cat","Agency","User",1,2,3,4,5,"State","Agency","User","Rec","Desc",1,2,3,4,5,"S/M Risk Level","State","Cost","Benefit","BCR","Cum Cost","Program?","Treatment","Maint Risk","S+M Risk","State","Total Agency","Do Min","Agency Fail","Total User","User Fail","Repl Value"]
[{"$f":"RAND()","v":0.5781378804954137},0.85158737810902962,{"$f":"IF(Inventory!AH9=Inventory!$C$1032,0.5,1)*B10","v":0.85158737810902962},{"$f":"Inventory!C9","v":0},{"$f":"Inventory!E9","v":0},{"$f":"Inventory!W9","v":1},{"$f":"'Year 01'!AM10","v":""},{"$f":"IF($J10='Year 01'!$J10,'Year 01'!H10,$J10)","v":""},{"$f":"IF($J10='Year 01'!$J10,'Year 01'!I10,$J10)","v":""},{"$f":"'Year 01'!AN10","v":""},{"$f":"IF(J10 = \"\", \"\", (J10-1)*5+G10)","v":""},{"$f":"IF(E10 = 0, \"\", MATCH($E10,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!BA$7+$J10-1))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$W$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AB$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,1,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0)*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(P10:S10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=T10,($J10-1)*5+5,(IF($C10<=S10+T10,4,IF($C10<=R10+S10+T10,3,IF($C10<=Q10+R10+S10+T10,2,1))))+($J10-1)*5))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$B$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$F$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$O$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$BF$7+$K10-1))","v":""},{"$f":"IF(L10=\"\", \"\", VLOOKUP(X10,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,P10,IF($X10=1,IF(Z$9=$G10,(1-$M10),0),IF($X10=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,Q10,IF($X10=1,IF(AA$9=$G10,(1-$M10),0),IF($X10=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,R10,IF($X10=1,IF(AB$9=$G10,(1-$M10),0),IF($X10=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,S10,IF($X10=1,IF(AC$9=$G10,(1-$M10),0),IF($X10=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(Z10:AC10))","v":""},{"$f":"IF($X10=3,1,IF($X10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AO$7+$J10-1),$J10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=AD10,5,IF($C10<=AC10+AD10,4,IF($C10<=AB10+AC10+AD10,3,IF($C10<=AA10+AB10+AC10+AD10,2,1))))+($AE10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,$V10,IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$T$7+$X10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$CE$7+$K10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AH10=0,AG10=0,AG10=V10),999999,AH10/(AG10-V10)))","v":""},{"$f":"IF(L10=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI10,$AG$10:$AG$1009))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AI10=999999,$AJ10<=$B$5),1,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$X10,0))","v":""},{"$f":"IF(L10=\"\", \"\", $AO10-($AN10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", INT(($AO10-1)/5)+1)","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AF10,$U10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AG10,$V10))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(X10=0,AK10=0),AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,IF($AK10=0,$W10,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1)*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AS10,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$V$7)*$F10)","v":""}]
[0.24995022559488378,0.62870744218490127,{"$f":"IF(Inventory!AH10=Inventory!$C$1032,0.5,1)*B11","v":0.62870744218490127},{"$f":"Inventory!C10","v":0},{"$f":"Inventory!E10","v":0},{"$f":"Inventory!W10","v":1},{"$f":"'Year 01'!AM11","v":""},{"$f":"IF($J11='Year 01'!$J11,'Year 01'!H11,$J11)","v":""},{"$f":"IF($J11='Year 01'!$J11,'Year 01'!I11,$J11)","v":""},{"$f":"'Year 01'!AN11","v":""},"",{"$f":"IF(E11 = 0, \"\", MATCH($E11,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!BA$7+$J11-1))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$W$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AB$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,1,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0)*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},"","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$B$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$F$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$O$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$BF$7+$K11-1))","v":""},{"$f":"IF(L11=\"\", \"\", VLOOKUP(X11,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,P11,IF($X11=1,IF(Z$9=$G11,(1-$M11),0),IF($X11=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,Q11,IF($X11=1,IF(AA$9=$G11,(1-$M11),0),IF($X11=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,R11,IF($X11=1,IF(AB$9=$G11,(1-$M11),0),IF($X11=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,S11,IF($X11=1,IF(AC$9=$G11,(1-$M11),0),IF($X11=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X11=3,1,IF($X11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AO$7+$J11-1),$J11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($C11<=AD11,5,IF($C11<=AC11+AD11,4,IF($C11<=AB11+AC11+AD11,3,IF($C11<=AA11+AB11+AC11+AD11,2,1))))+($AE11-1)*5)","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,$V11,IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$T$7+$X11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11)))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$CE$7+$K11-1)*$F11)","v":""},"","","","","","","","","","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,IF($AK11=0,$W11,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1)*$F11)))","v":""},"",{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$V$7)*$F11)","v":""}]
[0.44943252689013669,0.85315359817887226,{"$f":"IF(Inventory!AH11=Inventory!$C$1032,0.5,1)*B12","v":0.85315359817887226},{"$f":"Inventory!C11","v":0},{"$f":"Inventory!E11","v":0},{"$f":"Inventory!W11","v":1},{"$f":"'Year 01'!AM12","v":""},{"$f":"IF($J12='Year 01'!$J12,'Year 01'!H12,$J12)","v":""},{"$f":"IF($J12='Year 01'!$J12,'Year 01'!I12,$J12)","v":""},{"$f":"'Year 01'!AN12","v":""},"",{"$f":"IF(E12 = 0, \"\", MATCH($E12,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!BA$7+$J12-1))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$W$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AB$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,1,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0)*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},"","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$B$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$F$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$O$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$BF$7+$K12-1))","v":""},{"$f":"IF(L12=\"\", \"\", VLOOKUP(X12,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,P12,IF($X12=1,IF(Z$9=$G12,(1-$M12),0),IF($X12=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,Q12,IF($X12=1,IF(AA$9=$G12,(1-$M12),0),IF($X12=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,R12,IF($X12=1,IF(AB$9=$G12,(1-$M12),0),IF($X12=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,S12,IF($X12=1,IF(AC$9=$G12,(1-$M12),0),IF($X12=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X12=3,1,IF($X12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AO$7+$J12-1),$J12))","v":""},"",{"$f":"IF(L12=\"\", \"\", IF($X12=0,$V12,IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$T$7+$X12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12)))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$CE$7+$K12-1)*$F12)","v":""},"","","","","","","","","","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,IF($AK12=0,$W12,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1)*$F12)))","v":""},"",{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$V$7)*$F12)","v":""}]
[0.34370934048068025,0.77064798350146657,{"$f":"IF(Inventory!AH12=Inventory!$C$1032,0.5,1)*B13","v":0.77064798350146657},{"$f":"Inventory!C12","v":0},{"$f":"Inventory!E12","v":0},{"$f":"Inventory!W12","v":1},{"$f":"'Year 01'!AM13","v":""},{"$f":"IF($J13='Year 01'!$J13,'Year 01'!H13,$J13)","v":""},{"$f":"IF($J13='Year 01'!$J13,'Year 01'!I13,$J13)","v":""},{"$f":"'Year 01'!AN13","v":""},"",{"$f":"IF(E13 = 0, \"\", MATCH($E13,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!BA$7+$J13-1))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$W$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AB$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,1,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0)*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},"","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$B$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$F$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$O$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$BF$7+$K13-1))","v":""},{"$f":"IF(L13=\"\", \"\", VLOOKUP(X13,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,P13,IF($X13=1,IF(Z$9=$G13,(1-$M13),0),IF($X13=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,Q13,IF($X13=1,IF(AA$9=$G13,(1-$M13),0),IF($X13=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,R13,IF($X13=1,IF(AB$9=$G13,(1-$M13),0),IF($X13=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,S13,IF($X13=1,IF(AC$9=$G13,(1-$M13),0),IF($X13=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X13=3,1,IF($X13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AO$7+$J13-1),$J13))","v":""},"",{"$f":"IF(L13=\"\", \"\", IF($X13=0,$V13,IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$T$7+$X13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13)))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$CE$7+$K13-1)*$F13)","v":""},"","","","","","","","","","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,IF($AK13=0,$W13,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1)*$F13)))","v":""},"",{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$V$7)*$F13)","v":""}]
[0.53741896899245789,0.87246020447302697,{"$f":"IF(Inventory!AH13=Inventory!$C$1032,0.5,1)*B14","v":0.87246020447302697},{"$f":"Inventory!C13","v":0},{"$f":"Inventory!E13","v":0},{"$f":"Inventory!W13","v":1},{"$f":"'Year 01'!AM14","v":""},{"$f":"IF($J14='Year 01'!$J14,'Year 01'!H14,$J14)","v":""},{"$f":"IF($J14='Year 01'!$J14,'Year 01'!I14,$J14)","v":""},{"$f":"'Year 01'!AN14","v":""},"",{"$f":"IF(E14 = 0, \"\", MATCH($E14,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!BA$7+$J14-1))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$W$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AB$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,1,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0)*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},"","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$B$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$F$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$O$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$BF$7+$K14-1))","v":""},{"$f":"IF(L14=\"\", \"\", VLOOKUP(X14,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,P14,IF($X14=1,IF(Z$9=$G14,(1-$M14),0),IF($X14=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,Q14,IF($X14=1,IF(AA$9=$G14,(1-$M14),0),IF($X14=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,R14,IF($X14=1,IF(AB$9=$G14,(1-$M14),0),IF($X14=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,S14,IF($X14=1,IF(AC$9=$G14,(1-$M14),0),IF($X14=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X14=3,1,IF($X14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AO$7+$J14-1),$J14))","v":""},"",{"$f":"IF(L14=\"\", \"\", IF($X14=0,$V14,IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$T$7+$X14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14)))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$CE$7+$K14-1)*$F14)","v":""},"","","","","","","","","","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,IF($AK14=0,$W14,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1)*$F14)))","v":""},"",{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$V$7)*$F14)","v":""}]
[0.82065588774836484,0.626622156398981,{"$f":"IF(Inventory!AH14=Inventory!$C$1032,0.5,1)*B15","v":0.626622156398981},{"$f":"Inventory!C14","v":0},{"$f":"Inventory!E14","v":0},{"$f":"Inventory!W14","v":1},{"$f":"'Year 01'!AM15","v":""},{"$f":"IF($J15='Year 01'!$J15,'Year 01'!H15,$J15)","v":""},{"$f":"IF($J15='Year 01'!$J15,'Year 01'!I15,$J15)","v":""},{"$f":"'Year 01'!AN15","v":""},"",{"$f":"IF(E15 = 0, \"\", MATCH($E15,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!BA$7+$J15-1))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$W$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AB$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,1,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0)*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},"","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$B$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$F$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$O$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$BF$7+$K15-1))","v":""},{"$f":"IF(L15=\"\", \"\", VLOOKUP(X15,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,P15,IF($X15=1,IF(Z$9=$G15,(1-$M15),0),IF($X15=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,Q15,IF($X15=1,IF(AA$9=$G15,(1-$M15),0),IF($X15=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,R15,IF($X15=1,IF(AB$9=$G15,(1-$M15),0),IF($X15=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,S15,IF($X15=1,IF(AC$9=$G15,(1-$M15),0),IF($X15=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X15=3,1,IF($X15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AO$7+$J15-1),$J15))","v":""},"",{"$f":"IF(L15=\"\", \"\", IF($X15=0,$V15,IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$T$7+$X15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15)))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$CE$7+$K15-1)*$F15)","v":""},"","","","","","","","","","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,IF($AK15=0,$W15,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1)*$F15)))","v":""},"",{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$V$7)*$F15)","v":""}]
[0.81160089921086365,0.60273107151075422,{"$f":"IF(Inventory!AH15=Inventory!$C$1032,0.5,1)*B16","v":0.60273107151075422},{"$f":"Inventory!C15","v":0},{"$f":"Inventory!E15","v":0},{"$f":"Inventory!W15","v":1},{"$f":"'Year 01'!AM16","v":""},{"$f":"IF($J16='Year 01'!$J16,'Year 01'!H16,$J16)","v":""},{"$f":"IF($J16='Year 01'!$J16,'Year 01'!I16,$J16)","v":""},{"$f":"'Year 01'!AN16","v":""},"",{"$f":"IF(E16 = 0, \"\", MATCH($E16,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!BA$7+$J16-1))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$W$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AB$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,1,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0)*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},"","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$B$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$F$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$O$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$BF$7+$K16-1))","v":""},{"$f":"IF(L16=\"\", \"\", VLOOKUP(X16,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,P16,IF($X16=1,IF(Z$9=$G16,(1-$M16),0),IF($X16=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,Q16,IF($X16=1,IF(AA$9=$G16,(1-$M16),0),IF($X16=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,R16,IF($X16=1,IF(AB$9=$G16,(1-$M16),0),IF($X16=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,S16,IF($X16=1,IF(AC$9=$G16,(1-$M16),0),IF($X16=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X16=3,1,IF($X16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AO$7+$J16-1),$J16))","v":""},"",{"$f":"IF(L16=\"\", \"\", IF($X16=0,$V16,IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$T$7+$X16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16)))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$CE$7+$K16-1)*$F16)","v":""},"","","","","","","","","","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,IF($AK16=0,$W16,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1)*$F16)))","v":""},"",{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$V$7)*$F16)","v":""}]
[0.87944908341484396,0.45695400209173842,{"$f":"IF(Inventory!AH16=Inventory!$C$1032,0.5,1)*B17","v":0.45695400209173842},{"$f":"Inventory!C16","v":0},{"$f":"Inventory!E16","v":0},{"$f":"Inventory!W16","v":1},{"$f":"'Year 01'!AM17","v":""},{"$f":"IF($J17='Year 01'!$J17,'Year 01'!H17,$J17)","v":""},{"$f":"IF($J17='Year 01'!$J17,'Year 01'!I17,$J17)","v":""},{"$f":"'Year 01'!AN17","v":""},"",{"$f":"IF(E17 = 0, \"\", MATCH($E17,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!BA$7+$J17-1))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$W$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AB$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,1,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0)*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},"","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$B$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$F$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$O$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$BF$7+$K17-1))","v":""},{"$f":"IF(L17=\"\", \"\", VLOOKUP(X17,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,P17,IF($X17=1,IF(Z$9=$G17,(1-$M17),0),IF($X17=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,Q17,IF($X17=1,IF(AA$9=$G17,(1-$M17),0),IF($X17=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,R17,IF($X17=1,IF(AB$9=$G17,(1-$M17),0),IF($X17=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,S17,IF($X17=1,IF(AC$9=$G17,(1-$M17),0),IF($X17=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X17=3,1,IF($X17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AO$7+$J17-1),$J17))","v":""},"",{"$f":"IF(L17=\"\", \"\", IF($X17=0,$V17,IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$T$7+$X17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17)))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$CE$7+$K17-1)*$F17)","v":""},"","","","","","","","","","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,IF($AK17=0,$W17,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1)*$F17)))","v":""},"",{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$V$7)*$F17)","v":""}]
[1.4039829362197165E-2,0.25364262713046437,{"$f":"IF(Inventory!AH17=Inventory!$C$1032,0.5,1)*B18","v":0.25364262713046437},{"$f":"Inventory!C17","v":0},{"$f":"Inventory!E17","v":0},{"$f":"Inventory!W17","v":1},{"$f":"'Year 01'!AM18","v":""},{"$f":"IF($J18='Year 01'!$J18,'Year 01'!H18,$J18)","v":""},{"$f":"IF($J18='Year 01'!$J18,'Year 01'!I18,$J18)","v":""},{"$f":"'Year 01'!AN18","v":""},"",{"$f":"IF(E18 = 0, \"\", MATCH($E18,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!BA$7+$J18-1))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$W$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AB$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,1,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0)*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},"","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$B$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$F$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$O$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$BF$7+$K18-1))","v":""},{"$f":"IF(L18=\"\", \"\", VLOOKUP(X18,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,P18,IF($X18=1,IF(Z$9=$G18,(1-$M18),0),IF($X18=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,Q18,IF($X18=1,IF(AA$9=$G18,(1-$M18),0),IF($X18=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,R18,IF($X18=1,IF(AB$9=$G18,(1-$M18),0),IF($X18=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,S18,IF($X18=1,IF(AC$9=$G18,(1-$M18),0),IF($X18=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X18=3,1,IF($X18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AO$7+$J18-1),$J18))","v":""},"",{"$f":"IF(L18=\"\", \"\", IF($X18=0,$V18,IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$T$7+$X18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18)))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$CE$7+$K18-1)*$F18)","v":""},"","","","","","","","","","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,IF($AK18=0,$W18,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1)*$F18)))","v":""},"",{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$V$7)*$F18)","v":""}]
[0.88178697506741721,0.76874958949755501,{"$f":"IF(Inventory!AH18=Inventory!$C$1032,0.5,1)*B19","v":0.76874958949755501},{"$f":"Inventory!C18","v":0},{"$f":"Inventory!E18","v":0},{"$f":"Inventory!W18","v":1},{"$f":"'Year 01'!AM19","v":""},{"$f":"IF($J19='Year 01'!$J19,'Year 01'!H19,$J19)","v":""},{"$f":"IF($J19='Year 01'!$J19,'Year 01'!I19,$J19)","v":""},{"$f":"'Year 01'!AN19","v":""},"",{"$f":"IF(E19 = 0, \"\", MATCH($E19,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!BA$7+$J19-1))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$W$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AB$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,1,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0)*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},"","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$B$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$F$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$O$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$BF$7+$K19-1))","v":""},{"$f":"IF(L19=\"\", \"\", VLOOKUP(X19,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,P19,IF($X19=1,IF(Z$9=$G19,(1-$M19),0),IF($X19=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,Q19,IF($X19=1,IF(AA$9=$G19,(1-$M19),0),IF($X19=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,R19,IF($X19=1,IF(AB$9=$G19,(1-$M19),0),IF($X19=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,S19,IF($X19=1,IF(AC$9=$G19,(1-$M19),0),IF($X19=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X19=3,1,IF($X19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AO$7+$J19-1),$J19))","v":""},"",{"$f":"IF(L19=\"\", \"\", IF($X19=0,$V19,IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$T$7+$X19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19)))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$CE$7+$K19-1)*$F19)","v":""},"","","","","","","","","","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,IF($AK19=0,$W19,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1)*$F19)))","v":""},"",{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$V$7)*$F19)","v":""}]
[0.78790559110400782,8.5577200336182102E-2,{"$f":"IF(Inventory!AH19=Inventory!$C$1032,0.5,1)*B20","v":8.5577200336182102E-2},{"$f":"Inventory!C19","v":0},{"$f":"Inventory!E19","v":0},{"$f":"Inventory!W19","v":""},{"$f":"'Year 01'!AM20","v":""},{"$f":"IF($J20='Year 01'!$J20,'Year 01'!H20,$J20)","v":""},{"$f":"IF($J20='Year 01'!$J20,'Year 01'!I20,$J20)","v":""},{"$f":"'Year 01'!AN20","v":""},"",{"$f":"IF(E20 = 0, \"\", MATCH($E20,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!BA$7+$J20-1))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$W$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AB$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,1,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0)*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},"","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$B$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$F$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$O$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$BF$7+$K20-1))","v":""},{"$f":"IF(L20=\"\", \"\", VLOOKUP(X20,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,P20,IF($X20=1,IF(Z$9=$G20,(1-$M20),0),IF($X20=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,Q20,IF($X20=1,IF(AA$9=$G20,(1-$M20),0),IF($X20=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,R20,IF($X20=1,IF(AB$9=$G20,(1-$M20),0),IF($X20=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,S20,IF($X20=1,IF(AC$9=$G20,(1-$M20),0),IF($X20=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X20=3,1,IF($X20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AO$7+$J20-1),$J20))","v":""},"",{"$f":"IF(L20=\"\", \"\", IF($X20=0,$V20,IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$T$7+$X20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20)))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$CE$7+$K20-1)*$F20)","v":""},"","","","","","","","","","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,IF($AK20=0,$W20,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1)*$F20)))","v":""},"",{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$V$7)*$F20)","v":""}]
[0.88502193623812586,8.6048416655297388E-2,{"$f":"IF(Inventory!AH20=Inventory!$C$1032,0.5,1)*B21","v":8.6048416655297388E-2},{"$f":"Inventory!C20","v":0},{"$f":"Inventory!E20","v":0},{"$f":"Inventory!W20","v":""},{"$f":"'Year 01'!AM21","v":""},{"$f":"IF($J21='Year 01'!$J21,'Year 01'!H21,$J21)","v":""},{"$f":"IF($J21='Year 01'!$J21,'Year 01'!I21,$J21)","v":""},{"$f":"'Year 01'!AN21","v":""},"",{"$f":"IF(E21 = 0, \"\", MATCH($E21,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!BA$7+$J21-1))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$W$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AB$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,1,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0)*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},"","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$B$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$F$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$O$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$BF$7+$K21-1))","v":""},{"$f":"IF(L21=\"\", \"\", VLOOKUP(X21,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,P21,IF($X21=1,IF(Z$9=$G21,(1-$M21),0),IF($X21=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,Q21,IF($X21=1,IF(AA$9=$G21,(1-$M21),0),IF($X21=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,R21,IF($X21=1,IF(AB$9=$G21,(1-$M21),0),IF($X21=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,S21,IF($X21=1,IF(AC$9=$G21,(1-$M21),0),IF($X21=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X21=3,1,IF($X21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AO$7+$J21-1),$J21))","v":""},"",{"$f":"IF(L21=\"\", \"\", IF($X21=0,$V21,IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$T$7+$X21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21)))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$CE$7+$K21-1)*$F21)","v":""},"","","","","","","","","","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,IF($AK21=0,$W21,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1)*$F21)))","v":""},"",{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$V$7)*$F21)","v":""}]
[0.31417898998825367,0.78564104098983756,{"$f":"IF(Inventory!AH21=Inventory!$C$1032,0.5,1)*B22","v":0.78564104098983756},{"$f":"Inventory!C21","v":0},{"$f":"Inventory!E21","v":0},{"$f":"Inventory!W21","v":""},{"$f":"'Year 01'!AM22","v":""},{"$f":"IF($J22='Year 01'!$J22,'Year 01'!H22,$J22)","v":""},{"$f":"IF($J22='Year 01'!$J22,'Year 01'!I22,$J22)","v":""},{"$f":"'Year 01'!AN22","v":""},"",{"$f":"IF(E22 = 0, \"\", MATCH($E22,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!BA$7+$J22-1))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$W$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AB$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,1,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0)*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},"","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$B$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$F$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$O$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$BF$7+$K22-1))","v":""},{"$f":"IF(L22=\"\", \"\", VLOOKUP(X22,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,P22,IF($X22=1,IF(Z$9=$G22,(1-$M22),0),IF($X22=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,Q22,IF($X22=1,IF(AA$9=$G22,(1-$M22),0),IF($X22=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,R22,IF($X22=1,IF(AB$9=$G22,(1-$M22),0),IF($X22=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,S22,IF($X22=1,IF(AC$9=$G22,(1-$M22),0),IF($X22=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X22=3,1,IF($X22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AO$7+$J22-1),$J22))","v":""},"",{"$f":"IF(L22=\"\", \"\", IF($X22=0,$V22,IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$T$7+$X22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22)))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$CE$7+$K22-1)*$F22)","v":""},"","","","","","","","","","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,IF($AK22=0,$W22,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1)*$F22)))","v":""},"",{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$V$7)*$F22)","v":""}]
[0.99760921400127078,0.58925131359821115,{"$f":"IF(Inventory!AH22=Inventory!$C$1032,0.5,1)*B23","v":0.58925131359821115},{"$f":"Inventory!C22","v":0},{"$f":"Inventory!E22","v":0},{"$f":"Inventory!W22","v":""},{"$f":"'Year 01'!AM23","v":""},{"$f":"IF($J23='Year 01'!$J23,'Year 01'!H23,$J23)","v":""},{"$f":"IF($J23='Year 01'!$J23,'Year 01'!I23,$J23)","v":""},{"$f":"'Year 01'!AN23","v":""},"",{"$f":"IF(E23 = 0, \"\", MATCH($E23,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!BA$7+$J23-1))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$W$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AB$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,1,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0)*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},"","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$B$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$F$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$O$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$BF$7+$K23-1))","v":""},{"$f":"IF(L23=\"\", \"\", VLOOKUP(X23,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,P23,IF($X23=1,IF(Z$9=$G23,(1-$M23),0),IF($X23=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,Q23,IF($X23=1,IF(AA$9=$G23,(1-$M23),0),IF($X23=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,R23,IF($X23=1,IF(AB$9=$G23,(1-$M23),0),IF($X23=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,S23,IF($X23=1,IF(AC$9=$G23,(1-$M23),0),IF($X23=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X23=3,1,IF($X23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AO$7+$J23-1),$J23))","v":""},"",{"$f":"IF(L23=\"\", \"\", IF($X23=0,$V23,IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$T$7+$X23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23)))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$CE$7+$K23-1)*$F23)","v":""},"","","","","","","","","","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,IF($AK23=0,$W23,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1)*$F23)))","v":""},"",{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$V$7)*$F23)","v":""}]
[0.79862618424869847,0.1747552872961905,{"$f":"IF(Inventory!AH23=Inventory!$C$1032,0.5,1)*B24","v":0.1747552872961905},{"$f":"Inventory!C23","v":0},{"$f":"Inventory!E23","v":0},{"$f":"Inventory!W23","v":""},{"$f":"'Year 01'!AM24","v":""},{"$f":"IF($J24='Year 01'!$J24,'Year 01'!H24,$J24)","v":""},{"$f":"IF($J24='Year 01'!$J24,'Year 01'!I24,$J24)","v":""},{"$f":"'Year 01'!AN24","v":""},"",{"$f":"IF(E24 = 0, \"\", MATCH($E24,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!BA$7+$J24-1))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$W$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AB$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,1,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0)*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},"","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$B$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$F$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$O$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$BF$7+$K24-1))","v":""},{"$f":"IF(L24=\"\", \"\", VLOOKUP(X24,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,P24,IF($X24=1,IF(Z$9=$G24,(1-$M24),0),IF($X24=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,Q24,IF($X24=1,IF(AA$9=$G24,(1-$M24),0),IF($X24=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,R24,IF($X24=1,IF(AB$9=$G24,(1-$M24),0),IF($X24=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,S24,IF($X24=1,IF(AC$9=$G24,(1-$M24),0),IF($X24=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X24=3,1,IF($X24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AO$7+$J24-1),$J24))","v":""},"",{"$f":"IF(L24=\"\", \"\", IF($X24=0,$V24,IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$T$7+$X24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24)))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$CE$7+$K24-1)*$F24)","v":""},"","","","","","","","","","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,IF($AK24=0,$W24,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1)*$F24)))","v":""},"",{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$V$7)*$F24)","v":""}]
[0.65254871585865104,0.72878913365847786,{"$f":"IF(Inventory!AH24=Inventory!$C$1032,0.5,1)*B25","v":0.72878913365847786},{"$f":"Inventory!C24","v":0},{"$f":"Inventory!E24","v":0},{"$f":"Inventory!W24","v":""},{"$f":"'Year 01'!AM25","v":""},{"$f":"IF($J25='Year 01'!$J25,'Year 01'!H25,$J25)","v":""},{"$f":"IF($J25='Year 01'!$J25,'Year 01'!I25,$J25)","v":""},{"$f":"'Year 01'!AN25","v":""},"",{"$f":"IF(E25 = 0, \"\", MATCH($E25,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!BA$7+$J25-1))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$W$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AB$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,1,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0)*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},"","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$B$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$F$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$O$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$BF$7+$K25-1))","v":""},{"$f":"IF(L25=\"\", \"\", VLOOKUP(X25,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,P25,IF($X25=1,IF(Z$9=$G25,(1-$M25),0),IF($X25=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,Q25,IF($X25=1,IF(AA$9=$G25,(1-$M25),0),IF($X25=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,R25,IF($X25=1,IF(AB$9=$G25,(1-$M25),0),IF($X25=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,S25,IF($X25=1,IF(AC$9=$G25,(1-$M25),0),IF($X25=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X25=3,1,IF($X25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AO$7+$J25-1),$J25))","v":""},"",{"$f":"IF(L25=\"\", \"\", IF($X25=0,$V25,IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$T$7+$X25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25)))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$CE$7+$K25-1)*$F25)","v":""},"","","","","","","","","","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,IF($AK25=0,$W25,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1)*$F25)))","v":""},"",{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$V$7)*$F25)","v":""}]
[2.794206231810703E-2,0.64831915347198354,{"$f":"IF(Inventory!AH25=Inventory!$C$1032,0.5,1)*B26","v":0.64831915347198354},{"$f":"Inventory!C25","v":0},{"$f":"Inventory!E25","v":0},{"$f":"Inventory!W25","v":""},{"$f":"'Year 01'!AM26","v":""},{"$f":"IF($J26='Year 01'!$J26,'Year 01'!H26,$J26)","v":""},{"$f":"IF($J26='Year 01'!$J26,'Year 01'!I26,$J26)","v":""},{"$f":"'Year 01'!AN26","v":""},"",{"$f":"IF(E26 = 0, \"\", MATCH($E26,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!BA$7+$J26-1))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$W$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AB$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,1,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0)*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},"","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$B$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$F$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$O$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$BF$7+$K26-1))","v":""},{"$f":"IF(L26=\"\", \"\", VLOOKUP(X26,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,P26,IF($X26=1,IF(Z$9=$G26,(1-$M26),0),IF($X26=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,Q26,IF($X26=1,IF(AA$9=$G26,(1-$M26),0),IF($X26=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,R26,IF($X26=1,IF(AB$9=$G26,(1-$M26),0),IF($X26=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,S26,IF($X26=1,IF(AC$9=$G26,(1-$M26),0),IF($X26=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X26=3,1,IF($X26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AO$7+$J26-1),$J26))","v":""},"",{"$f":"IF(L26=\"\", \"\", IF($X26=0,$V26,IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$T$7+$X26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26)))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$CE$7+$K26-1)*$F26)","v":""},"","","","","","","","","","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,IF($AK26=0,$W26,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1)*$F26)))","v":""},"",{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$V$7)*$F26)","v":""}]
[0.82601773920383248,0.161457366299253,{"$f":"IF(Inventory!AH26=Inventory!$C$1032,0.5,1)*B27","v":0.161457366299253},{"$f":"Inventory!C26","v":0},{"$f":"Inventory!E26","v":0},{"$f":"Inventory!W26","v":""},{"$f":"'Year 01'!AM27","v":""},{"$f":"IF($J27='Year 01'!$J27,'Year 01'!H27,$J27)","v":""},{"$f":"IF($J27='Year 01'!$J27,'Year 01'!I27,$J27)","v":""},{"$f":"'Year 01'!AN27","v":""},"",{"$f":"IF(E27 = 0, \"\", MATCH($E27,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!BA$7+$J27-1))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$W$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AB$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,1,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0)*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},"","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$B$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$F$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$O$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$BF$7+$K27-1))","v":""},{"$f":"IF(L27=\"\", \"\", VLOOKUP(X27,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,P27,IF($X27=1,IF(Z$9=$G27,(1-$M27),0),IF($X27=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,Q27,IF($X27=1,IF(AA$9=$G27,(1-$M27),0),IF($X27=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,R27,IF($X27=1,IF(AB$9=$G27,(1-$M27),0),IF($X27=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,S27,IF($X27=1,IF(AC$9=$G27,(1-$M27),0),IF($X27=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X27=3,1,IF($X27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AO$7+$J27-1),$J27))","v":""},"",{"$f":"IF(L27=\"\", \"\", IF($X27=0,$V27,IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$T$7+$X27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27)))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$CE$7+$K27-1)*$F27)","v":""},"","","","","","","","","","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,IF($AK27=0,$W27,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1)*$F27)))","v":""},"",{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$V$7)*$F27)","v":""}]
[0.41109538790928635,0.42475291899771028,{"$f":"IF(Inventory!AH27=Inventory!$C$1032,0.5,1)*B28","v":0.42475291899771028},{"$f":"Inventory!C27","v":0},{"$f":"Inventory!E27","v":0},{"$f":"Inventory!W27","v":""},{"$f":"'Year 01'!AM28","v":""},{"$f":"IF($J28='Year 01'!$J28,'Year 01'!H28,$J28)","v":""},{"$f":"IF($J28='Year 01'!$J28,'Year 01'!I28,$J28)","v":""},{"$f":"'Year 01'!AN28","v":""},"",{"$f":"IF(E28 = 0, \"\", MATCH($E28,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!BA$7+$J28-1))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$W$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AB$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,1,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0)*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},"","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$B$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$F$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$O$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$BF$7+$K28-1))","v":""},{"$f":"IF(L28=\"\", \"\", VLOOKUP(X28,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,P28,IF($X28=1,IF(Z$9=$G28,(1-$M28),0),IF($X28=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,Q28,IF($X28=1,IF(AA$9=$G28,(1-$M28),0),IF($X28=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,R28,IF($X28=1,IF(AB$9=$G28,(1-$M28),0),IF($X28=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,S28,IF($X28=1,IF(AC$9=$G28,(1-$M28),0),IF($X28=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X28=3,1,IF($X28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AO$7+$J28-1),$J28))","v":""},"",{"$f":"IF(L28=\"\", \"\", IF($X28=0,$V28,IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$T$7+$X28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28)))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$CE$7+$K28-1)*$F28)","v":""},"","","","","","","","","","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,IF($AK28=0,$W28,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1)*$F28)))","v":""},"",{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$V$7)*$F28)","v":""}]
[0.53742937088945075,0.13472650442083445,{"$f":"IF(Inventory!AH28=Inventory!$C$1032,0.5,1)*B29","v":0.13472650442083445},{"$f":"Inventory!C28","v":0},{"$f":"Inventory!E28","v":0},{"$f":"Inventory!W28","v":""},{"$f":"'Year 01'!AM29","v":""},{"$f":"IF($J29='Year 01'!$J29,'Year 01'!H29,$J29)","v":""},{"$f":"IF($J29='Year 01'!$J29,'Year 01'!I29,$J29)","v":""},{"$f":"'Year 01'!AN29","v":""},"",{"$f":"IF(E29 = 0, \"\", MATCH($E29,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!BA$7+$J29-1))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$W$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AB$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,1,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0)*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},"","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$B$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$F$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$O$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$BF$7+$K29-1))","v":""},{"$f":"IF(L29=\"\", \"\", VLOOKUP(X29,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,P29,IF($X29=1,IF(Z$9=$G29,(1-$M29),0),IF($X29=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,Q29,IF($X29=1,IF(AA$9=$G29,(1-$M29),0),IF($X29=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,R29,IF($X29=1,IF(AB$9=$G29,(1-$M29),0),IF($X29=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,S29,IF($X29=1,IF(AC$9=$G29,(1-$M29),0),IF($X29=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X29=3,1,IF($X29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AO$7+$J29-1),$J29))","v":""},"",{"$f":"IF(L29=\"\", \"\", IF($X29=0,$V29,IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$T$7+$X29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29)))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$CE$7+$K29-1)*$F29)","v":""},"","","","","","","","","","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,IF($AK29=0,$W29,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1)*$F29)))","v":""},"",{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$V$7)*$F29)","v":""}]
[1.605897921384325E-2,0.88825821034298735,{"$f":"IF(Inventory!AH29=Inventory!$C$1032,0.5,1)*B30","v":0.88825821034298735},{"$f":"Inventory!C29","v":0},{"$f":"Inventory!E29","v":0},{"$f":"Inventory!W29","v":""},{"$f":"'Year 01'!AM30","v":""},{"$f":"IF($J30='Year 01'!$J30,'Year 01'!H30,$J30)","v":""},{"$f":"IF($J30='Year 01'!$J30,'Year 01'!I30,$J30)","v":""},{"$f":"'Year 01'!AN30","v":""},"",{"$f":"IF(E30 = 0, \"\", MATCH($E30,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!BA$7+$J30-1))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$W$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AB$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,1,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0)*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},"","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$B$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$F$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$O$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$BF$7+$K30-1))","v":""},{"$f":"IF(L30=\"\", \"\", VLOOKUP(X30,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,P30,IF($X30=1,IF(Z$9=$G30,(1-$M30),0),IF($X30=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,Q30,IF($X30=1,IF(AA$9=$G30,(1-$M30),0),IF($X30=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,R30,IF($X30=1,IF(AB$9=$G30,(1-$M30),0),IF($X30=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,S30,IF($X30=1,IF(AC$9=$G30,(1-$M30),0),IF($X30=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X30=3,1,IF($X30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AO$7+$J30-1),$J30))","v":""},"",{"$f":"IF(L30=\"\", \"\", IF($X30=0,$V30,IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$T$7+$X30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30)))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$CE$7+$K30-1)*$F30)","v":""},"","","","","","","","","","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,IF($AK30=0,$W30,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1)*$F30)))","v":""},"",{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$V$7)*$F30)","v":""}]
[0.32432049408800634,0.10746981148545909,{"$f":"IF(Inventory!AH30=Inventory!$C$1032,0.5,1)*B31","v":0.10746981148545909},{"$f":"Inventory!C30","v":0},{"$f":"Inventory!E30","v":0},{"$f":"Inventory!W30","v":""},{"$f":"'Year 01'!AM31","v":""},{"$f":"IF($J31='Year 01'!$J31,'Year 01'!H31,$J31)","v":""},{"$f":"IF($J31='Year 01'!$J31,'Year 01'!I31,$J31)","v":""},{"$f":"'Year 01'!AN31","v":""},"",{"$f":"IF(E31 = 0, \"\", MATCH($E31,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!BA$7+$J31-1))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$W$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AB$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,1,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0)*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},"","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$B$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$F$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$O$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$BF$7+$K31-1))","v":""},{"$f":"IF(L31=\"\", \"\", VLOOKUP(X31,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,P31,IF($X31=1,IF(Z$9=$G31,(1-$M31),0),IF($X31=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,Q31,IF($X31=1,IF(AA$9=$G31,(1-$M31),0),IF($X31=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,R31,IF($X31=1,IF(AB$9=$G31,(1-$M31),0),IF($X31=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,S31,IF($X31=1,IF(AC$9=$G31,(1-$M31),0),IF($X31=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X31=3,1,IF($X31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AO$7+$J31-1),$J31))","v":""},"",{"$f":"IF(L31=\"\", \"\", IF($X31=0,$V31,IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$T$7+$X31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31)))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$CE$7+$K31-1)*$F31)","v":""},"","","","","","","","","","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,IF($AK31=0,$W31,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1)*$F31)))","v":""},"",{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$V$7)*$F31)","v":""}]
[0.54404668800816802,0.62562338941698792,{"$f":"IF(Inventory!AH31=Inventory!$C$1032,0.5,1)*B32","v":0.62562338941698792},{"$f":"Inventory!C31","v":0},{"$f":"Inventory!E31","v":0},{"$f":"Inventory!W31","v":""},{"$f":"'Year 01'!AM32","v":""},{"$f":"IF($J32='Year 01'!$J32,'Year 01'!H32,$J32)","v":""},{"$f":"IF($J32='Year 01'!$J32,'Year 01'!I32,$J32)","v":""},{"$f":"'Year 01'!AN32","v":""},"",{"$f":"IF(E32 = 0, \"\", MATCH($E32,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!BA$7+$J32-1))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$W$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AB$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,1,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0)*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},"","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$B$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$F$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$O$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$BF$7+$K32-1))","v":""},{"$f":"IF(L32=\"\", \"\", VLOOKUP(X32,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,P32,IF($X32=1,IF(Z$9=$G32,(1-$M32),0),IF($X32=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,Q32,IF($X32=1,IF(AA$9=$G32,(1-$M32),0),IF($X32=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,R32,IF($X32=1,IF(AB$9=$G32,(1-$M32),0),IF($X32=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,S32,IF($X32=1,IF(AC$9=$G32,(1-$M32),0),IF($X32=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X32=3,1,IF($X32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AO$7+$J32-1),$J32))","v":""},"",{"$f":"IF(L32=\"\", \"\", IF($X32=0,$V32,IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$T$7+$X32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32)))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$CE$7+$K32-1)*$F32)","v":""},"","","","","","","","","","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,IF($AK32=0,$W32,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1)*$F32)))","v":""},"",{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$V$7)*$F32)","v":""}]
[0.64293701997023145,0.10449544465933991,{"$f":"IF(Inventory!AH32=Inventory!$C$1032,0.5,1)*B33","v":0.10449544465933991},{"$f":"Inventory!C32","v":0},{"$f":"Inventory!E32","v":0},{"$f":"Inventory!W32","v":""},{"$f":"'Year 01'!AM33","v":""},{"$f":"IF($J33='Year 01'!$J33,'Year 01'!H33,$J33)","v":""},{"$f":"IF($J33='Year 01'!$J33,'Year 01'!I33,$J33)","v":""},{"$f":"'Year 01'!AN33","v":""},"",{"$f":"IF(E33 = 0, \"\", MATCH($E33,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!BA$7+$J33-1))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$W$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AB$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,1,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0)*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},"","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$B$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$F$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$O$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$BF$7+$K33-1))","v":""},{"$f":"IF(L33=\"\", \"\", VLOOKUP(X33,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,P33,IF($X33=1,IF(Z$9=$G33,(1-$M33),0),IF($X33=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,Q33,IF($X33=1,IF(AA$9=$G33,(1-$M33),0),IF($X33=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,R33,IF($X33=1,IF(AB$9=$G33,(1-$M33),0),IF($X33=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,S33,IF($X33=1,IF(AC$9=$G33,(1-$M33),0),IF($X33=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X33=3,1,IF($X33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AO$7+$J33-1),$J33))","v":""},"",{"$f":"IF(L33=\"\", \"\", IF($X33=0,$V33,IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$T$7+$X33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33)))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$CE$7+$K33-1)*$F33)","v":""},"","","","","","","","","","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,IF($AK33=0,$W33,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1)*$F33)))","v":""},"",{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$V$7)*$F33)","v":""}]
[0.58137879091054245,0.5687854743794164,{"$f":"IF(Inventory!AH33=Inventory!$C$1032,0.5,1)*B34","v":0.5687854743794164},{"$f":"Inventory!C33","v":0},{"$f":"Inventory!E33","v":0},{"$f":"Inventory!W33","v":""},{"$f":"'Year 01'!AM34","v":""},{"$f":"IF($J34='Year 01'!$J34,'Year 01'!H34,$J34)","v":""},{"$f":"IF($J34='Year 01'!$J34,'Year 01'!I34,$J34)","v":""},{"$f":"'Year 01'!AN34","v":""},"",{"$f":"IF(E34 = 0, \"\", MATCH($E34,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!BA$7+$J34-1))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$W$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AB$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,1,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0)*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},"","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$B$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$F$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$O$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$BF$7+$K34-1))","v":""},{"$f":"IF(L34=\"\", \"\", VLOOKUP(X34,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,P34,IF($X34=1,IF(Z$9=$G34,(1-$M34),0),IF($X34=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,Q34,IF($X34=1,IF(AA$9=$G34,(1-$M34),0),IF($X34=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,R34,IF($X34=1,IF(AB$9=$G34,(1-$M34),0),IF($X34=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,S34,IF($X34=1,IF(AC$9=$G34,(1-$M34),0),IF($X34=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X34=3,1,IF($X34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AO$7+$J34-1),$J34))","v":""},"",{"$f":"IF(L34=\"\", \"\", IF($X34=0,$V34,IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$T$7+$X34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34)))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$CE$7+$K34-1)*$F34)","v":""},"","","","","","","","","","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,IF($AK34=0,$W34,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1)*$F34)))","v":""},"",{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$V$7)*$F34)","v":""}]
[0.34003396587129764,0.30069248281350247,{"$f":"IF(Inventory!AH34=Inventory!$C$1032,0.5,1)*B35","v":0.30069248281350247},{"$f":"Inventory!C34","v":0},{"$f":"Inventory!E34","v":0},{"$f":"Inventory!W34","v":""},{"$f":"'Year 01'!AM35","v":""},{"$f":"IF($J35='Year 01'!$J35,'Year 01'!H35,$J35)","v":""},{"$f":"IF($J35='Year 01'!$J35,'Year 01'!I35,$J35)","v":""},{"$f":"'Year 01'!AN35","v":""},"",{"$f":"IF(E35 = 0, \"\", MATCH($E35,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!BA$7+$J35-1))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$W$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AB$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,1,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0)*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},"","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$B$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$F$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$O$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$BF$7+$K35-1))","v":""},{"$f":"IF(L35=\"\", \"\", VLOOKUP(X35,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,P35,IF($X35=1,IF(Z$9=$G35,(1-$M35),0),IF($X35=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,Q35,IF($X35=1,IF(AA$9=$G35,(1-$M35),0),IF($X35=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,R35,IF($X35=1,IF(AB$9=$G35,(1-$M35),0),IF($X35=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,S35,IF($X35=1,IF(AC$9=$G35,(1-$M35),0),IF($X35=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X35=3,1,IF($X35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AO$7+$J35-1),$J35))","v":""},"",{"$f":"IF(L35=\"\", \"\", IF($X35=0,$V35,IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$T$7+$X35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35)))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$CE$7+$K35-1)*$F35)","v":""},"","","","","","","","","","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,IF($AK35=0,$W35,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1)*$F35)))","v":""},"",{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$V$7)*$F35)","v":""}]
[0.29172937406764832,0.322668196583619,{"$f":"IF(Inventory!AH35=Inventory!$C$1032,0.5,1)*B36","v":0.322668196583619},{"$f":"Inventory!C35","v":0},{"$f":"Inventory!E35","v":0},{"$f":"Inventory!W35","v":""},{"$f":"'Year 01'!AM36","v":""},{"$f":"IF($J36='Year 01'!$J36,'Year 01'!H36,$J36)","v":""},{"$f":"IF($J36='Year 01'!$J36,'Year 01'!I36,$J36)","v":""},{"$f":"'Year 01'!AN36","v":""},"",{"$f":"IF(E36 = 0, \"\", MATCH($E36,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!BA$7+$J36-1))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$W$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AB$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,1,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0)*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},"","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$B$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$F$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$O$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$BF$7+$K36-1))","v":""},{"$f":"IF(L36=\"\", \"\", VLOOKUP(X36,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,P36,IF($X36=1,IF(Z$9=$G36,(1-$M36),0),IF($X36=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,Q36,IF($X36=1,IF(AA$9=$G36,(1-$M36),0),IF($X36=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,R36,IF($X36=1,IF(AB$9=$G36,(1-$M36),0),IF($X36=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,S36,IF($X36=1,IF(AC$9=$G36,(1-$M36),0),IF($X36=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X36=3,1,IF($X36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AO$7+$J36-1),$J36))","v":""},"",{"$f":"IF(L36=\"\", \"\", IF($X36=0,$V36,IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$T$7+$X36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36)))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$CE$7+$K36-1)*$F36)","v":""},"","","","","","","","","","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,IF($AK36=0,$W36,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1)*$F36)))","v":""},"",{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$V$7)*$F36)","v":""}]
[0.52951736701348295,0.8029823573985343,{"$f":"IF(Inventory!AH36=Inventory!$C$1032,0.5,1)*B37","v":0.8029823573985343},{"$f":"Inventory!C36","v":0},{"$f":"Inventory!E36","v":0},{"$f":"Inventory!W36","v":""},{"$f":"'Year 01'!AM37","v":""},{"$f":"IF($J37='Year 01'!$J37,'Year 01'!H37,$J37)","v":""},{"$f":"IF($J37='Year 01'!$J37,'Year 01'!I37,$J37)","v":""},{"$f":"'Year 01'!AN37","v":""},"",{"$f":"IF(E37 = 0, \"\", MATCH($E37,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!BA$7+$J37-1))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$W$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AB$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,1,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0)*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},"","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$B$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$F$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$O$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$BF$7+$K37-1))","v":""},{"$f":"IF(L37=\"\", \"\", VLOOKUP(X37,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,P37,IF($X37=1,IF(Z$9=$G37,(1-$M37),0),IF($X37=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,Q37,IF($X37=1,IF(AA$9=$G37,(1-$M37),0),IF($X37=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,R37,IF($X37=1,IF(AB$9=$G37,(1-$M37),0),IF($X37=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,S37,IF($X37=1,IF(AC$9=$G37,(1-$M37),0),IF($X37=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X37=3,1,IF($X37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AO$7+$J37-1),$J37))","v":""},"",{"$f":"IF(L37=\"\", \"\", IF($X37=0,$V37,IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$T$7+$X37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37)))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$CE$7+$K37-1)*$F37)","v":""},"","","","","","","","","","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,IF($AK37=0,$W37,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1)*$F37)))","v":""},"",{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$V$7)*$F37)","v":""}]
[2.4485840993550223E-2,0.34301757724428938,{"$f":"IF(Inventory!AH37=Inventory!$C$1032,0.5,1)*B38","v":0.34301757724428938},{"$f":"Inventory!C37","v":0},{"$f":"Inventory!E37","v":0},{"$f":"Inventory!W37","v":""},{"$f":"'Year 01'!AM38","v":""},{"$f":"IF($J38='Year 01'!$J38,'Year 01'!H38,$J38)","v":""},{"$f":"IF($J38='Year 01'!$J38,'Year 01'!I38,$J38)","v":""},{"$f":"'Year 01'!AN38","v":""},"",{"$f":"IF(E38 = 0, \"\", MATCH($E38,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!BA$7+$J38-1))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$W$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AB$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,1,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0)*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},"","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$B$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$F$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$O$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$BF$7+$K38-1))","v":""},{"$f":"IF(L38=\"\", \"\", VLOOKUP(X38,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,P38,IF($X38=1,IF(Z$9=$G38,(1-$M38),0),IF($X38=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,Q38,IF($X38=1,IF(AA$9=$G38,(1-$M38),0),IF($X38=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,R38,IF($X38=1,IF(AB$9=$G38,(1-$M38),0),IF($X38=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,S38,IF($X38=1,IF(AC$9=$G38,(1-$M38),0),IF($X38=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X38=3,1,IF($X38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AO$7+$J38-1),$J38))","v":""},"",{"$f":"IF(L38=\"\", \"\", IF($X38=0,$V38,IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$T$7+$X38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38)))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$CE$7+$K38-1)*$F38)","v":""},"","","","","","","","","","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,IF($AK38=0,$W38,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1)*$F38)))","v":""},"",{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$V$7)*$F38)","v":""}]
[0.79473970181692766,3.9559933790580981E-2,{"$f":"IF(Inventory!AH38=Inventory!$C$1032,0.5,1)*B39","v":3.9559933790580981E-2},{"$f":"Inventory!C38","v":0},{"$f":"Inventory!E38","v":0},{"$f":"Inventory!W38","v":""},{"$f":"'Year 01'!AM39","v":""},{"$f":"IF($J39='Year 01'!$J39,'Year 01'!H39,$J39)","v":""},{"$f":"IF($J39='Year 01'!$J39,'Year 01'!I39,$J39)","v":""},{"$f":"'Year 01'!AN39","v":""},"",{"$f":"IF(E39 = 0, \"\", MATCH($E39,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!BA$7+$J39-1))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$W$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AB$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,1,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0)*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},"","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$B$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$F$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$O$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$BF$7+$K39-1))","v":""},{"$f":"IF(L39=\"\", \"\", VLOOKUP(X39,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,P39,IF($X39=1,IF(Z$9=$G39,(1-$M39),0),IF($X39=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,Q39,IF($X39=1,IF(AA$9=$G39,(1-$M39),0),IF($X39=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,R39,IF($X39=1,IF(AB$9=$G39,(1-$M39),0),IF($X39=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,S39,IF($X39=1,IF(AC$9=$G39,(1-$M39),0),IF($X39=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X39=3,1,IF($X39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AO$7+$J39-1),$J39))","v":""},"",{"$f":"IF(L39=\"\", \"\", IF($X39=0,$V39,IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$T$7+$X39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39)))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$CE$7+$K39-1)*$F39)","v":""},"","","","","","","","","","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,IF($AK39=0,$W39,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1)*$F39)))","v":""},"",{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$V$7)*$F39)","v":""}]
[0.91869376581523599,0.65562382227518867,{"$f":"IF(Inventory!AH39=Inventory!$C$1032,0.5,1)*B40","v":0.65562382227518867},{"$f":"Inventory!C39","v":0},{"$f":"Inventory!E39","v":0},{"$f":"Inventory!W39","v":""},{"$f":"'Year 01'!AM40","v":""},{"$f":"IF($J40='Year 01'!$J40,'Year 01'!H40,$J40)","v":""},{"$f":"IF($J40='Year 01'!$J40,'Year 01'!I40,$J40)","v":""},{"$f":"'Year 01'!AN40","v":""},"",{"$f":"IF(E40 = 0, \"\", MATCH($E40,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!BA$7+$J40-1))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$W$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AB$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,1,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0)*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},"","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$B$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$F$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$O$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$BF$7+$K40-1))","v":""},{"$f":"IF(L40=\"\", \"\", VLOOKUP(X40,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,P40,IF($X40=1,IF(Z$9=$G40,(1-$M40),0),IF($X40=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,Q40,IF($X40=1,IF(AA$9=$G40,(1-$M40),0),IF($X40=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,R40,IF($X40=1,IF(AB$9=$G40,(1-$M40),0),IF($X40=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,S40,IF($X40=1,IF(AC$9=$G40,(1-$M40),0),IF($X40=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X40=3,1,IF($X40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AO$7+$J40-1),$J40))","v":""},"",{"$f":"IF(L40=\"\", \"\", IF($X40=0,$V40,IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$T$7+$X40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40)))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$CE$7+$K40-1)*$F40)","v":""},"","","","","","","","","","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,IF($AK40=0,$W40,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1)*$F40)))","v":""},"",{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$V$7)*$F40)","v":""}]
[0.4360058450646711,5.3195092578254055E-2,{"$f":"IF(Inventory!AH40=Inventory!$C$1032,0.5,1)*B41","v":5.3195092578254055E-2},{"$f":"Inventory!C40","v":0},{"$f":"Inventory!E40","v":0},{"$f":"Inventory!W40","v":""},{"$f":"'Year 01'!AM41","v":""},{"$f":"IF($J41='Year 01'!$J41,'Year 01'!H41,$J41)","v":""},{"$f":"IF($J41='Year 01'!$J41,'Year 01'!I41,$J41)","v":""},{"$f":"'Year 01'!AN41","v":""},"",{"$f":"IF(E41 = 0, \"\", MATCH($E41,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!BA$7+$J41-1))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$W$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AB$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,1,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0)*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},"","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$B$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$F$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$O$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$BF$7+$K41-1))","v":""},{"$f":"IF(L41=\"\", \"\", VLOOKUP(X41,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,P41,IF($X41=1,IF(Z$9=$G41,(1-$M41),0),IF($X41=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,Q41,IF($X41=1,IF(AA$9=$G41,(1-$M41),0),IF($X41=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,R41,IF($X41=1,IF(AB$9=$G41,(1-$M41),0),IF($X41=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,S41,IF($X41=1,IF(AC$9=$G41,(1-$M41),0),IF($X41=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X41=3,1,IF($X41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AO$7+$J41-1),$J41))","v":""},"",{"$f":"IF(L41=\"\", \"\", IF($X41=0,$V41,IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$T$7+$X41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41)))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$CE$7+$K41-1)*$F41)","v":""},"","","","","","","","","","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,IF($AK41=0,$W41,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1)*$F41)))","v":""},"",{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$V$7)*$F41)","v":""}]
[0.70407650053398418,7.2582661549424943E-2,{"$f":"IF(Inventory!AH41=Inventory!$C$1032,0.5,1)*B42","v":7.2582661549424943E-2},{"$f":"Inventory!C41","v":0},{"$f":"Inventory!E41","v":0},{"$f":"Inventory!W41","v":""},{"$f":"'Year 01'!AM42","v":""},{"$f":"IF($J42='Year 01'!$J42,'Year 01'!H42,$J42)","v":""},{"$f":"IF($J42='Year 01'!$J42,'Year 01'!I42,$J42)","v":""},{"$f":"'Year 01'!AN42","v":""},"",{"$f":"IF(E42 = 0, \"\", MATCH($E42,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!BA$7+$J42-1))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$W$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AB$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,1,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0)*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},"","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$B$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$F$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$O$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$BF$7+$K42-1))","v":""},{"$f":"IF(L42=\"\", \"\", VLOOKUP(X42,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,P42,IF($X42=1,IF(Z$9=$G42,(1-$M42),0),IF($X42=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,Q42,IF($X42=1,IF(AA$9=$G42,(1-$M42),0),IF($X42=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,R42,IF($X42=1,IF(AB$9=$G42,(1-$M42),0),IF($X42=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,S42,IF($X42=1,IF(AC$9=$G42,(1-$M42),0),IF($X42=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X42=3,1,IF($X42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AO$7+$J42-1),$J42))","v":""},"",{"$f":"IF(L42=\"\", \"\", IF($X42=0,$V42,IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$T$7+$X42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42)))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$CE$7+$K42-1)*$F42)","v":""},"","","","","","","","","","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,IF($AK42=0,$W42,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1)*$F42)))","v":""},"",{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$V$7)*$F42)","v":""}]
[0.28769246675548565,0.38121510801913139,{"$f":"IF(Inventory!AH42=Inventory!$C$1032,0.5,1)*B43","v":0.38121510801913139},{"$f":"Inventory!C42","v":0},{"$f":"Inventory!E42","v":0},{"$f":"Inventory!W42","v":""},{"$f":"'Year 01'!AM43","v":""},{"$f":"IF($J43='Year 01'!$J43,'Year 01'!H43,$J43)","v":""},{"$f":"IF($J43='Year 01'!$J43,'Year 01'!I43,$J43)","v":""},{"$f":"'Year 01'!AN43","v":""},"",{"$f":"IF(E43 = 0, \"\", MATCH($E43,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!BA$7+$J43-1))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$W$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AB$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,1,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0)*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},"","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$B$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$F$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$O$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$BF$7+$K43-1))","v":""},{"$f":"IF(L43=\"\", \"\", VLOOKUP(X43,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,P43,IF($X43=1,IF(Z$9=$G43,(1-$M43),0),IF($X43=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,Q43,IF($X43=1,IF(AA$9=$G43,(1-$M43),0),IF($X43=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,R43,IF($X43=1,IF(AB$9=$G43,(1-$M43),0),IF($X43=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,S43,IF($X43=1,IF(AC$9=$G43,(1-$M43),0),IF($X43=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X43=3,1,IF($X43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AO$7+$J43-1),$J43))","v":""},"",{"$f":"IF(L43=\"\", \"\", IF($X43=0,$V43,IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$T$7+$X43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43)))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$CE$7+$K43-1)*$F43)","v":""},"","","","","","","","","","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,IF($AK43=0,$W43,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1)*$F43)))","v":""},"",{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$V$7)*$F43)","v":""}]
[0.65651298699685279,0.97662884921253346,{"$f":"IF(Inventory!AH43=Inventory!$C$1032,0.5,1)*B44","v":0.97662884921253346},{"$f":"Inventory!C43","v":0},{"$f":"Inventory!E43","v":0},{"$f":"Inventory!W43","v":""},{"$f":"'Year 01'!AM44","v":""},{"$f":"IF($J44='Year 01'!$J44,'Year 01'!H44,$J44)","v":""},{"$f":"IF($J44='Year 01'!$J44,'Year 01'!I44,$J44)","v":""},{"$f":"'Year 01'!AN44","v":""},"",{"$f":"IF(E44 = 0, \"\", MATCH($E44,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!BA$7+$J44-1))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$W$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AB$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,1,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0)*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},"","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$B$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$F$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$O$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$BF$7+$K44-1))","v":""},{"$f":"IF(L44=\"\", \"\", VLOOKUP(X44,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,P44,IF($X44=1,IF(Z$9=$G44,(1-$M44),0),IF($X44=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,Q44,IF($X44=1,IF(AA$9=$G44,(1-$M44),0),IF($X44=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,R44,IF($X44=1,IF(AB$9=$G44,(1-$M44),0),IF($X44=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,S44,IF($X44=1,IF(AC$9=$G44,(1-$M44),0),IF($X44=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X44=3,1,IF($X44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AO$7+$J44-1),$J44))","v":""},"",{"$f":"IF(L44=\"\", \"\", IF($X44=0,$V44,IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$T$7+$X44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44)))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$CE$7+$K44-1)*$F44)","v":""},"","","","","","","","","","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,IF($AK44=0,$W44,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1)*$F44)))","v":""},"",{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$V$7)*$F44)","v":""}]
[0.20203953934183294,0.32837412656849518,{"$f":"IF(Inventory!AH44=Inventory!$C$1032,0.5,1)*B45","v":0.32837412656849518},{"$f":"Inventory!C44","v":0},{"$f":"Inventory!E44","v":0},{"$f":"Inventory!W44","v":""},{"$f":"'Year 01'!AM45","v":""},{"$f":"IF($J45='Year 01'!$J45,'Year 01'!H45,$J45)","v":""},{"$f":"IF($J45='Year 01'!$J45,'Year 01'!I45,$J45)","v":""},{"$f":"'Year 01'!AN45","v":""},"",{"$f":"IF(E45 = 0, \"\", MATCH($E45,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!BA$7+$J45-1))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$W$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AB$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,1,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0)*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},"","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$B$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$F$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$O$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$BF$7+$K45-1))","v":""},{"$f":"IF(L45=\"\", \"\", VLOOKUP(X45,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,P45,IF($X45=1,IF(Z$9=$G45,(1-$M45),0),IF($X45=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,Q45,IF($X45=1,IF(AA$9=$G45,(1-$M45),0),IF($X45=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,R45,IF($X45=1,IF(AB$9=$G45,(1-$M45),0),IF($X45=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,S45,IF($X45=1,IF(AC$9=$G45,(1-$M45),0),IF($X45=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X45=3,1,IF($X45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AO$7+$J45-1),$J45))","v":""},"",{"$f":"IF(L45=\"\", \"\", IF($X45=0,$V45,IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$T$7+$X45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45)))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$CE$7+$K45-1)*$F45)","v":""},"","","","","","","","","","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,IF($AK45=0,$W45,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1)*$F45)))","v":""},"",{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$V$7)*$F45)","v":""}]
[0.28462668474686459,0.83848505869806578,{"$f":"IF(Inventory!AH45=Inventory!$C$1032,0.5,1)*B46","v":0.83848505869806578},{"$f":"Inventory!C45","v":0},{"$f":"Inventory!E45","v":0},{"$f":"Inventory!W45","v":""},{"$f":"'Year 01'!AM46","v":""},{"$f":"IF($J46='Year 01'!$J46,'Year 01'!H46,$J46)","v":""},{"$f":"IF($J46='Year 01'!$J46,'Year 01'!I46,$J46)","v":""},{"$f":"'Year 01'!AN46","v":""},"",{"$f":"IF(E46 = 0, \"\", MATCH($E46,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!BA$7+$J46-1))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$W$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AB$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,1,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0)*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},"","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$B$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$F$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$O$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$BF$7+$K46-1))","v":""},{"$f":"IF(L46=\"\", \"\", VLOOKUP(X46,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,P46,IF($X46=1,IF(Z$9=$G46,(1-$M46),0),IF($X46=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,Q46,IF($X46=1,IF(AA$9=$G46,(1-$M46),0),IF($X46=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,R46,IF($X46=1,IF(AB$9=$G46,(1-$M46),0),IF($X46=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,S46,IF($X46=1,IF(AC$9=$G46,(1-$M46),0),IF($X46=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X46=3,1,IF($X46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AO$7+$J46-1),$J46))","v":""},"",{"$f":"IF(L46=\"\", \"\", IF($X46=0,$V46,IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$T$7+$X46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46)))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$CE$7+$K46-1)*$F46)","v":""},"","","","","","","","","","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,IF($AK46=0,$W46,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1)*$F46)))","v":""},"",{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$V$7)*$F46)","v":""}]
[0.58183884919749196,0.49237533441042258,{"$f":"IF(Inventory!AH46=Inventory!$C$1032,0.5,1)*B47","v":0.49237533441042258},{"$f":"Inventory!C46","v":0},{"$f":"Inventory!E46","v":0},{"$f":"Inventory!W46","v":""},{"$f":"'Year 01'!AM47","v":""},{"$f":"IF($J47='Year 01'!$J47,'Year 01'!H47,$J47)","v":""},{"$f":"IF($J47='Year 01'!$J47,'Year 01'!I47,$J47)","v":""},{"$f":"'Year 01'!AN47","v":""},"",{"$f":"IF(E47 = 0, \"\", MATCH($E47,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!BA$7+$J47-1))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$W$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AB$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,1,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0)*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},"","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$B$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$F$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$O$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$BF$7+$K47-1))","v":""},{"$f":"IF(L47=\"\", \"\", VLOOKUP(X47,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,P47,IF($X47=1,IF(Z$9=$G47,(1-$M47),0),IF($X47=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,Q47,IF($X47=1,IF(AA$9=$G47,(1-$M47),0),IF($X47=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,R47,IF($X47=1,IF(AB$9=$G47,(1-$M47),0),IF($X47=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,S47,IF($X47=1,IF(AC$9=$G47,(1-$M47),0),IF($X47=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X47=3,1,IF($X47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AO$7+$J47-1),$J47))","v":""},"",{"$f":"IF(L47=\"\", \"\", IF($X47=0,$V47,IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$T$7+$X47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47)))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$CE$7+$K47-1)*$F47)","v":""},"","","","","","","","","","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,IF($AK47=0,$W47,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1)*$F47)))","v":""},"",{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$V$7)*$F47)","v":""}]
[0.48471838222915153,0.75043172059555419,{"$f":"IF(Inventory!AH47=Inventory!$C$1032,0.5,1)*B48","v":0.75043172059555419},{"$f":"Inventory!C47","v":0},{"$f":"Inventory!E47","v":0},{"$f":"Inventory!W47","v":""},{"$f":"'Year 01'!AM48","v":""},{"$f":"IF($J48='Year 01'!$J48,'Year 01'!H48,$J48)","v":""},{"$f":"IF($J48='Year 01'!$J48,'Year 01'!I48,$J48)","v":""},{"$f":"'Year 01'!AN48","v":""},"",{"$f":"IF(E48 = 0, \"\", MATCH($E48,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!BA$7+$J48-1))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$W$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AB$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,1,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0)*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},"","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$B$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$F$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$O$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$BF$7+$K48-1))","v":""},{"$f":"IF(L48=\"\", \"\", VLOOKUP(X48,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,P48,IF($X48=1,IF(Z$9=$G48,(1-$M48),0),IF($X48=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,Q48,IF($X48=1,IF(AA$9=$G48,(1-$M48),0),IF($X48=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,R48,IF($X48=1,IF(AB$9=$G48,(1-$M48),0),IF($X48=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,S48,IF($X48=1,IF(AC$9=$G48,(1-$M48),0),IF($X48=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X48=3,1,IF($X48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AO$7+$J48-1),$J48))","v":""},"",{"$f":"IF(L48=\"\", \"\", IF($X48=0,$V48,IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$T$7+$X48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48)))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$CE$7+$K48-1)*$F48)","v":""},"","","","","","","","","","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,IF($AK48=0,$W48,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1)*$F48)))","v":""},"",{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$V$7)*$F48)","v":""}]
[0.12878317280379081,0.12501944301329559,{"$f":"IF(Inventory!AH48=Inventory!$C$1032,0.5,1)*B49","v":0.12501944301329559},{"$f":"Inventory!C48","v":0},{"$f":"Inventory!E48","v":0},{"$f":"Inventory!W48","v":""},{"$f":"'Year 01'!AM49","v":""},{"$f":"IF($J49='Year 01'!$J49,'Year 01'!H49,$J49)","v":""},{"$f":"IF($J49='Year 01'!$J49,'Year 01'!I49,$J49)","v":""},{"$f":"'Year 01'!AN49","v":""},"",{"$f":"IF(E49 = 0, \"\", MATCH($E49,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!BA$7+$J49-1))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$W$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AB$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,1,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0)*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},"","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$B$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$F$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$O$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$BF$7+$K49-1))","v":""},{"$f":"IF(L49=\"\", \"\", VLOOKUP(X49,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,P49,IF($X49=1,IF(Z$9=$G49,(1-$M49),0),IF($X49=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,Q49,IF($X49=1,IF(AA$9=$G49,(1-$M49),0),IF($X49=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,R49,IF($X49=1,IF(AB$9=$G49,(1-$M49),0),IF($X49=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,S49,IF($X49=1,IF(AC$9=$G49,(1-$M49),0),IF($X49=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X49=3,1,IF($X49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AO$7+$J49-1),$J49))","v":""},"",{"$f":"IF(L49=\"\", \"\", IF($X49=0,$V49,IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$T$7+$X49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49)))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$CE$7+$K49-1)*$F49)","v":""},"","","","","","","","","","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,IF($AK49=0,$W49,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1)*$F49)))","v":""},"",{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$V$7)*$F49)","v":""}]
[0.76940954781860416,0.64136324358110908,{"$f":"IF(Inventory!AH49=Inventory!$C$1032,0.5,1)*B50","v":0.64136324358110908},{"$f":"Inventory!C49","v":0},{"$f":"Inventory!E49","v":0},{"$f":"Inventory!W49","v":""},{"$f":"'Year 01'!AM50","v":""},{"$f":"IF($J50='Year 01'!$J50,'Year 01'!H50,$J50)","v":""},{"$f":"IF($J50='Year 01'!$J50,'Year 01'!I50,$J50)","v":""},{"$f":"'Year 01'!AN50","v":""},"",{"$f":"IF(E50 = 0, \"\", MATCH($E50,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!BA$7+$J50-1))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$W$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AB$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,1,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0)*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},"","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$B$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$F$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$O$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$BF$7+$K50-1))","v":""},{"$f":"IF(L50=\"\", \"\", VLOOKUP(X50,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,P50,IF($X50=1,IF(Z$9=$G50,(1-$M50),0),IF($X50=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,Q50,IF($X50=1,IF(AA$9=$G50,(1-$M50),0),IF($X50=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,R50,IF($X50=1,IF(AB$9=$G50,(1-$M50),0),IF($X50=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,S50,IF($X50=1,IF(AC$9=$G50,(1-$M50),0),IF($X50=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X50=3,1,IF($X50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AO$7+$J50-1),$J50))","v":""},"",{"$f":"IF(L50=\"\", \"\", IF($X50=0,$V50,IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$T$7+$X50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50)))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$CE$7+$K50-1)*$F50)","v":""},"","","","","","","","","","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,IF($AK50=0,$W50,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1)*$F50)))","v":""},"",{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$V$7)*$F50)","v":""}]
[0.45110965332018105,0.38050672950154718,{"$f":"IF(Inventory!AH50=Inventory!$C$1032,0.5,1)*B51","v":0.38050672950154718},{"$f":"Inventory!C50","v":0},{"$f":"Inventory!E50","v":0},{"$f":"Inventory!W50","v":""},{"$f":"'Year 01'!AM51","v":""},{"$f":"IF($J51='Year 01'!$J51,'Year 01'!H51,$J51)","v":""},{"$f":"IF($J51='Year 01'!$J51,'Year 01'!I51,$J51)","v":""},{"$f":"'Year 01'!AN51","v":""},"",{"$f":"IF(E51 = 0, \"\", MATCH($E51,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!BA$7+$J51-1))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$W$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AB$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,1,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0)*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},"","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$B$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$F$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$O$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$BF$7+$K51-1))","v":""},{"$f":"IF(L51=\"\", \"\", VLOOKUP(X51,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,P51,IF($X51=1,IF(Z$9=$G51,(1-$M51),0),IF($X51=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,Q51,IF($X51=1,IF(AA$9=$G51,(1-$M51),0),IF($X51=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,R51,IF($X51=1,IF(AB$9=$G51,(1-$M51),0),IF($X51=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,S51,IF($X51=1,IF(AC$9=$G51,(1-$M51),0),IF($X51=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X51=3,1,IF($X51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AO$7+$J51-1),$J51))","v":""},"",{"$f":"IF(L51=\"\", \"\", IF($X51=0,$V51,IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$T$7+$X51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51)))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$CE$7+$K51-1)*$F51)","v":""},"","","","","","","","","","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,IF($AK51=0,$W51,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1)*$F51)))","v":""},"",{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$V$7)*$F51)","v":""}]
[0.53160857572396847,0.92080204683575384,{"$f":"IF(Inventory!AH51=Inventory!$C$1032,0.5,1)*B52","v":0.92080204683575384},{"$f":"Inventory!C51","v":0},{"$f":"Inventory!E51","v":0},{"$f":"Inventory!W51","v":""},{"$f":"'Year 01'!AM52","v":""},{"$f":"IF($J52='Year 01'!$J52,'Year 01'!H52,$J52)","v":""},{"$f":"IF($J52='Year 01'!$J52,'Year 01'!I52,$J52)","v":""},{"$f":"'Year 01'!AN52","v":""},"",{"$f":"IF(E52 = 0, \"\", MATCH($E52,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!BA$7+$J52-1))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$W$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AB$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,1,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0)*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},"","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$B$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$F$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$O$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$BF$7+$K52-1))","v":""},{"$f":"IF(L52=\"\", \"\", VLOOKUP(X52,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,P52,IF($X52=1,IF(Z$9=$G52,(1-$M52),0),IF($X52=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,Q52,IF($X52=1,IF(AA$9=$G52,(1-$M52),0),IF($X52=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,R52,IF($X52=1,IF(AB$9=$G52,(1-$M52),0),IF($X52=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,S52,IF($X52=1,IF(AC$9=$G52,(1-$M52),0),IF($X52=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X52=3,1,IF($X52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AO$7+$J52-1),$J52))","v":""},"",{"$f":"IF(L52=\"\", \"\", IF($X52=0,$V52,IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$T$7+$X52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52)))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$CE$7+$K52-1)*$F52)","v":""},"","","","","","","","","","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,IF($AK52=0,$W52,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1)*$F52)))","v":""},"",{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$V$7)*$F52)","v":""}]
[0.12449234489579564,0.74314936683224442,{"$f":"IF(Inventory!AH52=Inventory!$C$1032,0.5,1)*B53","v":0.74314936683224442},{"$f":"Inventory!C52","v":0},{"$f":"Inventory!E52","v":0},{"$f":"Inventory!W52","v":""},{"$f":"'Year 01'!AM53","v":""},{"$f":"IF($J53='Year 01'!$J53,'Year 01'!H53,$J53)","v":""},{"$f":"IF($J53='Year 01'!$J53,'Year 01'!I53,$J53)","v":""},{"$f":"'Year 01'!AN53","v":""},"",{"$f":"IF(E53 = 0, \"\", MATCH($E53,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!BA$7+$J53-1))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$W$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AB$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,1,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0)*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},"","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$B$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$F$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$O$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$BF$7+$K53-1))","v":""},{"$f":"IF(L53=\"\", \"\", VLOOKUP(X53,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,P53,IF($X53=1,IF(Z$9=$G53,(1-$M53),0),IF($X53=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,Q53,IF($X53=1,IF(AA$9=$G53,(1-$M53),0),IF($X53=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,R53,IF($X53=1,IF(AB$9=$G53,(1-$M53),0),IF($X53=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,S53,IF($X53=1,IF(AC$9=$G53,(1-$M53),0),IF($X53=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X53=3,1,IF($X53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AO$7+$J53-1),$J53))","v":""},"",{"$f":"IF(L53=\"\", \"\", IF($X53=0,$V53,IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$T$7+$X53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53)))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$CE$7+$K53-1)*$F53)","v":""},"","","","","","","","","","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,IF($AK53=0,$W53,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1)*$F53)))","v":""},"",{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$V$7)*$F53)","v":""}]
[5.5856629343197017E-2,0.59636274657529653,{"$f":"IF(Inventory!AH53=Inventory!$C$1032,0.5,1)*B54","v":0.59636274657529653},{"$f":"Inventory!C53","v":0},{"$f":"Inventory!E53","v":0},{"$f":"Inventory!W53","v":""},{"$f":"'Year 01'!AM54","v":""},{"$f":"IF($J54='Year 01'!$J54,'Year 01'!H54,$J54)","v":""},{"$f":"IF($J54='Year 01'!$J54,'Year 01'!I54,$J54)","v":""},{"$f":"'Year 01'!AN54","v":""},"",{"$f":"IF(E54 = 0, \"\", MATCH($E54,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!BA$7+$J54-1))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$W$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AB$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,1,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0)*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},"","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$B$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$F$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$O$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$BF$7+$K54-1))","v":""},{"$f":"IF(L54=\"\", \"\", VLOOKUP(X54,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,P54,IF($X54=1,IF(Z$9=$G54,(1-$M54),0),IF($X54=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,Q54,IF($X54=1,IF(AA$9=$G54,(1-$M54),0),IF($X54=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,R54,IF($X54=1,IF(AB$9=$G54,(1-$M54),0),IF($X54=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,S54,IF($X54=1,IF(AC$9=$G54,(1-$M54),0),IF($X54=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X54=3,1,IF($X54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AO$7+$J54-1),$J54))","v":""},"",{"$f":"IF(L54=\"\", \"\", IF($X54=0,$V54,IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$T$7+$X54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54)))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$CE$7+$K54-1)*$F54)","v":""},"","","","","","","","","","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,IF($AK54=0,$W54,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1)*$F54)))","v":""},"",{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$V$7)*$F54)","v":""}]
[0.36585163403097065,0.66456577065762401,{"$f":"IF(Inventory!AH54=Inventory!$C$1032,0.5,1)*B55","v":0.66456577065762401},{"$f":"Inventory!C54","v":0},{"$f":"Inventory!E54","v":0},{"$f":"Inventory!W54","v":""},{"$f":"'Year 01'!AM55","v":""},{"$f":"IF($J55='Year 01'!$J55,'Year 01'!H55,$J55)","v":""},{"$f":"IF($J55='Year 01'!$J55,'Year 01'!I55,$J55)","v":""},{"$f":"'Year 01'!AN55","v":""},"",{"$f":"IF(E55 = 0, \"\", MATCH($E55,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!BA$7+$J55-1))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$W$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AB$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,1,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0)*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},"","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$B$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$F$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$O$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$BF$7+$K55-1))","v":""},{"$f":"IF(L55=\"\", \"\", VLOOKUP(X55,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,P55,IF($X55=1,IF(Z$9=$G55,(1-$M55),0),IF($X55=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,Q55,IF($X55=1,IF(AA$9=$G55,(1-$M55),0),IF($X55=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,R55,IF($X55=1,IF(AB$9=$G55,(1-$M55),0),IF($X55=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,S55,IF($X55=1,IF(AC$9=$G55,(1-$M55),0),IF($X55=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X55=3,1,IF($X55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AO$7+$J55-1),$J55))","v":""},"",{"$f":"IF(L55=\"\", \"\", IF($X55=0,$V55,IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$T$7+$X55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55)))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$CE$7+$K55-1)*$F55)","v":""},"","","","","","","","","","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,IF($AK55=0,$W55,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1)*$F55)))","v":""},"",{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$V$7)*$F55)","v":""}]
[0.22231566727488938,0.34199392475090318,{"$f":"IF(Inventory!AH55=Inventory!$C$1032,0.5,1)*B56","v":0.34199392475090318},{"$f":"Inventory!C55","v":0},{"$f":"Inventory!E55","v":0},{"$f":"Inventory!W55","v":""},{"$f":"'Year 01'!AM56","v":""},{"$f":"IF($J56='Year 01'!$J56,'Year 01'!H56,$J56)","v":""},{"$f":"IF($J56='Year 01'!$J56,'Year 01'!I56,$J56)","v":""},{"$f":"'Year 01'!AN56","v":""},"",{"$f":"IF(E56 = 0, \"\", MATCH($E56,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!BA$7+$J56-1))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$W$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AB$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,1,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0)*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},"","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$B$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$F$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$O$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$BF$7+$K56-1))","v":""},{"$f":"IF(L56=\"\", \"\", VLOOKUP(X56,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,P56,IF($X56=1,IF(Z$9=$G56,(1-$M56),0),IF($X56=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,Q56,IF($X56=1,IF(AA$9=$G56,(1-$M56),0),IF($X56=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,R56,IF($X56=1,IF(AB$9=$G56,(1-$M56),0),IF($X56=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,S56,IF($X56=1,IF(AC$9=$G56,(1-$M56),0),IF($X56=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X56=3,1,IF($X56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AO$7+$J56-1),$J56))","v":""},"",{"$f":"IF(L56=\"\", \"\", IF($X56=0,$V56,IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$T$7+$X56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56)))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$CE$7+$K56-1)*$F56)","v":""},"","","","","","","","","","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,IF($AK56=0,$W56,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1)*$F56)))","v":""},"",{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$V$7)*$F56)","v":""}]
[0.41798452451599033,0.13743494253673572,{"$f":"IF(Inventory!AH56=Inventory!$C$1032,0.5,1)*B57","v":0.13743494253673572},{"$f":"Inventory!C56","v":0},{"$f":"Inventory!E56","v":0},{"$f":"Inventory!W56","v":""},{"$f":"'Year 01'!AM57","v":""},{"$f":"IF($J57='Year 01'!$J57,'Year 01'!H57,$J57)","v":""},{"$f":"IF($J57='Year 01'!$J57,'Year 01'!I57,$J57)","v":""},{"$f":"'Year 01'!AN57","v":""},"",{"$f":"IF(E57 = 0, \"\", MATCH($E57,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!BA$7+$J57-1))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$W$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AB$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,1,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0)*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},"","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$B$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$F$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$O$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$BF$7+$K57-1))","v":""},{"$f":"IF(L57=\"\", \"\", VLOOKUP(X57,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,P57,IF($X57=1,IF(Z$9=$G57,(1-$M57),0),IF($X57=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,Q57,IF($X57=1,IF(AA$9=$G57,(1-$M57),0),IF($X57=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,R57,IF($X57=1,IF(AB$9=$G57,(1-$M57),0),IF($X57=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,S57,IF($X57=1,IF(AC$9=$G57,(1-$M57),0),IF($X57=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X57=3,1,IF($X57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AO$7+$J57-1),$J57))","v":""},"",{"$f":"IF(L57=\"\", \"\", IF($X57=0,$V57,IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$T$7+$X57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57)))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$CE$7+$K57-1)*$F57)","v":""},"","","","","","","","","","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,IF($AK57=0,$W57,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1)*$F57)))","v":""},"",{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$V$7)*$F57)","v":""}]
[0.98775433261687062,0.31629946258937303,{"$f":"IF(Inventory!AH57=Inventory!$C$1032,0.5,1)*B58","v":0.31629946258937303},{"$f":"Inventory!C57","v":0},{"$f":"Inventory!E57","v":0},{"$f":"Inventory!W57","v":""},{"$f":"'Year 01'!AM58","v":""},{"$f":"IF($J58='Year 01'!$J58,'Year 01'!H58,$J58)","v":""},{"$f":"IF($J58='Year 01'!$J58,'Year 01'!I58,$J58)","v":""},{"$f":"'Year 01'!AN58","v":""},"",{"$f":"IF(E58 = 0, \"\", MATCH($E58,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!BA$7+$J58-1))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$W$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AB$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,1,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0)*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},"","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$B$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$F$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$O$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$BF$7+$K58-1))","v":""},{"$f":"IF(L58=\"\", \"\", VLOOKUP(X58,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,P58,IF($X58=1,IF(Z$9=$G58,(1-$M58),0),IF($X58=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,Q58,IF($X58=1,IF(AA$9=$G58,(1-$M58),0),IF($X58=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,R58,IF($X58=1,IF(AB$9=$G58,(1-$M58),0),IF($X58=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,S58,IF($X58=1,IF(AC$9=$G58,(1-$M58),0),IF($X58=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X58=3,1,IF($X58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AO$7+$J58-1),$J58))","v":""},"",{"$f":"IF(L58=\"\", \"\", IF($X58=0,$V58,IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$T$7+$X58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58)))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$CE$7+$K58-1)*$F58)","v":""},"","","","","","","","","","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,IF($AK58=0,$W58,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1)*$F58)))","v":""},"",{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$V$7)*$F58)","v":""}]
[0.64315560783425652,0.6094111641165405,{"$f":"IF(Inventory!AH58=Inventory!$C$1032,0.5,1)*B59","v":0.6094111641165405},{"$f":"Inventory!C58","v":0},{"$f":"Inventory!E58","v":0},{"$f":"Inventory!W58","v":""},{"$f":"'Year 01'!AM59","v":""},{"$f":"IF($J59='Year 01'!$J59,'Year 01'!H59,$J59)","v":""},{"$f":"IF($J59='Year 01'!$J59,'Year 01'!I59,$J59)","v":""},{"$f":"'Year 01'!AN59","v":""},"",{"$f":"IF(E59 = 0, \"\", MATCH($E59,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!BA$7+$J59-1))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$W$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AB$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,1,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0)*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},"","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$B$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$F$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$O$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$BF$7+$K59-1))","v":""},{"$f":"IF(L59=\"\", \"\", VLOOKUP(X59,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,P59,IF($X59=1,IF(Z$9=$G59,(1-$M59),0),IF($X59=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,Q59,IF($X59=1,IF(AA$9=$G59,(1-$M59),0),IF($X59=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,R59,IF($X59=1,IF(AB$9=$G59,(1-$M59),0),IF($X59=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,S59,IF($X59=1,IF(AC$9=$G59,(1-$M59),0),IF($X59=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X59=3,1,IF($X59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AO$7+$J59-1),$J59))","v":""},"",{"$f":"IF(L59=\"\", \"\", IF($X59=0,$V59,IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$T$7+$X59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59)))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$CE$7+$K59-1)*$F59)","v":""},"","","","","","","","","","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,IF($AK59=0,$W59,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1)*$F59)))","v":""},"",{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$V$7)*$F59)","v":""}]
[0.607190822831285,0.49847236344275869,{"$f":"IF(Inventory!AH59=Inventory!$C$1032,0.5,1)*B60","v":0.49847236344275869},{"$f":"Inventory!C59","v":0},{"$f":"Inventory!E59","v":0},{"$f":"Inventory!W59","v":""},{"$f":"'Year 01'!AM60","v":""},{"$f":"IF($J60='Year 01'!$J60,'Year 01'!H60,$J60)","v":""},{"$f":"IF($J60='Year 01'!$J60,'Year 01'!I60,$J60)","v":""},{"$f":"'Year 01'!AN60","v":""},"",{"$f":"IF(E60 = 0, \"\", MATCH($E60,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!BA$7+$J60-1))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$W$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AB$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,1,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0)*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},"","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$B$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$F$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$O$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$BF$7+$K60-1))","v":""},{"$f":"IF(L60=\"\", \"\", VLOOKUP(X60,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,P60,IF($X60=1,IF(Z$9=$G60,(1-$M60),0),IF($X60=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,Q60,IF($X60=1,IF(AA$9=$G60,(1-$M60),0),IF($X60=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,R60,IF($X60=1,IF(AB$9=$G60,(1-$M60),0),IF($X60=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,S60,IF($X60=1,IF(AC$9=$G60,(1-$M60),0),IF($X60=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X60=3,1,IF($X60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AO$7+$J60-1),$J60))","v":""},"",{"$f":"IF(L60=\"\", \"\", IF($X60=0,$V60,IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$T$7+$X60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60)))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$CE$7+$K60-1)*$F60)","v":""},"","","","","","","","","","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,IF($AK60=0,$W60,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1)*$F60)))","v":""},"",{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$V$7)*$F60)","v":""}]
[4.4655044483239426E-2,0.5382099311984665,{"$f":"IF(Inventory!AH60=Inventory!$C$1032,0.5,1)*B61","v":0.5382099311984665},{"$f":"Inventory!C60","v":0},{"$f":"Inventory!E60","v":0},{"$f":"Inventory!W60","v":""},{"$f":"'Year 01'!AM61","v":""},{"$f":"IF($J61='Year 01'!$J61,'Year 01'!H61,$J61)","v":""},{"$f":"IF($J61='Year 01'!$J61,'Year 01'!I61,$J61)","v":""},{"$f":"'Year 01'!AN61","v":""},"",{"$f":"IF(E61 = 0, \"\", MATCH($E61,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!BA$7+$J61-1))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$W$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AB$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,1,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0)*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},"","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$B$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$F$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$O$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$BF$7+$K61-1))","v":""},{"$f":"IF(L61=\"\", \"\", VLOOKUP(X61,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,P61,IF($X61=1,IF(Z$9=$G61,(1-$M61),0),IF($X61=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,Q61,IF($X61=1,IF(AA$9=$G61,(1-$M61),0),IF($X61=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,R61,IF($X61=1,IF(AB$9=$G61,(1-$M61),0),IF($X61=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,S61,IF($X61=1,IF(AC$9=$G61,(1-$M61),0),IF($X61=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X61=3,1,IF($X61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AO$7+$J61-1),$J61))","v":""},"",{"$f":"IF(L61=\"\", \"\", IF($X61=0,$V61,IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$T$7+$X61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61)))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$CE$7+$K61-1)*$F61)","v":""},"","","","","","","","","","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,IF($AK61=0,$W61,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1)*$F61)))","v":""},"",{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$V$7)*$F61)","v":""}]
[0.65491501485785675,0.73234736868891281,{"$f":"IF(Inventory!AH61=Inventory!$C$1032,0.5,1)*B62","v":0.73234736868891281},{"$f":"Inventory!C61","v":0},{"$f":"Inventory!E61","v":0},{"$f":"Inventory!W61","v":""},{"$f":"'Year 01'!AM62","v":""},{"$f":"IF($J62='Year 01'!$J62,'Year 01'!H62,$J62)","v":""},{"$f":"IF($J62='Year 01'!$J62,'Year 01'!I62,$J62)","v":""},{"$f":"'Year 01'!AN62","v":""},"",{"$f":"IF(E62 = 0, \"\", MATCH($E62,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!BA$7+$J62-1))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$W$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AB$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,1,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0)*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},"","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$B$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$F$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$O$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$BF$7+$K62-1))","v":""},{"$f":"IF(L62=\"\", \"\", VLOOKUP(X62,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,P62,IF($X62=1,IF(Z$9=$G62,(1-$M62),0),IF($X62=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,Q62,IF($X62=1,IF(AA$9=$G62,(1-$M62),0),IF($X62=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,R62,IF($X62=1,IF(AB$9=$G62,(1-$M62),0),IF($X62=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,S62,IF($X62=1,IF(AC$9=$G62,(1-$M62),0),IF($X62=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X62=3,1,IF($X62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AO$7+$J62-1),$J62))","v":""},"",{"$f":"IF(L62=\"\", \"\", IF($X62=0,$V62,IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$T$7+$X62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62)))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$CE$7+$K62-1)*$F62)","v":""},"","","","","","","","","","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,IF($AK62=0,$W62,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1)*$F62)))","v":""},"",{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$V$7)*$F62)","v":""}]
[0.11054821328764297,0.45839517366950877,{"$f":"IF(Inventory!AH62=Inventory!$C$1032,0.5,1)*B63","v":0.45839517366950877},{"$f":"Inventory!C62","v":0},{"$f":"Inventory!E62","v":0},{"$f":"Inventory!W62","v":""},{"$f":"'Year 01'!AM63","v":""},{"$f":"IF($J63='Year 01'!$J63,'Year 01'!H63,$J63)","v":""},{"$f":"IF($J63='Year 01'!$J63,'Year 01'!I63,$J63)","v":""},{"$f":"'Year 01'!AN63","v":""},"",{"$f":"IF(E63 = 0, \"\", MATCH($E63,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!BA$7+$J63-1))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$W$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AB$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,1,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0)*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},"","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$B$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$F$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$O$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$BF$7+$K63-1))","v":""},{"$f":"IF(L63=\"\", \"\", VLOOKUP(X63,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,P63,IF($X63=1,IF(Z$9=$G63,(1-$M63),0),IF($X63=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,Q63,IF($X63=1,IF(AA$9=$G63,(1-$M63),0),IF($X63=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,R63,IF($X63=1,IF(AB$9=$G63,(1-$M63),0),IF($X63=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,S63,IF($X63=1,IF(AC$9=$G63,(1-$M63),0),IF($X63=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X63=3,1,IF($X63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AO$7+$J63-1),$J63))","v":""},"",{"$f":"IF(L63=\"\", \"\", IF($X63=0,$V63,IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$T$7+$X63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63)))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$CE$7+$K63-1)*$F63)","v":""},"","","","","","","","","","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,IF($AK63=0,$W63,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1)*$F63)))","v":""},"",{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$V$7)*$F63)","v":""}]
[0.75091787398345022,0.50661891357974376,{"$f":"IF(Inventory!AH63=Inventory!$C$1032,0.5,1)*B64","v":0.50661891357974376},{"$f":"Inventory!C63","v":0},{"$f":"Inventory!E63","v":0},{"$f":"Inventory!W63","v":""},{"$f":"'Year 01'!AM64","v":""},{"$f":"IF($J64='Year 01'!$J64,'Year 01'!H64,$J64)","v":""},{"$f":"IF($J64='Year 01'!$J64,'Year 01'!I64,$J64)","v":""},{"$f":"'Year 01'!AN64","v":""},"",{"$f":"IF(E64 = 0, \"\", MATCH($E64,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!BA$7+$J64-1))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$W$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AB$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,1,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0)*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},"","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$B$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$F$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$O$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$BF$7+$K64-1))","v":""},{"$f":"IF(L64=\"\", \"\", VLOOKUP(X64,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,P64,IF($X64=1,IF(Z$9=$G64,(1-$M64),0),IF($X64=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,Q64,IF($X64=1,IF(AA$9=$G64,(1-$M64),0),IF($X64=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,R64,IF($X64=1,IF(AB$9=$G64,(1-$M64),0),IF($X64=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,S64,IF($X64=1,IF(AC$9=$G64,(1-$M64),0),IF($X64=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X64=3,1,IF($X64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AO$7+$J64-1),$J64))","v":""},"",{"$f":"IF(L64=\"\", \"\", IF($X64=0,$V64,IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$T$7+$X64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64)))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$CE$7+$K64-1)*$F64)","v":""},"","","","","","","","","","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,IF($AK64=0,$W64,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1)*$F64)))","v":""},"",{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$V$7)*$F64)","v":""}]
[0.75846667274574908,0.57799794752030675,{"$f":"IF(Inventory!AH64=Inventory!$C$1032,0.5,1)*B65","v":0.57799794752030675},{"$f":"Inventory!C64","v":0},{"$f":"Inventory!E64","v":0},{"$f":"Inventory!W64","v":""},{"$f":"'Year 01'!AM65","v":""},{"$f":"IF($J65='Year 01'!$J65,'Year 01'!H65,$J65)","v":""},{"$f":"IF($J65='Year 01'!$J65,'Year 01'!I65,$J65)","v":""},{"$f":"'Year 01'!AN65","v":""},"",{"$f":"IF(E65 = 0, \"\", MATCH($E65,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!BA$7+$J65-1))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$W$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AB$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,1,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0)*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},"","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$B$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$F$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$O$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$BF$7+$K65-1))","v":""},{"$f":"IF(L65=\"\", \"\", VLOOKUP(X65,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,P65,IF($X65=1,IF(Z$9=$G65,(1-$M65),0),IF($X65=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,Q65,IF($X65=1,IF(AA$9=$G65,(1-$M65),0),IF($X65=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,R65,IF($X65=1,IF(AB$9=$G65,(1-$M65),0),IF($X65=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,S65,IF($X65=1,IF(AC$9=$G65,(1-$M65),0),IF($X65=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X65=3,1,IF($X65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AO$7+$J65-1),$J65))","v":""},"",{"$f":"IF(L65=\"\", \"\", IF($X65=0,$V65,IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$T$7+$X65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65)))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$CE$7+$K65-1)*$F65)","v":""},"","","","","","","","","","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,IF($AK65=0,$W65,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1)*$F65)))","v":""},"",{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$V$7)*$F65)","v":""}]
[0.81664335819791878,0.91212986125921891,{"$f":"IF(Inventory!AH65=Inventory!$C$1032,0.5,1)*B66","v":0.91212986125921891},{"$f":"Inventory!C65","v":0},{"$f":"Inventory!E65","v":0},{"$f":"Inventory!W65","v":""},{"$f":"'Year 01'!AM66","v":""},{"$f":"IF($J66='Year 01'!$J66,'Year 01'!H66,$J66)","v":""},{"$f":"IF($J66='Year 01'!$J66,'Year 01'!I66,$J66)","v":""},{"$f":"'Year 01'!AN66","v":""},"",{"$f":"IF(E66 = 0, \"\", MATCH($E66,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!BA$7+$J66-1))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$W$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AB$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,1,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0)*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},"","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$B$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$F$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$O$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$BF$7+$K66-1))","v":""},{"$f":"IF(L66=\"\", \"\", VLOOKUP(X66,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,P66,IF($X66=1,IF(Z$9=$G66,(1-$M66),0),IF($X66=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,Q66,IF($X66=1,IF(AA$9=$G66,(1-$M66),0),IF($X66=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,R66,IF($X66=1,IF(AB$9=$G66,(1-$M66),0),IF($X66=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,S66,IF($X66=1,IF(AC$9=$G66,(1-$M66),0),IF($X66=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X66=3,1,IF($X66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AO$7+$J66-1),$J66))","v":""},"",{"$f":"IF(L66=\"\", \"\", IF($X66=0,$V66,IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$T$7+$X66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66)))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$CE$7+$K66-1)*$F66)","v":""},"","","","","","","","","","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,IF($AK66=0,$W66,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1)*$F66)))","v":""},"",{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$V$7)*$F66)","v":""}]
[0.8001534977564837,0.99191008285394933,{"$f":"IF(Inventory!AH66=Inventory!$C$1032,0.5,1)*B67","v":0.99191008285394933},{"$f":"Inventory!C66","v":0},{"$f":"Inventory!E66","v":0},{"$f":"Inventory!W66","v":""},{"$f":"'Year 01'!AM67","v":""},{"$f":"IF($J67='Year 01'!$J67,'Year 01'!H67,$J67)","v":""},{"$f":"IF($J67='Year 01'!$J67,'Year 01'!I67,$J67)","v":""},{"$f":"'Year 01'!AN67","v":""},"",{"$f":"IF(E67 = 0, \"\", MATCH($E67,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!BA$7+$J67-1))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$W$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AB$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,1,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0)*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},"","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$B$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$F$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$O$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$BF$7+$K67-1))","v":""},{"$f":"IF(L67=\"\", \"\", VLOOKUP(X67,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,P67,IF($X67=1,IF(Z$9=$G67,(1-$M67),0),IF($X67=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,Q67,IF($X67=1,IF(AA$9=$G67,(1-$M67),0),IF($X67=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,R67,IF($X67=1,IF(AB$9=$G67,(1-$M67),0),IF($X67=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,S67,IF($X67=1,IF(AC$9=$G67,(1-$M67),0),IF($X67=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X67=3,1,IF($X67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AO$7+$J67-1),$J67))","v":""},"",{"$f":"IF(L67=\"\", \"\", IF($X67=0,$V67,IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$T$7+$X67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67)))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$CE$7+$K67-1)*$F67)","v":""},"","","","","","","","","","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,IF($AK67=0,$W67,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1)*$F67)))","v":""},"",{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$V$7)*$F67)","v":""}]
[6.8027925914218468E-2,0.37251318916708254,{"$f":"IF(Inventory!AH67=Inventory!$C$1032,0.5,1)*B68","v":0.37251318916708254},{"$f":"Inventory!C67","v":0},{"$f":"Inventory!E67","v":0},{"$f":"Inventory!W67","v":""},{"$f":"'Year 01'!AM68","v":""},{"$f":"IF($J68='Year 01'!$J68,'Year 01'!H68,$J68)","v":""},{"$f":"IF($J68='Year 01'!$J68,'Year 01'!I68,$J68)","v":""},{"$f":"'Year 01'!AN68","v":""},"",{"$f":"IF(E68 = 0, \"\", MATCH($E68,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!BA$7+$J68-1))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$W$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AB$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,1,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0)*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},"","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$B$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$F$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$O$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$BF$7+$K68-1))","v":""},{"$f":"IF(L68=\"\", \"\", VLOOKUP(X68,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,P68,IF($X68=1,IF(Z$9=$G68,(1-$M68),0),IF($X68=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,Q68,IF($X68=1,IF(AA$9=$G68,(1-$M68),0),IF($X68=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,R68,IF($X68=1,IF(AB$9=$G68,(1-$M68),0),IF($X68=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,S68,IF($X68=1,IF(AC$9=$G68,(1-$M68),0),IF($X68=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X68=3,1,IF($X68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AO$7+$J68-1),$J68))","v":""},"",{"$f":"IF(L68=\"\", \"\", IF($X68=0,$V68,IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$T$7+$X68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68)))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$CE$7+$K68-1)*$F68)","v":""},"","","","","","","","","","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,IF($AK68=0,$W68,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1)*$F68)))","v":""},"",{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$V$7)*$F68)","v":""}]
[0.40110005984169228,0.27050370555760228,{"$f":"IF(Inventory!AH68=Inventory!$C$1032,0.5,1)*B69","v":0.27050370555760228},{"$f":"Inventory!C68","v":0},{"$f":"Inventory!E68","v":0},{"$f":"Inventory!W68","v":""},{"$f":"'Year 01'!AM69","v":""},{"$f":"IF($J69='Year 01'!$J69,'Year 01'!H69,$J69)","v":""},{"$f":"IF($J69='Year 01'!$J69,'Year 01'!I69,$J69)","v":""},{"$f":"'Year 01'!AN69","v":""},"",{"$f":"IF(E69 = 0, \"\", MATCH($E69,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!BA$7+$J69-1))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$W$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AB$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,1,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0)*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},"","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$B$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$F$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$O$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$BF$7+$K69-1))","v":""},{"$f":"IF(L69=\"\", \"\", VLOOKUP(X69,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,P69,IF($X69=1,IF(Z$9=$G69,(1-$M69),0),IF($X69=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,Q69,IF($X69=1,IF(AA$9=$G69,(1-$M69),0),IF($X69=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,R69,IF($X69=1,IF(AB$9=$G69,(1-$M69),0),IF($X69=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,S69,IF($X69=1,IF(AC$9=$G69,(1-$M69),0),IF($X69=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X69=3,1,IF($X69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AO$7+$J69-1),$J69))","v":""},"",{"$f":"IF(L69=\"\", \"\", IF($X69=0,$V69,IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$T$7+$X69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69)))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$CE$7+$K69-1)*$F69)","v":""},"","","","","","","","","","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,IF($AK69=0,$W69,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1)*$F69)))","v":""},"",{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$V$7)*$F69)","v":""}]
[0.93118872141200137,0.75429619096342482,{"$f":"IF(Inventory!AH69=Inventory!$C$1032,0.5,1)*B70","v":0.75429619096342482},{"$f":"Inventory!C69","v":0},{"$f":"Inventory!E69","v":0},{"$f":"Inventory!W69","v":""},{"$f":"'Year 01'!AM70","v":""},{"$f":"IF($J70='Year 01'!$J70,'Year 01'!H70,$J70)","v":""},{"$f":"IF($J70='Year 01'!$J70,'Year 01'!I70,$J70)","v":""},{"$f":"'Year 01'!AN70","v":""},"",{"$f":"IF(E70 = 0, \"\", MATCH($E70,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!BA$7+$J70-1))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$W$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AB$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,1,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0)*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},"","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$B$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$F$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$O$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$BF$7+$K70-1))","v":""},{"$f":"IF(L70=\"\", \"\", VLOOKUP(X70,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,P70,IF($X70=1,IF(Z$9=$G70,(1-$M70),0),IF($X70=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,Q70,IF($X70=1,IF(AA$9=$G70,(1-$M70),0),IF($X70=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,R70,IF($X70=1,IF(AB$9=$G70,(1-$M70),0),IF($X70=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,S70,IF($X70=1,IF(AC$9=$G70,(1-$M70),0),IF($X70=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X70=3,1,IF($X70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AO$7+$J70-1),$J70))","v":""},"",{"$f":"IF(L70=\"\", \"\", IF($X70=0,$V70,IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$T$7+$X70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70)))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$CE$7+$K70-1)*$F70)","v":""},"","","","","","","","","","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,IF($AK70=0,$W70,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1)*$F70)))","v":""},"",{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$V$7)*$F70)","v":""}]
[0.77613536158276386,0.21536353602574809,{"$f":"IF(Inventory!AH70=Inventory!$C$1032,0.5,1)*B71","v":0.21536353602574809},{"$f":"Inventory!C70","v":0},{"$f":"Inventory!E70","v":0},{"$f":"Inventory!W70","v":""},{"$f":"'Year 01'!AM71","v":""},{"$f":"IF($J71='Year 01'!$J71,'Year 01'!H71,$J71)","v":""},{"$f":"IF($J71='Year 01'!$J71,'Year 01'!I71,$J71)","v":""},{"$f":"'Year 01'!AN71","v":""},"",{"$f":"IF(E71 = 0, \"\", MATCH($E71,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!BA$7+$J71-1))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$W$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AB$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,1,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0)*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},"","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$B$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$F$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$O$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$BF$7+$K71-1))","v":""},{"$f":"IF(L71=\"\", \"\", VLOOKUP(X71,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,P71,IF($X71=1,IF(Z$9=$G71,(1-$M71),0),IF($X71=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,Q71,IF($X71=1,IF(AA$9=$G71,(1-$M71),0),IF($X71=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,R71,IF($X71=1,IF(AB$9=$G71,(1-$M71),0),IF($X71=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,S71,IF($X71=1,IF(AC$9=$G71,(1-$M71),0),IF($X71=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X71=3,1,IF($X71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AO$7+$J71-1),$J71))","v":""},"",{"$f":"IF(L71=\"\", \"\", IF($X71=0,$V71,IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$T$7+$X71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71)))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$CE$7+$K71-1)*$F71)","v":""},"","","","","","","","","","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,IF($AK71=0,$W71,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1)*$F71)))","v":""},"",{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$V$7)*$F71)","v":""}]
[0.69749328347331896,0.69736241078380512,{"$f":"IF(Inventory!AH71=Inventory!$C$1032,0.5,1)*B72","v":0.69736241078380512},{"$f":"Inventory!C71","v":0},{"$f":"Inventory!E71","v":0},{"$f":"Inventory!W71","v":""},{"$f":"'Year 01'!AM72","v":""},{"$f":"IF($J72='Year 01'!$J72,'Year 01'!H72,$J72)","v":""},{"$f":"IF($J72='Year 01'!$J72,'Year 01'!I72,$J72)","v":""},{"$f":"'Year 01'!AN72","v":""},"",{"$f":"IF(E72 = 0, \"\", MATCH($E72,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!BA$7+$J72-1))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$W$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AB$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,1,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0)*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},"","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$B$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$F$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$O$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$BF$7+$K72-1))","v":""},{"$f":"IF(L72=\"\", \"\", VLOOKUP(X72,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,P72,IF($X72=1,IF(Z$9=$G72,(1-$M72),0),IF($X72=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,Q72,IF($X72=1,IF(AA$9=$G72,(1-$M72),0),IF($X72=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,R72,IF($X72=1,IF(AB$9=$G72,(1-$M72),0),IF($X72=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,S72,IF($X72=1,IF(AC$9=$G72,(1-$M72),0),IF($X72=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X72=3,1,IF($X72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AO$7+$J72-1),$J72))","v":""},"",{"$f":"IF(L72=\"\", \"\", IF($X72=0,$V72,IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$T$7+$X72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72)))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$CE$7+$K72-1)*$F72)","v":""},"","","","","","","","","","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,IF($AK72=0,$W72,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1)*$F72)))","v":""},"",{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$V$7)*$F72)","v":""}]
[0.21108434607254711,0.68762139095593178,{"$f":"IF(Inventory!AH72=Inventory!$C$1032,0.5,1)*B73","v":0.68762139095593178},{"$f":"Inventory!C72","v":0},{"$f":"Inventory!E72","v":0},{"$f":"Inventory!W72","v":""},{"$f":"'Year 01'!AM73","v":""},{"$f":"IF($J73='Year 01'!$J73,'Year 01'!H73,$J73)","v":""},{"$f":"IF($J73='Year 01'!$J73,'Year 01'!I73,$J73)","v":""},{"$f":"'Year 01'!AN73","v":""},"",{"$f":"IF(E73 = 0, \"\", MATCH($E73,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!BA$7+$J73-1))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$W$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AB$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,1,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0)*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},"","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$B$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$F$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$O$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$BF$7+$K73-1))","v":""},{"$f":"IF(L73=\"\", \"\", VLOOKUP(X73,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,P73,IF($X73=1,IF(Z$9=$G73,(1-$M73),0),IF($X73=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,Q73,IF($X73=1,IF(AA$9=$G73,(1-$M73),0),IF($X73=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,R73,IF($X73=1,IF(AB$9=$G73,(1-$M73),0),IF($X73=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,S73,IF($X73=1,IF(AC$9=$G73,(1-$M73),0),IF($X73=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X73=3,1,IF($X73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AO$7+$J73-1),$J73))","v":""},"",{"$f":"IF(L73=\"\", \"\", IF($X73=0,$V73,IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$T$7+$X73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73)))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$CE$7+$K73-1)*$F73)","v":""},"","","","","","","","","","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,IF($AK73=0,$W73,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1)*$F73)))","v":""},"",{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$V$7)*$F73)","v":""}]
[{"$f":"RAND()","v":0.99786096771126254},0.37399623145424943,{"$f":"IF(Inventory!AH73=Inventory!$C$1032,0.5,1)*B74","v":0.37399623145424943},{"$f":"Inventory!C73","v":0},{"$f":"Inventory!E73","v":0},{"$f":"Inventory!W73","v":""},{"$f":"'Year 01'!AM74","v":""},{"$f":"IF($J74='Year 01'!$J74,'Year 01'!H74,$J74)","v":""},{"$f":"IF($J74='Year 01'!$J74,'Year 01'!I74,$J74)","v":""},{"$f":"'Year 01'!AN74","v":""},{"$f":"IF(J74 = \"\", \"\", (J74-1)*5+G74)","v":""},{"$f":"IF(E74 = 0, \"\", MATCH($E74,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!BA$7+$J74-1))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$W$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AB$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,1,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0)*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(P74:S74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($C74<=T74,($J74-1)*5+5,(IF($C74<=S74+T74,4,IF($C74<=R74+S74+T74,3,IF($C74<=Q74+R74+S74+T74,2,1))))+($J74-1)*5))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$B$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$F$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$O$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$BF$7+$K74-1))","v":""},{"$f":"IF(L74=\"\", \"\", VLOOKUP(X74,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,P74,IF($X74=1,IF(Z$9=$G74,(1-$M74),0),IF($X74=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,Q74,IF($X74=1,IF(AA$9=$G74,(1-$M74),0),IF($X74=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,R74,IF($X74=1,IF(AB$9=$G74,(1-$M74),0),IF($X74=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,S74,IF($X74=1,IF(AC$9=$G74,(1-$M74),0),IF($X74=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(Z74:AC74))","v":""},{"$f":"IF($X74=3,1,IF($X74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AO$7+$J74-1),$J74))","v":""},"",{"$f":"IF(L74=\"\", \"\", IF($X74=0,$V74,IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$T$7+$X74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$CE$7+$K74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AH74=0,AG74=0,AG74=V74),999999,AH74/(AG74-V74)))","v":""},{"$f":"IF(L74=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI74,$AG$10:$AG$1009))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AI74=999999,$AJ74<=$B$5),1,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$X74,0))","v":""},{"$f":"IF(L74=\"\", \"\", $AO74-($AN74-1)*5)","v":""},{"$f":"IF(L74=\"\", \"\", INT(($AO74-1)/5)+1)","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AF74,$U74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AG74,$V74))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(X74=0,AK74=0),AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,IF($AK74=0,$W74,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1)*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AS74,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$V$7)*$F74)","v":""}]
[0.12419365972678154,0.44257714315164709,{"$f":"IF(Inventory!AH74=Inventory!$C$1032,0.5,1)*B75","v":0.44257714315164709},{"$f":"Inventory!C74","v":0},{"$f":"Inventory!E74","v":0},{"$f":"Inventory!W74","v":""},{"$f":"'Year 01'!AM75","v":""},{"$f":"IF($J75='Year 01'!$J75,'Year 01'!H75,$J75)","v":""},{"$f":"IF($J75='Year 01'!$J75,'Year 01'!I75,$J75)","v":""},{"$f":"'Year 01'!AN75","v":""},"",{"$f":"IF(E75 = 0, \"\", MATCH($E75,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!BA$7+$J75-1))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$W$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AB$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,1,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0)*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},"","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$B$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$F$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$O$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$BF$7+$K75-1))","v":""},{"$f":"IF(L75=\"\", \"\", VLOOKUP(X75,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,P75,IF($X75=1,IF(Z$9=$G75,(1-$M75),0),IF($X75=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,Q75,IF($X75=1,IF(AA$9=$G75,(1-$M75),0),IF($X75=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,R75,IF($X75=1,IF(AB$9=$G75,(1-$M75),0),IF($X75=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,S75,IF($X75=1,IF(AC$9=$G75,(1-$M75),0),IF($X75=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X75=3,1,IF($X75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AO$7+$J75-1),$J75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($C75<=AD75,5,IF($C75<=AC75+AD75,4,IF($C75<=AB75+AC75+AD75,3,IF($C75<=AA75+AB75+AC75+AD75,2,1))))+($AE75-1)*5)","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,$V75,IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$T$7+$X75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75)))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$CE$7+$K75-1)*$F75)","v":""},"","","","","","","","","","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,IF($AK75=0,$W75,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1)*$F75)))","v":""},"",{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$V$7)*$F75)","v":""}]
[0.97806354891119973,0.27020793083265604,{"$f":"IF(Inventory!AH75=Inventory!$C$1032,0.5,1)*B76","v":0.27020793083265604},{"$f":"Inventory!C75","v":0},{"$f":"Inventory!E75","v":0},{"$f":"Inventory!W75","v":""},{"$f":"'Year 01'!AM76","v":""},{"$f":"IF($J76='Year 01'!$J76,'Year 01'!H76,$J76)","v":""},{"$f":"IF($J76='Year 01'!$J76,'Year 01'!I76,$J76)","v":""},{"$f":"'Year 01'!AN76","v":""},"",{"$f":"IF(E76 = 0, \"\", MATCH($E76,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!BA$7+$J76-1))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$W$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AB$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,1,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0)*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},"","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$B$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$F$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$O$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$BF$7+$K76-1))","v":""},{"$f":"IF(L76=\"\", \"\", VLOOKUP(X76,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,P76,IF($X76=1,IF(Z$9=$G76,(1-$M76),0),IF($X76=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,Q76,IF($X76=1,IF(AA$9=$G76,(1-$M76),0),IF($X76=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,R76,IF($X76=1,IF(AB$9=$G76,(1-$M76),0),IF($X76=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,S76,IF($X76=1,IF(AC$9=$G76,(1-$M76),0),IF($X76=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X76=3,1,IF($X76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AO$7+$J76-1),$J76))","v":""},"",{"$f":"IF(L76=\"\", \"\", IF($X76=0,$V76,IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$T$7+$X76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76)))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$CE$7+$K76-1)*$F76)","v":""},"","","","","","","","","","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,IF($AK76=0,$W76,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1)*$F76)))","v":""},"",{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$V$7)*$F76)","v":""}]
[0.25612466851283844,0.16959815668688893,{"$f":"IF(Inventory!AH76=Inventory!$C$1032,0.5,1)*B77","v":0.16959815668688893},{"$f":"Inventory!C76","v":0},{"$f":"Inventory!E76","v":0},{"$f":"Inventory!W76","v":""},{"$f":"'Year 01'!AM77","v":""},{"$f":"IF($J77='Year 01'!$J77,'Year 01'!H77,$J77)","v":""},{"$f":"IF($J77='Year 01'!$J77,'Year 01'!I77,$J77)","v":""},{"$f":"'Year 01'!AN77","v":""},"",{"$f":"IF(E77 = 0, \"\", MATCH($E77,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!BA$7+$J77-1))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$W$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AB$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,1,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0)*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},"","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$B$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$F$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$O$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$BF$7+$K77-1))","v":""},{"$f":"IF(L77=\"\", \"\", VLOOKUP(X77,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,P77,IF($X77=1,IF(Z$9=$G77,(1-$M77),0),IF($X77=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,Q77,IF($X77=1,IF(AA$9=$G77,(1-$M77),0),IF($X77=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,R77,IF($X77=1,IF(AB$9=$G77,(1-$M77),0),IF($X77=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,S77,IF($X77=1,IF(AC$9=$G77,(1-$M77),0),IF($X77=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X77=3,1,IF($X77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AO$7+$J77-1),$J77))","v":""},"",{"$f":"IF(L77=\"\", \"\", IF($X77=0,$V77,IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$T$7+$X77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77)))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$CE$7+$K77-1)*$F77)","v":""},"","","","","","","","","","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,IF($AK77=0,$W77,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1)*$F77)))","v":""},"",{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$V$7)*$F77)","v":""}]
[0.86116164302381415,6.6302516131765965E-2,{"$f":"IF(Inventory!AH77=Inventory!$C$1032,0.5,1)*B78","v":6.6302516131765965E-2},{"$f":"Inventory!C77","v":0},{"$f":"Inventory!E77","v":0},{"$f":"Inventory!W77","v":""},{"$f":"'Year 01'!AM78","v":""},{"$f":"IF($J78='Year 01'!$J78,'Year 01'!H78,$J78)","v":""},{"$f":"IF($J78='Year 01'!$J78,'Year 01'!I78,$J78)","v":""},{"$f":"'Year 01'!AN78","v":""},"",{"$f":"IF(E78 = 0, \"\", MATCH($E78,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!BA$7+$J78-1))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$W$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AB$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,1,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0)*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},"","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$B$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$F$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$O$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$BF$7+$K78-1))","v":""},{"$f":"IF(L78=\"\", \"\", VLOOKUP(X78,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,P78,IF($X78=1,IF(Z$9=$G78,(1-$M78),0),IF($X78=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,Q78,IF($X78=1,IF(AA$9=$G78,(1-$M78),0),IF($X78=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,R78,IF($X78=1,IF(AB$9=$G78,(1-$M78),0),IF($X78=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,S78,IF($X78=1,IF(AC$9=$G78,(1-$M78),0),IF($X78=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X78=3,1,IF($X78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AO$7+$J78-1),$J78))","v":""},"",{"$f":"IF(L78=\"\", \"\", IF($X78=0,$V78,IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$T$7+$X78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78)))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$CE$7+$K78-1)*$F78)","v":""},"","","","","","","","","","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,IF($AK78=0,$W78,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1)*$F78)))","v":""},"",{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$V$7)*$F78)","v":""}]
[0.26948081264720369,0.73487770691502019,{"$f":"IF(Inventory!AH78=Inventory!$C$1032,0.5,1)*B79","v":0.73487770691502019},{"$f":"Inventory!C78","v":0},{"$f":"Inventory!E78","v":0},{"$f":"Inventory!W78","v":""},{"$f":"'Year 01'!AM79","v":""},{"$f":"IF($J79='Year 01'!$J79,'Year 01'!H79,$J79)","v":""},{"$f":"IF($J79='Year 01'!$J79,'Year 01'!I79,$J79)","v":""},{"$f":"'Year 01'!AN79","v":""},"",{"$f":"IF(E79 = 0, \"\", MATCH($E79,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!BA$7+$J79-1))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$W$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AB$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,1,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0)*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},"","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$B$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$F$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$O$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$BF$7+$K79-1))","v":""},{"$f":"IF(L79=\"\", \"\", VLOOKUP(X79,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,P79,IF($X79=1,IF(Z$9=$G79,(1-$M79),0),IF($X79=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,Q79,IF($X79=1,IF(AA$9=$G79,(1-$M79),0),IF($X79=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,R79,IF($X79=1,IF(AB$9=$G79,(1-$M79),0),IF($X79=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,S79,IF($X79=1,IF(AC$9=$G79,(1-$M79),0),IF($X79=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X79=3,1,IF($X79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AO$7+$J79-1),$J79))","v":""},"",{"$f":"IF(L79=\"\", \"\", IF($X79=0,$V79,IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$T$7+$X79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79)))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$CE$7+$K79-1)*$F79)","v":""},"","","","","","","","","","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,IF($AK79=0,$W79,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1)*$F79)))","v":""},"",{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$V$7)*$F79)","v":""}]
[0.89314857370845357,7.7027809893558175E-2,{"$f":"IF(Inventory!AH79=Inventory!$C$1032,0.5,1)*B80","v":7.7027809893558175E-2},{"$f":"Inventory!C79","v":0},{"$f":"Inventory!E79","v":0},{"$f":"Inventory!W79","v":""},{"$f":"'Year 01'!AM80","v":""},{"$f":"IF($J80='Year 01'!$J80,'Year 01'!H80,$J80)","v":""},{"$f":"IF($J80='Year 01'!$J80,'Year 01'!I80,$J80)","v":""},{"$f":"'Year 01'!AN80","v":""},"",{"$f":"IF(E80 = 0, \"\", MATCH($E80,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!BA$7+$J80-1))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$W$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AB$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,1,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0)*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},"","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$B$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$F$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$O$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$BF$7+$K80-1))","v":""},{"$f":"IF(L80=\"\", \"\", VLOOKUP(X80,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,P80,IF($X80=1,IF(Z$9=$G80,(1-$M80),0),IF($X80=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,Q80,IF($X80=1,IF(AA$9=$G80,(1-$M80),0),IF($X80=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,R80,IF($X80=1,IF(AB$9=$G80,(1-$M80),0),IF($X80=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,S80,IF($X80=1,IF(AC$9=$G80,(1-$M80),0),IF($X80=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X80=3,1,IF($X80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AO$7+$J80-1),$J80))","v":""},"",{"$f":"IF(L80=\"\", \"\", IF($X80=0,$V80,IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$T$7+$X80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80)))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$CE$7+$K80-1)*$F80)","v":""},"","","","","","","","","","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,IF($AK80=0,$W80,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1)*$F80)))","v":""},"",{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$V$7)*$F80)","v":""}]
[0.25096830439203932,0.11070099692886837,{"$f":"IF(Inventory!AH80=Inventory!$C$1032,0.5,1)*B81","v":0.11070099692886837},{"$f":"Inventory!C80","v":0},{"$f":"Inventory!E80","v":0},{"$f":"Inventory!W80","v":""},{"$f":"'Year 01'!AM81","v":""},{"$f":"IF($J81='Year 01'!$J81,'Year 01'!H81,$J81)","v":""},{"$f":"IF($J81='Year 01'!$J81,'Year 01'!I81,$J81)","v":""},{"$f":"'Year 01'!AN81","v":""},"",{"$f":"IF(E81 = 0, \"\", MATCH($E81,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!BA$7+$J81-1))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$W$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AB$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,1,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0)*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},"","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$B$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$F$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$O$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$BF$7+$K81-1))","v":""},{"$f":"IF(L81=\"\", \"\", VLOOKUP(X81,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,P81,IF($X81=1,IF(Z$9=$G81,(1-$M81),0),IF($X81=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,Q81,IF($X81=1,IF(AA$9=$G81,(1-$M81),0),IF($X81=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,R81,IF($X81=1,IF(AB$9=$G81,(1-$M81),0),IF($X81=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,S81,IF($X81=1,IF(AC$9=$G81,(1-$M81),0),IF($X81=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X81=3,1,IF($X81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AO$7+$J81-1),$J81))","v":""},"",{"$f":"IF(L81=\"\", \"\", IF($X81=0,$V81,IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$T$7+$X81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81)))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$CE$7+$K81-1)*$F81)","v":""},"","","","","","","","","","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,IF($AK81=0,$W81,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1)*$F81)))","v":""},"",{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$V$7)*$F81)","v":""}]
[0.60904942213595226,0.21432567828430871,{"$f":"IF(Inventory!AH81=Inventory!$C$1032,0.5,1)*B82","v":0.21432567828430871},{"$f":"Inventory!C81","v":0},{"$f":"Inventory!E81","v":0},{"$f":"Inventory!W81","v":""},{"$f":"'Year 01'!AM82","v":""},{"$f":"IF($J82='Year 01'!$J82,'Year 01'!H82,$J82)","v":""},{"$f":"IF($J82='Year 01'!$J82,'Year 01'!I82,$J82)","v":""},{"$f":"'Year 01'!AN82","v":""},"",{"$f":"IF(E82 = 0, \"\", MATCH($E82,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!BA$7+$J82-1))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$W$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AB$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,1,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0)*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},"","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$B$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$F$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$O$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$BF$7+$K82-1))","v":""},{"$f":"IF(L82=\"\", \"\", VLOOKUP(X82,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,P82,IF($X82=1,IF(Z$9=$G82,(1-$M82),0),IF($X82=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,Q82,IF($X82=1,IF(AA$9=$G82,(1-$M82),0),IF($X82=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,R82,IF($X82=1,IF(AB$9=$G82,(1-$M82),0),IF($X82=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,S82,IF($X82=1,IF(AC$9=$G82,(1-$M82),0),IF($X82=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X82=3,1,IF($X82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AO$7+$J82-1),$J82))","v":""},"",{"$f":"IF(L82=\"\", \"\", IF($X82=0,$V82,IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$T$7+$X82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82)))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$CE$7+$K82-1)*$F82)","v":""},"","","","","","","","","","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,IF($AK82=0,$W82,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1)*$F82)))","v":""},"",{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$V$7)*$F82)","v":""}]
[0.96641765314174088,0.35616283759682832,{"$f":"IF(Inventory!AH82=Inventory!$C$1032,0.5,1)*B83","v":0.35616283759682832},{"$f":"Inventory!C82","v":0},{"$f":"Inventory!E82","v":0},{"$f":"Inventory!W82","v":""},{"$f":"'Year 01'!AM83","v":""},{"$f":"IF($J83='Year 01'!$J83,'Year 01'!H83,$J83)","v":""},{"$f":"IF($J83='Year 01'!$J83,'Year 01'!I83,$J83)","v":""},{"$f":"'Year 01'!AN83","v":""},"",{"$f":"IF(E83 = 0, \"\", MATCH($E83,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!BA$7+$J83-1))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$W$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AB$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,1,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0)*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},"","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$B$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$F$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$O$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$BF$7+$K83-1))","v":""},{"$f":"IF(L83=\"\", \"\", VLOOKUP(X83,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,P83,IF($X83=1,IF(Z$9=$G83,(1-$M83),0),IF($X83=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,Q83,IF($X83=1,IF(AA$9=$G83,(1-$M83),0),IF($X83=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,R83,IF($X83=1,IF(AB$9=$G83,(1-$M83),0),IF($X83=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,S83,IF($X83=1,IF(AC$9=$G83,(1-$M83),0),IF($X83=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X83=3,1,IF($X83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AO$7+$J83-1),$J83))","v":""},"",{"$f":"IF(L83=\"\", \"\", IF($X83=0,$V83,IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$T$7+$X83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83)))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$CE$7+$K83-1)*$F83)","v":""},"","","","","","","","","","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,IF($AK83=0,$W83,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1)*$F83)))","v":""},"",{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$V$7)*$F83)","v":""}]
[0.46100204364363795,0.97215933959924106,{"$f":"IF(Inventory!AH83=Inventory!$C$1032,0.5,1)*B84","v":0.97215933959924106},{"$f":"Inventory!C83","v":0},{"$f":"Inventory!E83","v":0},{"$f":"Inventory!W83","v":""},{"$f":"'Year 01'!AM84","v":""},{"$f":"IF($J84='Year 01'!$J84,'Year 01'!H84,$J84)","v":""},{"$f":"IF($J84='Year 01'!$J84,'Year 01'!I84,$J84)","v":""},{"$f":"'Year 01'!AN84","v":""},"",{"$f":"IF(E84 = 0, \"\", MATCH($E84,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!BA$7+$J84-1))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$W$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AB$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,1,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0)*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},"","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$B$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$F$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$O$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$BF$7+$K84-1))","v":""},{"$f":"IF(L84=\"\", \"\", VLOOKUP(X84,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,P84,IF($X84=1,IF(Z$9=$G84,(1-$M84),0),IF($X84=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,Q84,IF($X84=1,IF(AA$9=$G84,(1-$M84),0),IF($X84=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,R84,IF($X84=1,IF(AB$9=$G84,(1-$M84),0),IF($X84=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,S84,IF($X84=1,IF(AC$9=$G84,(1-$M84),0),IF($X84=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X84=3,1,IF($X84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AO$7+$J84-1),$J84))","v":""},"",{"$f":"IF(L84=\"\", \"\", IF($X84=0,$V84,IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$T$7+$X84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84)))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$CE$7+$K84-1)*$F84)","v":""},"","","","","","","","","","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,IF($AK84=0,$W84,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1)*$F84)))","v":""},"",{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$V$7)*$F84)","v":""}]
[0.31282072477403178,0.57766845908001341,{"$f":"IF(Inventory!AH84=Inventory!$C$1032,0.5,1)*B85","v":0.57766845908001341},{"$f":"Inventory!C84","v":0},{"$f":"Inventory!E84","v":0},{"$f":"Inventory!W84","v":""},{"$f":"'Year 01'!AM85","v":""},{"$f":"IF($J85='Year 01'!$J85,'Year 01'!H85,$J85)","v":""},{"$f":"IF($J85='Year 01'!$J85,'Year 01'!I85,$J85)","v":""},{"$f":"'Year 01'!AN85","v":""},"",{"$f":"IF(E85 = 0, \"\", MATCH($E85,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!BA$7+$J85-1))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$W$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AB$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,1,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0)*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},"","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$B$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$F$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$O$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$BF$7+$K85-1))","v":""},{"$f":"IF(L85=\"\", \"\", VLOOKUP(X85,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,P85,IF($X85=1,IF(Z$9=$G85,(1-$M85),0),IF($X85=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,Q85,IF($X85=1,IF(AA$9=$G85,(1-$M85),0),IF($X85=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,R85,IF($X85=1,IF(AB$9=$G85,(1-$M85),0),IF($X85=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,S85,IF($X85=1,IF(AC$9=$G85,(1-$M85),0),IF($X85=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X85=3,1,IF($X85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AO$7+$J85-1),$J85))","v":""},"",{"$f":"IF(L85=\"\", \"\", IF($X85=0,$V85,IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$T$7+$X85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85)))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$CE$7+$K85-1)*$F85)","v":""},"","","","","","","","","","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,IF($AK85=0,$W85,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1)*$F85)))","v":""},"",{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$V$7)*$F85)","v":""}]
[0.76343441843638116,0.57114332092991682,{"$f":"IF(Inventory!AH85=Inventory!$C$1032,0.5,1)*B86","v":0.57114332092991682},{"$f":"Inventory!C85","v":0},{"$f":"Inventory!E85","v":0},{"$f":"Inventory!W85","v":""},{"$f":"'Year 01'!AM86","v":""},{"$f":"IF($J86='Year 01'!$J86,'Year 01'!H86,$J86)","v":""},{"$f":"IF($J86='Year 01'!$J86,'Year 01'!I86,$J86)","v":""},{"$f":"'Year 01'!AN86","v":""},"",{"$f":"IF(E86 = 0, \"\", MATCH($E86,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!BA$7+$J86-1))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$W$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AB$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,1,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0)*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},"","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$B$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$F$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$O$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$BF$7+$K86-1))","v":""},{"$f":"IF(L86=\"\", \"\", VLOOKUP(X86,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,P86,IF($X86=1,IF(Z$9=$G86,(1-$M86),0),IF($X86=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,Q86,IF($X86=1,IF(AA$9=$G86,(1-$M86),0),IF($X86=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,R86,IF($X86=1,IF(AB$9=$G86,(1-$M86),0),IF($X86=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,S86,IF($X86=1,IF(AC$9=$G86,(1-$M86),0),IF($X86=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X86=3,1,IF($X86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AO$7+$J86-1),$J86))","v":""},"",{"$f":"IF(L86=\"\", \"\", IF($X86=0,$V86,IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$T$7+$X86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86)))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$CE$7+$K86-1)*$F86)","v":""},"","","","","","","","","","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,IF($AK86=0,$W86,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1)*$F86)))","v":""},"",{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$V$7)*$F86)","v":""}]
[0.24363521608292993,0.42317300863108631,{"$f":"IF(Inventory!AH86=Inventory!$C$1032,0.5,1)*B87","v":0.42317300863108631},{"$f":"Inventory!C86","v":0},{"$f":"Inventory!E86","v":0},{"$f":"Inventory!W86","v":""},{"$f":"'Year 01'!AM87","v":""},{"$f":"IF($J87='Year 01'!$J87,'Year 01'!H87,$J87)","v":""},{"$f":"IF($J87='Year 01'!$J87,'Year 01'!I87,$J87)","v":""},{"$f":"'Year 01'!AN87","v":""},"",{"$f":"IF(E87 = 0, \"\", MATCH($E87,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!BA$7+$J87-1))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$W$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AB$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,1,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0)*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},"","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$B$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$F$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$O$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$BF$7+$K87-1))","v":""},{"$f":"IF(L87=\"\", \"\", VLOOKUP(X87,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,P87,IF($X87=1,IF(Z$9=$G87,(1-$M87),0),IF($X87=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,Q87,IF($X87=1,IF(AA$9=$G87,(1-$M87),0),IF($X87=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,R87,IF($X87=1,IF(AB$9=$G87,(1-$M87),0),IF($X87=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,S87,IF($X87=1,IF(AC$9=$G87,(1-$M87),0),IF($X87=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X87=3,1,IF($X87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AO$7+$J87-1),$J87))","v":""},"",{"$f":"IF(L87=\"\", \"\", IF($X87=0,$V87,IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$T$7+$X87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87)))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$CE$7+$K87-1)*$F87)","v":""},"","","","","","","","","","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,IF($AK87=0,$W87,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1)*$F87)))","v":""},"",{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$V$7)*$F87)","v":""}]
[0.5260665436222165,3.0632400686524619E-2,{"$f":"IF(Inventory!AH87=Inventory!$C$1032,0.5,1)*B88","v":3.0632400686524619E-2},{"$f":"Inventory!C87","v":0},{"$f":"Inventory!E87","v":0},{"$f":"Inventory!W87","v":""},{"$f":"'Year 01'!AM88","v":""},{"$f":"IF($J88='Year 01'!$J88,'Year 01'!H88,$J88)","v":""},{"$f":"IF($J88='Year 01'!$J88,'Year 01'!I88,$J88)","v":""},{"$f":"'Year 01'!AN88","v":""},"",{"$f":"IF(E88 = 0, \"\", MATCH($E88,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!BA$7+$J88-1))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$W$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AB$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,1,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0)*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},"","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$B$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$F$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$O$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$BF$7+$K88-1))","v":""},{"$f":"IF(L88=\"\", \"\", VLOOKUP(X88,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,P88,IF($X88=1,IF(Z$9=$G88,(1-$M88),0),IF($X88=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,Q88,IF($X88=1,IF(AA$9=$G88,(1-$M88),0),IF($X88=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,R88,IF($X88=1,IF(AB$9=$G88,(1-$M88),0),IF($X88=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,S88,IF($X88=1,IF(AC$9=$G88,(1-$M88),0),IF($X88=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X88=3,1,IF($X88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AO$7+$J88-1),$J88))","v":""},"",{"$f":"IF(L88=\"\", \"\", IF($X88=0,$V88,IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$T$7+$X88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88)))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$CE$7+$K88-1)*$F88)","v":""},"","","","","","","","","","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,IF($AK88=0,$W88,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1)*$F88)))","v":""},"",{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$V$7)*$F88)","v":""}]
[0.20218701408888107,1.7592783342461837E-2,{"$f":"IF(Inventory!AH88=Inventory!$C$1032,0.5,1)*B89","v":1.7592783342461837E-2},{"$f":"Inventory!C88","v":0},{"$f":"Inventory!E88","v":0},{"$f":"Inventory!W88","v":""},{"$f":"'Year 01'!AM89","v":""},{"$f":"IF($J89='Year 01'!$J89,'Year 01'!H89,$J89)","v":""},{"$f":"IF($J89='Year 01'!$J89,'Year 01'!I89,$J89)","v":""},{"$f":"'Year 01'!AN89","v":""},"",{"$f":"IF(E89 = 0, \"\", MATCH($E89,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!BA$7+$J89-1))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$W$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AB$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,1,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0)*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},"","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$B$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$F$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$O$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$BF$7+$K89-1))","v":""},{"$f":"IF(L89=\"\", \"\", VLOOKUP(X89,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,P89,IF($X89=1,IF(Z$9=$G89,(1-$M89),0),IF($X89=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,Q89,IF($X89=1,IF(AA$9=$G89,(1-$M89),0),IF($X89=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,R89,IF($X89=1,IF(AB$9=$G89,(1-$M89),0),IF($X89=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,S89,IF($X89=1,IF(AC$9=$G89,(1-$M89),0),IF($X89=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X89=3,1,IF($X89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AO$7+$J89-1),$J89))","v":""},"",{"$f":"IF(L89=\"\", \"\", IF($X89=0,$V89,IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$T$7+$X89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89)))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$CE$7+$K89-1)*$F89)","v":""},"","","","","","","","","","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,IF($AK89=0,$W89,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1)*$F89)))","v":""},"",{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$V$7)*$F89)","v":""}]
[0.76643979127529227,0.89353578885622631,{"$f":"IF(Inventory!AH89=Inventory!$C$1032,0.5,1)*B90","v":0.89353578885622631},{"$f":"Inventory!C89","v":0},{"$f":"Inventory!E89","v":0},{"$f":"Inventory!W89","v":""},{"$f":"'Year 01'!AM90","v":""},{"$f":"IF($J90='Year 01'!$J90,'Year 01'!H90,$J90)","v":""},{"$f":"IF($J90='Year 01'!$J90,'Year 01'!I90,$J90)","v":""},{"$f":"'Year 01'!AN90","v":""},"",{"$f":"IF(E90 = 0, \"\", MATCH($E90,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!BA$7+$J90-1))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$W$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AB$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,1,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0)*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},"","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$B$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$F$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$O$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$BF$7+$K90-1))","v":""},{"$f":"IF(L90=\"\", \"\", VLOOKUP(X90,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,P90,IF($X90=1,IF(Z$9=$G90,(1-$M90),0),IF($X90=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,Q90,IF($X90=1,IF(AA$9=$G90,(1-$M90),0),IF($X90=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,R90,IF($X90=1,IF(AB$9=$G90,(1-$M90),0),IF($X90=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,S90,IF($X90=1,IF(AC$9=$G90,(1-$M90),0),IF($X90=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X90=3,1,IF($X90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AO$7+$J90-1),$J90))","v":""},"",{"$f":"IF(L90=\"\", \"\", IF($X90=0,$V90,IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$T$7+$X90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90)))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$CE$7+$K90-1)*$F90)","v":""},"","","","","","","","","","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,IF($AK90=0,$W90,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1)*$F90)))","v":""},"",{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$V$7)*$F90)","v":""}]
[0.11350644572063862,0.73837433949970599,{"$f":"IF(Inventory!AH90=Inventory!$C$1032,0.5,1)*B91","v":0.73837433949970599},{"$f":"Inventory!C90","v":0},{"$f":"Inventory!E90","v":0},{"$f":"Inventory!W90","v":""},{"$f":"'Year 01'!AM91","v":""},{"$f":"IF($J91='Year 01'!$J91,'Year 01'!H91,$J91)","v":""},{"$f":"IF($J91='Year 01'!$J91,'Year 01'!I91,$J91)","v":""},{"$f":"'Year 01'!AN91","v":""},"",{"$f":"IF(E91 = 0, \"\", MATCH($E91,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!BA$7+$J91-1))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$W$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AB$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,1,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0)*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},"","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$B$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$F$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$O$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$BF$7+$K91-1))","v":""},{"$f":"IF(L91=\"\", \"\", VLOOKUP(X91,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,P91,IF($X91=1,IF(Z$9=$G91,(1-$M91),0),IF($X91=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,Q91,IF($X91=1,IF(AA$9=$G91,(1-$M91),0),IF($X91=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,R91,IF($X91=1,IF(AB$9=$G91,(1-$M91),0),IF($X91=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,S91,IF($X91=1,IF(AC$9=$G91,(1-$M91),0),IF($X91=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X91=3,1,IF($X91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AO$7+$J91-1),$J91))","v":""},"",{"$f":"IF(L91=\"\", \"\", IF($X91=0,$V91,IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$T$7+$X91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91)))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$CE$7+$K91-1)*$F91)","v":""},"","","","","","","","","","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,IF($AK91=0,$W91,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1)*$F91)))","v":""},"",{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$V$7)*$F91)","v":""}]
[0.21273158917301283,0.98862115272563733,{"$f":"IF(Inventory!AH91=Inventory!$C$1032,0.5,1)*B92","v":0.98862115272563733},{"$f":"Inventory!C91","v":0},{"$f":"Inventory!E91","v":0},{"$f":"Inventory!W91","v":""},{"$f":"'Year 01'!AM92","v":""},{"$f":"IF($J92='Year 01'!$J92,'Year 01'!H92,$J92)","v":""},{"$f":"IF($J92='Year 01'!$J92,'Year 01'!I92,$J92)","v":""},{"$f":"'Year 01'!AN92","v":""},"",{"$f":"IF(E92 = 0, \"\", MATCH($E92,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!BA$7+$J92-1))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$W$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AB$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,1,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0)*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},"","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$B$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$F$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$O$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$BF$7+$K92-1))","v":""},{"$f":"IF(L92=\"\", \"\", VLOOKUP(X92,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,P92,IF($X92=1,IF(Z$9=$G92,(1-$M92),0),IF($X92=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,Q92,IF($X92=1,IF(AA$9=$G92,(1-$M92),0),IF($X92=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,R92,IF($X92=1,IF(AB$9=$G92,(1-$M92),0),IF($X92=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,S92,IF($X92=1,IF(AC$9=$G92,(1-$M92),0),IF($X92=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X92=3,1,IF($X92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AO$7+$J92-1),$J92))","v":""},"",{"$f":"IF(L92=\"\", \"\", IF($X92=0,$V92,IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$T$7+$X92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92)))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$CE$7+$K92-1)*$F92)","v":""},"","","","","","","","","","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,IF($AK92=0,$W92,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1)*$F92)))","v":""},"",{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$V$7)*$F92)","v":""}]
[0.67618349196481342,0.60745653521157905,{"$f":"IF(Inventory!AH92=Inventory!$C$1032,0.5,1)*B93","v":0.60745653521157905},{"$f":"Inventory!C92","v":0},{"$f":"Inventory!E92","v":0},{"$f":"Inventory!W92","v":""},{"$f":"'Year 01'!AM93","v":""},{"$f":"IF($J93='Year 01'!$J93,'Year 01'!H93,$J93)","v":""},{"$f":"IF($J93='Year 01'!$J93,'Year 01'!I93,$J93)","v":""},{"$f":"'Year 01'!AN93","v":""},"",{"$f":"IF(E93 = 0, \"\", MATCH($E93,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!BA$7+$J93-1))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$W$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AB$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,1,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0)*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},"","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$B$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$F$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$O$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$BF$7+$K93-1))","v":""},{"$f":"IF(L93=\"\", \"\", VLOOKUP(X93,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,P93,IF($X93=1,IF(Z$9=$G93,(1-$M93),0),IF($X93=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,Q93,IF($X93=1,IF(AA$9=$G93,(1-$M93),0),IF($X93=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,R93,IF($X93=1,IF(AB$9=$G93,(1-$M93),0),IF($X93=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,S93,IF($X93=1,IF(AC$9=$G93,(1-$M93),0),IF($X93=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X93=3,1,IF($X93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AO$7+$J93-1),$J93))","v":""},"",{"$f":"IF(L93=\"\", \"\", IF($X93=0,$V93,IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$T$7+$X93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93)))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$CE$7+$K93-1)*$F93)","v":""},"","","","","","","","","","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,IF($AK93=0,$W93,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1)*$F93)))","v":""},"",{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$V$7)*$F93)","v":""}]
[0.98380703734374686,8.8636218719680082E-2,{"$f":"IF(Inventory!AH93=Inventory!$C$1032,0.5,1)*B94","v":8.8636218719680082E-2},{"$f":"Inventory!C93","v":0},{"$f":"Inventory!E93","v":0},{"$f":"Inventory!W93","v":""},{"$f":"'Year 01'!AM94","v":""},{"$f":"IF($J94='Year 01'!$J94,'Year 01'!H94,$J94)","v":""},{"$f":"IF($J94='Year 01'!$J94,'Year 01'!I94,$J94)","v":""},{"$f":"'Year 01'!AN94","v":""},"",{"$f":"IF(E94 = 0, \"\", MATCH($E94,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!BA$7+$J94-1))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$W$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AB$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,1,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0)*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},"","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$B$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$F$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$O$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$BF$7+$K94-1))","v":""},{"$f":"IF(L94=\"\", \"\", VLOOKUP(X94,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,P94,IF($X94=1,IF(Z$9=$G94,(1-$M94),0),IF($X94=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,Q94,IF($X94=1,IF(AA$9=$G94,(1-$M94),0),IF($X94=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,R94,IF($X94=1,IF(AB$9=$G94,(1-$M94),0),IF($X94=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,S94,IF($X94=1,IF(AC$9=$G94,(1-$M94),0),IF($X94=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X94=3,1,IF($X94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AO$7+$J94-1),$J94))","v":""},"",{"$f":"IF(L94=\"\", \"\", IF($X94=0,$V94,IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$T$7+$X94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94)))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$CE$7+$K94-1)*$F94)","v":""},"","","","","","","","","","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,IF($AK94=0,$W94,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1)*$F94)))","v":""},"",{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$V$7)*$F94)","v":""}]
[1.8044377202337092E-2,0.67999023978757267,{"$f":"IF(Inventory!AH94=Inventory!$C$1032,0.5,1)*B95","v":0.67999023978757267},{"$f":"Inventory!C94","v":0},{"$f":"Inventory!E94","v":0},{"$f":"Inventory!W94","v":""},{"$f":"'Year 01'!AM95","v":""},{"$f":"IF($J95='Year 01'!$J95,'Year 01'!H95,$J95)","v":""},{"$f":"IF($J95='Year 01'!$J95,'Year 01'!I95,$J95)","v":""},{"$f":"'Year 01'!AN95","v":""},"",{"$f":"IF(E95 = 0, \"\", MATCH($E95,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!BA$7+$J95-1))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$W$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AB$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,1,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0)*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},"","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$B$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$F$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$O$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$BF$7+$K95-1))","v":""},{"$f":"IF(L95=\"\", \"\", VLOOKUP(X95,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,P95,IF($X95=1,IF(Z$9=$G95,(1-$M95),0),IF($X95=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,Q95,IF($X95=1,IF(AA$9=$G95,(1-$M95),0),IF($X95=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,R95,IF($X95=1,IF(AB$9=$G95,(1-$M95),0),IF($X95=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,S95,IF($X95=1,IF(AC$9=$G95,(1-$M95),0),IF($X95=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X95=3,1,IF($X95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AO$7+$J95-1),$J95))","v":""},"",{"$f":"IF(L95=\"\", \"\", IF($X95=0,$V95,IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$T$7+$X95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95)))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$CE$7+$K95-1)*$F95)","v":""},"","","","","","","","","","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,IF($AK95=0,$W95,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1)*$F95)))","v":""},"",{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$V$7)*$F95)","v":""}]
[0.13096567061594677,0.32552531285159825,{"$f":"IF(Inventory!AH95=Inventory!$C$1032,0.5,1)*B96","v":0.32552531285159825},{"$f":"Inventory!C95","v":0},{"$f":"Inventory!E95","v":0},{"$f":"Inventory!W95","v":""},{"$f":"'Year 01'!AM96","v":""},{"$f":"IF($J96='Year 01'!$J96,'Year 01'!H96,$J96)","v":""},{"$f":"IF($J96='Year 01'!$J96,'Year 01'!I96,$J96)","v":""},{"$f":"'Year 01'!AN96","v":""},"",{"$f":"IF(E96 = 0, \"\", MATCH($E96,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!BA$7+$J96-1))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$W$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AB$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,1,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0)*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},"","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$B$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$F$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$O$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$BF$7+$K96-1))","v":""},{"$f":"IF(L96=\"\", \"\", VLOOKUP(X96,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,P96,IF($X96=1,IF(Z$9=$G96,(1-$M96),0),IF($X96=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,Q96,IF($X96=1,IF(AA$9=$G96,(1-$M96),0),IF($X96=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,R96,IF($X96=1,IF(AB$9=$G96,(1-$M96),0),IF($X96=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,S96,IF($X96=1,IF(AC$9=$G96,(1-$M96),0),IF($X96=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X96=3,1,IF($X96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AO$7+$J96-1),$J96))","v":""},"",{"$f":"IF(L96=\"\", \"\", IF($X96=0,$V96,IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$T$7+$X96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96)))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$CE$7+$K96-1)*$F96)","v":""},"","","","","","","","","","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,IF($AK96=0,$W96,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1)*$F96)))","v":""},"",{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$V$7)*$F96)","v":""}]
[0.98993324211195799,0.70096089892987878,{"$f":"IF(Inventory!AH96=Inventory!$C$1032,0.5,1)*B97","v":0.70096089892987878},{"$f":"Inventory!C96","v":0},{"$f":"Inventory!E96","v":0},{"$f":"Inventory!W96","v":""},{"$f":"'Year 01'!AM97","v":""},{"$f":"IF($J97='Year 01'!$J97,'Year 01'!H97,$J97)","v":""},{"$f":"IF($J97='Year 01'!$J97,'Year 01'!I97,$J97)","v":""},{"$f":"'Year 01'!AN97","v":""},"",{"$f":"IF(E97 = 0, \"\", MATCH($E97,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!BA$7+$J97-1))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$W$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AB$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,1,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0)*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},"","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$B$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$F$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$O$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$BF$7+$K97-1))","v":""},{"$f":"IF(L97=\"\", \"\", VLOOKUP(X97,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,P97,IF($X97=1,IF(Z$9=$G97,(1-$M97),0),IF($X97=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,Q97,IF($X97=1,IF(AA$9=$G97,(1-$M97),0),IF($X97=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,R97,IF($X97=1,IF(AB$9=$G97,(1-$M97),0),IF($X97=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,S97,IF($X97=1,IF(AC$9=$G97,(1-$M97),0),IF($X97=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X97=3,1,IF($X97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AO$7+$J97-1),$J97))","v":""},"",{"$f":"IF(L97=\"\", \"\", IF($X97=0,$V97,IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$T$7+$X97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97)))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$CE$7+$K97-1)*$F97)","v":""},"","","","","","","","","","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,IF($AK97=0,$W97,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1)*$F97)))","v":""},"",{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$V$7)*$F97)","v":""}]
[0.62749227905884652,0.45387374849900164,{"$f":"IF(Inventory!AH97=Inventory!$C$1032,0.5,1)*B98","v":0.45387374849900164},{"$f":"Inventory!C97","v":0},{"$f":"Inventory!E97","v":0},{"$f":"Inventory!W97","v":""},{"$f":"'Year 01'!AM98","v":""},{"$f":"IF($J98='Year 01'!$J98,'Year 01'!H98,$J98)","v":""},{"$f":"IF($J98='Year 01'!$J98,'Year 01'!I98,$J98)","v":""},{"$f":"'Year 01'!AN98","v":""},"",{"$f":"IF(E98 = 0, \"\", MATCH($E98,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!BA$7+$J98-1))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$W$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AB$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,1,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0)*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},"","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$B$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$F$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$O$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$BF$7+$K98-1))","v":""},{"$f":"IF(L98=\"\", \"\", VLOOKUP(X98,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,P98,IF($X98=1,IF(Z$9=$G98,(1-$M98),0),IF($X98=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,Q98,IF($X98=1,IF(AA$9=$G98,(1-$M98),0),IF($X98=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,R98,IF($X98=1,IF(AB$9=$G98,(1-$M98),0),IF($X98=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,S98,IF($X98=1,IF(AC$9=$G98,(1-$M98),0),IF($X98=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X98=3,1,IF($X98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AO$7+$J98-1),$J98))","v":""},"",{"$f":"IF(L98=\"\", \"\", IF($X98=0,$V98,IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$T$7+$X98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98)))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$CE$7+$K98-1)*$F98)","v":""},"","","","","","","","","","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,IF($AK98=0,$W98,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1)*$F98)))","v":""},"",{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$V$7)*$F98)","v":""}]
[3.8800094360027848E-2,0.99507710344671152,{"$f":"IF(Inventory!AH98=Inventory!$C$1032,0.5,1)*B99","v":0.99507710344671152},{"$f":"Inventory!C98","v":0},{"$f":"Inventory!E98","v":0},{"$f":"Inventory!W98","v":""},{"$f":"'Year 01'!AM99","v":""},{"$f":"IF($J99='Year 01'!$J99,'Year 01'!H99,$J99)","v":""},{"$f":"IF($J99='Year 01'!$J99,'Year 01'!I99,$J99)","v":""},{"$f":"'Year 01'!AN99","v":""},"",{"$f":"IF(E99 = 0, \"\", MATCH($E99,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!BA$7+$J99-1))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$W$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AB$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,1,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0)*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},"","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$B$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$F$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$O$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$BF$7+$K99-1))","v":""},{"$f":"IF(L99=\"\", \"\", VLOOKUP(X99,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,P99,IF($X99=1,IF(Z$9=$G99,(1-$M99),0),IF($X99=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,Q99,IF($X99=1,IF(AA$9=$G99,(1-$M99),0),IF($X99=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,R99,IF($X99=1,IF(AB$9=$G99,(1-$M99),0),IF($X99=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,S99,IF($X99=1,IF(AC$9=$G99,(1-$M99),0),IF($X99=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X99=3,1,IF($X99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AO$7+$J99-1),$J99))","v":""},"",{"$f":"IF(L99=\"\", \"\", IF($X99=0,$V99,IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$T$7+$X99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99)))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$CE$7+$K99-1)*$F99)","v":""},"","","","","","","","","","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,IF($AK99=0,$W99,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1)*$F99)))","v":""},"",{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$V$7)*$F99)","v":""}]
[0.49634006252393059,0.45108676935337955,{"$f":"IF(Inventory!AH99=Inventory!$C$1032,0.5,1)*B100","v":0.45108676935337955},{"$f":"Inventory!C99","v":0},{"$f":"Inventory!E99","v":0},{"$f":"Inventory!W99","v":""},{"$f":"'Year 01'!AM100","v":""},{"$f":"IF($J100='Year 01'!$J100,'Year 01'!H100,$J100)","v":""},{"$f":"IF($J100='Year 01'!$J100,'Year 01'!I100,$J100)","v":""},{"$f":"'Year 01'!AN100","v":""},"",{"$f":"IF(E100 = 0, \"\", MATCH($E100,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!BA$7+$J100-1))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$W$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AB$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,1,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0)*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},"","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$B$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$F$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$O$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$BF$7+$K100-1))","v":""},{"$f":"IF(L100=\"\", \"\", VLOOKUP(X100,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,P100,IF($X100=1,IF(Z$9=$G100,(1-$M100),0),IF($X100=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,Q100,IF($X100=1,IF(AA$9=$G100,(1-$M100),0),IF($X100=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,R100,IF($X100=1,IF(AB$9=$G100,(1-$M100),0),IF($X100=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,S100,IF($X100=1,IF(AC$9=$G100,(1-$M100),0),IF($X100=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X100=3,1,IF($X100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AO$7+$J100-1),$J100))","v":""},"",{"$f":"IF(L100=\"\", \"\", IF($X100=0,$V100,IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$T$7+$X100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100)))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$CE$7+$K100-1)*$F100)","v":""},"","","","","","","","","","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,IF($AK100=0,$W100,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1)*$F100)))","v":""},"",{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$V$7)*$F100)","v":""}]
[0.67572071059443339,0.36569301226119566,{"$f":"IF(Inventory!AH100=Inventory!$C$1032,0.5,1)*B101","v":0.36569301226119566},{"$f":"Inventory!C100","v":0},{"$f":"Inventory!E100","v":0},{"$f":"Inventory!W100","v":""},{"$f":"'Year 01'!AM101","v":""},{"$f":"IF($J101='Year 01'!$J101,'Year 01'!H101,$J101)","v":""},{"$f":"IF($J101='Year 01'!$J101,'Year 01'!I101,$J101)","v":""},{"$f":"'Year 01'!AN101","v":""},"",{"$f":"IF(E101 = 0, \"\", MATCH($E101,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!BA$7+$J101-1))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$W$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AB$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,1,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0)*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},"","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$B$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$F$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$O$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$BF$7+$K101-1))","v":""},{"$f":"IF(L101=\"\", \"\", VLOOKUP(X101,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,P101,IF($X101=1,IF(Z$9=$G101,(1-$M101),0),IF($X101=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,Q101,IF($X101=1,IF(AA$9=$G101,(1-$M101),0),IF($X101=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,R101,IF($X101=1,IF(AB$9=$G101,(1-$M101),0),IF($X101=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,S101,IF($X101=1,IF(AC$9=$G101,(1-$M101),0),IF($X101=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X101=3,1,IF($X101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AO$7+$J101-1),$J101))","v":""},"",{"$f":"IF(L101=\"\", \"\", IF($X101=0,$V101,IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$T$7+$X101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101)))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$CE$7+$K101-1)*$F101)","v":""},"","","","","","","","","","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,IF($AK101=0,$W101,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1)*$F101)))","v":""},"",{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$V$7)*$F101)","v":""}]
[0.99667196028170302,0.54979533496288424,{"$f":"IF(Inventory!AH101=Inventory!$C$1032,0.5,1)*B102","v":0.54979533496288424},{"$f":"Inventory!C101","v":0},{"$f":"Inventory!E101","v":0},{"$f":"Inventory!W101","v":""},{"$f":"'Year 01'!AM102","v":""},{"$f":"IF($J102='Year 01'!$J102,'Year 01'!H102,$J102)","v":""},{"$f":"IF($J102='Year 01'!$J102,'Year 01'!I102,$J102)","v":""},{"$f":"'Year 01'!AN102","v":""},"",{"$f":"IF(E102 = 0, \"\", MATCH($E102,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!BA$7+$J102-1))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$W$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AB$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,1,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0)*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},"","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$B$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$F$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$O$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$BF$7+$K102-1))","v":""},{"$f":"IF(L102=\"\", \"\", VLOOKUP(X102,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,P102,IF($X102=1,IF(Z$9=$G102,(1-$M102),0),IF($X102=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,Q102,IF($X102=1,IF(AA$9=$G102,(1-$M102),0),IF($X102=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,R102,IF($X102=1,IF(AB$9=$G102,(1-$M102),0),IF($X102=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,S102,IF($X102=1,IF(AC$9=$G102,(1-$M102),0),IF($X102=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X102=3,1,IF($X102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AO$7+$J102-1),$J102))","v":""},"",{"$f":"IF(L102=\"\", \"\", IF($X102=0,$V102,IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$T$7+$X102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102)))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$CE$7+$K102-1)*$F102)","v":""},"","","","","","","","","","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,IF($AK102=0,$W102,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1)*$F102)))","v":""},"",{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$V$7)*$F102)","v":""}]
[0.56180520156268421,0.5271999247865613,{"$f":"IF(Inventory!AH102=Inventory!$C$1032,0.5,1)*B103","v":0.5271999247865613},{"$f":"Inventory!C102","v":0},{"$f":"Inventory!E102","v":0},{"$f":"Inventory!W102","v":""},{"$f":"'Year 01'!AM103","v":""},{"$f":"IF($J103='Year 01'!$J103,'Year 01'!H103,$J103)","v":""},{"$f":"IF($J103='Year 01'!$J103,'Year 01'!I103,$J103)","v":""},{"$f":"'Year 01'!AN103","v":""},"",{"$f":"IF(E103 = 0, \"\", MATCH($E103,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!BA$7+$J103-1))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$W$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AB$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,1,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0)*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},"","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$B$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$F$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$O$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$BF$7+$K103-1))","v":""},{"$f":"IF(L103=\"\", \"\", VLOOKUP(X103,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,P103,IF($X103=1,IF(Z$9=$G103,(1-$M103),0),IF($X103=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,Q103,IF($X103=1,IF(AA$9=$G103,(1-$M103),0),IF($X103=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,R103,IF($X103=1,IF(AB$9=$G103,(1-$M103),0),IF($X103=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,S103,IF($X103=1,IF(AC$9=$G103,(1-$M103),0),IF($X103=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X103=3,1,IF($X103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AO$7+$J103-1),$J103))","v":""},"",{"$f":"IF(L103=\"\", \"\", IF($X103=0,$V103,IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$T$7+$X103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103)))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$CE$7+$K103-1)*$F103)","v":""},"","","","","","","","","","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,IF($AK103=0,$W103,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1)*$F103)))","v":""},"",{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$V$7)*$F103)","v":""}]
[0.31052409328010189,0.88718213131087031,{"$f":"IF(Inventory!AH103=Inventory!$C$1032,0.5,1)*B104","v":0.88718213131087031},{"$f":"Inventory!C103","v":0},{"$f":"Inventory!E103","v":0},{"$f":"Inventory!W103","v":""},{"$f":"'Year 01'!AM104","v":""},{"$f":"IF($J104='Year 01'!$J104,'Year 01'!H104,$J104)","v":""},{"$f":"IF($J104='Year 01'!$J104,'Year 01'!I104,$J104)","v":""},{"$f":"'Year 01'!AN104","v":""},"",{"$f":"IF(E104 = 0, \"\", MATCH($E104,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!BA$7+$J104-1))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$W$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AB$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,1,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0)*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},"","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$B$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$F$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$O$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$BF$7+$K104-1))","v":""},{"$f":"IF(L104=\"\", \"\", VLOOKUP(X104,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,P104,IF($X104=1,IF(Z$9=$G104,(1-$M104),0),IF($X104=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,Q104,IF($X104=1,IF(AA$9=$G104,(1-$M104),0),IF($X104=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,R104,IF($X104=1,IF(AB$9=$G104,(1-$M104),0),IF($X104=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,S104,IF($X104=1,IF(AC$9=$G104,(1-$M104),0),IF($X104=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X104=3,1,IF($X104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AO$7+$J104-1),$J104))","v":""},"",{"$f":"IF(L104=\"\", \"\", IF($X104=0,$V104,IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$T$7+$X104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104)))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$CE$7+$K104-1)*$F104)","v":""},"","","","","","","","","","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,IF($AK104=0,$W104,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1)*$F104)))","v":""},"",{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$V$7)*$F104)","v":""}]
[7.0195008046566421E-2,0.47315169119730327,{"$f":"IF(Inventory!AH104=Inventory!$C$1032,0.5,1)*B105","v":0.47315169119730327},{"$f":"Inventory!C104","v":0},{"$f":"Inventory!E104","v":0},{"$f":"Inventory!W104","v":""},{"$f":"'Year 01'!AM105","v":""},{"$f":"IF($J105='Year 01'!$J105,'Year 01'!H105,$J105)","v":""},{"$f":"IF($J105='Year 01'!$J105,'Year 01'!I105,$J105)","v":""},{"$f":"'Year 01'!AN105","v":""},"",{"$f":"IF(E105 = 0, \"\", MATCH($E105,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!BA$7+$J105-1))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$W$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AB$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,1,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0)*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},"","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$B$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$F$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$O$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$BF$7+$K105-1))","v":""},{"$f":"IF(L105=\"\", \"\", VLOOKUP(X105,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,P105,IF($X105=1,IF(Z$9=$G105,(1-$M105),0),IF($X105=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,Q105,IF($X105=1,IF(AA$9=$G105,(1-$M105),0),IF($X105=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,R105,IF($X105=1,IF(AB$9=$G105,(1-$M105),0),IF($X105=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,S105,IF($X105=1,IF(AC$9=$G105,(1-$M105),0),IF($X105=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X105=3,1,IF($X105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AO$7+$J105-1),$J105))","v":""},"",{"$f":"IF(L105=\"\", \"\", IF($X105=0,$V105,IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$T$7+$X105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105)))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$CE$7+$K105-1)*$F105)","v":""},"","","","","","","","","","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,IF($AK105=0,$W105,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1)*$F105)))","v":""},"",{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$V$7)*$F105)","v":""}]
[0.47809177993027885,0.4779923141575978,{"$f":"IF(Inventory!AH105=Inventory!$C$1032,0.5,1)*B106","v":0.4779923141575978},{"$f":"Inventory!C105","v":0},{"$f":"Inventory!E105","v":0},{"$f":"Inventory!W105","v":""},{"$f":"'Year 01'!AM106","v":""},{"$f":"IF($J106='Year 01'!$J106,'Year 01'!H106,$J106)","v":""},{"$f":"IF($J106='Year 01'!$J106,'Year 01'!I106,$J106)","v":""},{"$f":"'Year 01'!AN106","v":""},"",{"$f":"IF(E106 = 0, \"\", MATCH($E106,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!BA$7+$J106-1))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$W$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AB$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,1,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0)*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},"","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$B$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$F$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$O$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$BF$7+$K106-1))","v":""},{"$f":"IF(L106=\"\", \"\", VLOOKUP(X106,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,P106,IF($X106=1,IF(Z$9=$G106,(1-$M106),0),IF($X106=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,Q106,IF($X106=1,IF(AA$9=$G106,(1-$M106),0),IF($X106=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,R106,IF($X106=1,IF(AB$9=$G106,(1-$M106),0),IF($X106=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,S106,IF($X106=1,IF(AC$9=$G106,(1-$M106),0),IF($X106=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X106=3,1,IF($X106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AO$7+$J106-1),$J106))","v":""},"",{"$f":"IF(L106=\"\", \"\", IF($X106=0,$V106,IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$T$7+$X106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106)))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$CE$7+$K106-1)*$F106)","v":""},"","","","","","","","","","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,IF($AK106=0,$W106,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1)*$F106)))","v":""},"",{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$V$7)*$F106)","v":""}]
[7.7673521687553371E-2,1.2929149330825118E-2,{"$f":"IF(Inventory!AH106=Inventory!$C$1032,0.5,1)*B107","v":1.2929149330825118E-2},{"$f":"Inventory!C106","v":0},{"$f":"Inventory!E106","v":0},{"$f":"Inventory!W106","v":""},{"$f":"'Year 01'!AM107","v":""},{"$f":"IF($J107='Year 01'!$J107,'Year 01'!H107,$J107)","v":""},{"$f":"IF($J107='Year 01'!$J107,'Year 01'!I107,$J107)","v":""},{"$f":"'Year 01'!AN107","v":""},"",{"$f":"IF(E107 = 0, \"\", MATCH($E107,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!BA$7+$J107-1))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$W$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AB$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,1,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0)*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},"","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$B$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$F$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$O$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$BF$7+$K107-1))","v":""},{"$f":"IF(L107=\"\", \"\", VLOOKUP(X107,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,P107,IF($X107=1,IF(Z$9=$G107,(1-$M107),0),IF($X107=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,Q107,IF($X107=1,IF(AA$9=$G107,(1-$M107),0),IF($X107=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,R107,IF($X107=1,IF(AB$9=$G107,(1-$M107),0),IF($X107=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,S107,IF($X107=1,IF(AC$9=$G107,(1-$M107),0),IF($X107=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X107=3,1,IF($X107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AO$7+$J107-1),$J107))","v":""},"",{"$f":"IF(L107=\"\", \"\", IF($X107=0,$V107,IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$T$7+$X107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107)))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$CE$7+$K107-1)*$F107)","v":""},"","","","","","","","","","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,IF($AK107=0,$W107,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1)*$F107)))","v":""},"",{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$V$7)*$F107)","v":""}]
[0.27357172652957373,0.36772038935338602,{"$f":"IF(Inventory!AH107=Inventory!$C$1032,0.5,1)*B108","v":0.36772038935338602},{"$f":"Inventory!C107","v":0},{"$f":"Inventory!E107","v":0},{"$f":"Inventory!W107","v":""},{"$f":"'Year 01'!AM108","v":""},{"$f":"IF($J108='Year 01'!$J108,'Year 01'!H108,$J108)","v":""},{"$f":"IF($J108='Year 01'!$J108,'Year 01'!I108,$J108)","v":""},{"$f":"'Year 01'!AN108","v":""},"",{"$f":"IF(E108 = 0, \"\", MATCH($E108,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!BA$7+$J108-1))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$W$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AB$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,1,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0)*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},"","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$B$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$F$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$O$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$BF$7+$K108-1))","v":""},{"$f":"IF(L108=\"\", \"\", VLOOKUP(X108,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,P108,IF($X108=1,IF(Z$9=$G108,(1-$M108),0),IF($X108=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,Q108,IF($X108=1,IF(AA$9=$G108,(1-$M108),0),IF($X108=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,R108,IF($X108=1,IF(AB$9=$G108,(1-$M108),0),IF($X108=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,S108,IF($X108=1,IF(AC$9=$G108,(1-$M108),0),IF($X108=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X108=3,1,IF($X108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AO$7+$J108-1),$J108))","v":""},"",{"$f":"IF(L108=\"\", \"\", IF($X108=0,$V108,IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$T$7+$X108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108)))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$CE$7+$K108-1)*$F108)","v":""},"","","","","","","","","","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,IF($AK108=0,$W108,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1)*$F108)))","v":""},"",{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$V$7)*$F108)","v":""}]
[0.33684660508911934,0.51606668187786353,{"$f":"IF(Inventory!AH108=Inventory!$C$1032,0.5,1)*B109","v":0.51606668187786353},{"$f":"Inventory!C108","v":0},{"$f":"Inventory!E108","v":0},{"$f":"Inventory!W108","v":""},{"$f":"'Year 01'!AM109","v":""},{"$f":"IF($J109='Year 01'!$J109,'Year 01'!H109,$J109)","v":""},{"$f":"IF($J109='Year 01'!$J109,'Year 01'!I109,$J109)","v":""},{"$f":"'Year 01'!AN109","v":""},"",{"$f":"IF(E109 = 0, \"\", MATCH($E109,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!BA$7+$J109-1))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$W$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AB$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,1,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0)*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},"","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$B$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$F$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$O$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$BF$7+$K109-1))","v":""},{"$f":"IF(L109=\"\", \"\", VLOOKUP(X109,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,P109,IF($X109=1,IF(Z$9=$G109,(1-$M109),0),IF($X109=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,Q109,IF($X109=1,IF(AA$9=$G109,(1-$M109),0),IF($X109=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,R109,IF($X109=1,IF(AB$9=$G109,(1-$M109),0),IF($X109=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,S109,IF($X109=1,IF(AC$9=$G109,(1-$M109),0),IF($X109=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X109=3,1,IF($X109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AO$7+$J109-1),$J109))","v":""},"",{"$f":"IF(L109=\"\", \"\", IF($X109=0,$V109,IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$T$7+$X109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109)))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$CE$7+$K109-1)*$F109)","v":""},"","","","","","","","","","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,IF($AK109=0,$W109,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1)*$F109)))","v":""},"",{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$V$7)*$F109)","v":""}]
[0.36223322621231435,0.79119592325772858,{"$f":"IF(Inventory!AH109=Inventory!$C$1032,0.5,1)*B110","v":0.79119592325772858},{"$f":"Inventory!C109","v":0},{"$f":"Inventory!E109","v":0},{"$f":"Inventory!W109","v":""},{"$f":"'Year 01'!AM110","v":""},{"$f":"IF($J110='Year 01'!$J110,'Year 01'!H110,$J110)","v":""},{"$f":"IF($J110='Year 01'!$J110,'Year 01'!I110,$J110)","v":""},{"$f":"'Year 01'!AN110","v":""},"",{"$f":"IF(E110 = 0, \"\", MATCH($E110,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!BA$7+$J110-1))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$W$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AB$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,1,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0)*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},"","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$B$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$F$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$O$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$BF$7+$K110-1))","v":""},{"$f":"IF(L110=\"\", \"\", VLOOKUP(X110,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,P110,IF($X110=1,IF(Z$9=$G110,(1-$M110),0),IF($X110=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,Q110,IF($X110=1,IF(AA$9=$G110,(1-$M110),0),IF($X110=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,R110,IF($X110=1,IF(AB$9=$G110,(1-$M110),0),IF($X110=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,S110,IF($X110=1,IF(AC$9=$G110,(1-$M110),0),IF($X110=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X110=3,1,IF($X110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AO$7+$J110-1),$J110))","v":""},"",{"$f":"IF(L110=\"\", \"\", IF($X110=0,$V110,IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$T$7+$X110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110)))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$CE$7+$K110-1)*$F110)","v":""},"","","","","","","","","","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,IF($AK110=0,$W110,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1)*$F110)))","v":""},"",{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$V$7)*$F110)","v":""}]
[0.50886591219706467,3.034282145428524E-2,{"$f":"IF(Inventory!AH110=Inventory!$C$1032,0.5,1)*B111","v":3.034282145428524E-2},{"$f":"Inventory!C110","v":0},{"$f":"Inventory!E110","v":0},{"$f":"Inventory!W110","v":""},{"$f":"'Year 01'!AM111","v":""},{"$f":"IF($J111='Year 01'!$J111,'Year 01'!H111,$J111)","v":""},{"$f":"IF($J111='Year 01'!$J111,'Year 01'!I111,$J111)","v":""},{"$f":"'Year 01'!AN111","v":""},"",{"$f":"IF(E111 = 0, \"\", MATCH($E111,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!BA$7+$J111-1))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$W$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AB$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,1,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0)*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},"","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$B$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$F$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$O$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$BF$7+$K111-1))","v":""},{"$f":"IF(L111=\"\", \"\", VLOOKUP(X111,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,P111,IF($X111=1,IF(Z$9=$G111,(1-$M111),0),IF($X111=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,Q111,IF($X111=1,IF(AA$9=$G111,(1-$M111),0),IF($X111=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,R111,IF($X111=1,IF(AB$9=$G111,(1-$M111),0),IF($X111=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,S111,IF($X111=1,IF(AC$9=$G111,(1-$M111),0),IF($X111=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X111=3,1,IF($X111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AO$7+$J111-1),$J111))","v":""},"",{"$f":"IF(L111=\"\", \"\", IF($X111=0,$V111,IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$T$7+$X111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111)))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$CE$7+$K111-1)*$F111)","v":""},"","","","","","","","","","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,IF($AK111=0,$W111,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1)*$F111)))","v":""},"",{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$V$7)*$F111)","v":""}]
[0.30300524217445501,0.11273509768663414,{"$f":"IF(Inventory!AH111=Inventory!$C$1032,0.5,1)*B112","v":0.11273509768663414},{"$f":"Inventory!C111","v":0},{"$f":"Inventory!E111","v":0},{"$f":"Inventory!W111","v":""},{"$f":"'Year 01'!AM112","v":""},{"$f":"IF($J112='Year 01'!$J112,'Year 01'!H112,$J112)","v":""},{"$f":"IF($J112='Year 01'!$J112,'Year 01'!I112,$J112)","v":""},{"$f":"'Year 01'!AN112","v":""},"",{"$f":"IF(E112 = 0, \"\", MATCH($E112,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!BA$7+$J112-1))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$W$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AB$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,1,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0)*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},"","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$B$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$F$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$O$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$BF$7+$K112-1))","v":""},{"$f":"IF(L112=\"\", \"\", VLOOKUP(X112,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,P112,IF($X112=1,IF(Z$9=$G112,(1-$M112),0),IF($X112=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,Q112,IF($X112=1,IF(AA$9=$G112,(1-$M112),0),IF($X112=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,R112,IF($X112=1,IF(AB$9=$G112,(1-$M112),0),IF($X112=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,S112,IF($X112=1,IF(AC$9=$G112,(1-$M112),0),IF($X112=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X112=3,1,IF($X112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AO$7+$J112-1),$J112))","v":""},"",{"$f":"IF(L112=\"\", \"\", IF($X112=0,$V112,IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$T$7+$X112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112)))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$CE$7+$K112-1)*$F112)","v":""},"","","","","","","","","","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,IF($AK112=0,$W112,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1)*$F112)))","v":""},"",{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$V$7)*$F112)","v":""}]
[0.18505378420065954,0.2771913485541041,{"$f":"IF(Inventory!AH112=Inventory!$C$1032,0.5,1)*B113","v":0.2771913485541041},{"$f":"Inventory!C112","v":0},{"$f":"Inventory!E112","v":0},{"$f":"Inventory!W112","v":""},{"$f":"'Year 01'!AM113","v":""},{"$f":"IF($J113='Year 01'!$J113,'Year 01'!H113,$J113)","v":""},{"$f":"IF($J113='Year 01'!$J113,'Year 01'!I113,$J113)","v":""},{"$f":"'Year 01'!AN113","v":""},"",{"$f":"IF(E113 = 0, \"\", MATCH($E113,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!BA$7+$J113-1))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$W$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AB$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,1,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0)*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},"","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$B$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$F$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$O$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$BF$7+$K113-1))","v":""},{"$f":"IF(L113=\"\", \"\", VLOOKUP(X113,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,P113,IF($X113=1,IF(Z$9=$G113,(1-$M113),0),IF($X113=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,Q113,IF($X113=1,IF(AA$9=$G113,(1-$M113),0),IF($X113=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,R113,IF($X113=1,IF(AB$9=$G113,(1-$M113),0),IF($X113=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,S113,IF($X113=1,IF(AC$9=$G113,(1-$M113),0),IF($X113=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X113=3,1,IF($X113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AO$7+$J113-1),$J113))","v":""},"",{"$f":"IF(L113=\"\", \"\", IF($X113=0,$V113,IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$T$7+$X113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113)))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$CE$7+$K113-1)*$F113)","v":""},"","","","","","","","","","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,IF($AK113=0,$W113,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1)*$F113)))","v":""},"",{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$V$7)*$F113)","v":""}]
[0.43273131329637249,0.702295747993957,{"$f":"IF(Inventory!AH113=Inventory!$C$1032,0.5,1)*B114","v":0.702295747993957},{"$f":"Inventory!C113","v":0},{"$f":"Inventory!E113","v":0},{"$f":"Inventory!W113","v":""},{"$f":"'Year 01'!AM114","v":""},{"$f":"IF($J114='Year 01'!$J114,'Year 01'!H114,$J114)","v":""},{"$f":"IF($J114='Year 01'!$J114,'Year 01'!I114,$J114)","v":""},{"$f":"'Year 01'!AN114","v":""},"",{"$f":"IF(E114 = 0, \"\", MATCH($E114,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!BA$7+$J114-1))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$W$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AB$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,1,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0)*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},"","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$B$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$F$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$O$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$BF$7+$K114-1))","v":""},{"$f":"IF(L114=\"\", \"\", VLOOKUP(X114,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,P114,IF($X114=1,IF(Z$9=$G114,(1-$M114),0),IF($X114=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,Q114,IF($X114=1,IF(AA$9=$G114,(1-$M114),0),IF($X114=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,R114,IF($X114=1,IF(AB$9=$G114,(1-$M114),0),IF($X114=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,S114,IF($X114=1,IF(AC$9=$G114,(1-$M114),0),IF($X114=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X114=3,1,IF($X114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AO$7+$J114-1),$J114))","v":""},"",{"$f":"IF(L114=\"\", \"\", IF($X114=0,$V114,IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$T$7+$X114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114)))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$CE$7+$K114-1)*$F114)","v":""},"","","","","","","","","","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,IF($AK114=0,$W114,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1)*$F114)))","v":""},"",{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$V$7)*$F114)","v":""}]
[0.42289298866957248,0.49885606360765711,{"$f":"IF(Inventory!AH114=Inventory!$C$1032,0.5,1)*B115","v":0.49885606360765711},{"$f":"Inventory!C114","v":0},{"$f":"Inventory!E114","v":0},{"$f":"Inventory!W114","v":""},{"$f":"'Year 01'!AM115","v":""},{"$f":"IF($J115='Year 01'!$J115,'Year 01'!H115,$J115)","v":""},{"$f":"IF($J115='Year 01'!$J115,'Year 01'!I115,$J115)","v":""},{"$f":"'Year 01'!AN115","v":""},"",{"$f":"IF(E115 = 0, \"\", MATCH($E115,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!BA$7+$J115-1))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$W$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AB$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,1,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0)*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},"","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$B$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$F$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$O$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$BF$7+$K115-1))","v":""},{"$f":"IF(L115=\"\", \"\", VLOOKUP(X115,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,P115,IF($X115=1,IF(Z$9=$G115,(1-$M115),0),IF($X115=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,Q115,IF($X115=1,IF(AA$9=$G115,(1-$M115),0),IF($X115=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,R115,IF($X115=1,IF(AB$9=$G115,(1-$M115),0),IF($X115=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,S115,IF($X115=1,IF(AC$9=$G115,(1-$M115),0),IF($X115=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X115=3,1,IF($X115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AO$7+$J115-1),$J115))","v":""},"",{"$f":"IF(L115=\"\", \"\", IF($X115=0,$V115,IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$T$7+$X115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115)))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$CE$7+$K115-1)*$F115)","v":""},"","","","","","","","","","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,IF($AK115=0,$W115,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1)*$F115)))","v":""},"",{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$V$7)*$F115)","v":""}]
[0.95306776016994466,0.98313711549547278,{"$f":"IF(Inventory!AH115=Inventory!$C$1032,0.5,1)*B116","v":0.98313711549547278},{"$f":"Inventory!C115","v":0},{"$f":"Inventory!E115","v":0},{"$f":"Inventory!W115","v":""},{"$f":"'Year 01'!AM116","v":""},{"$f":"IF($J116='Year 01'!$J116,'Year 01'!H116,$J116)","v":""},{"$f":"IF($J116='Year 01'!$J116,'Year 01'!I116,$J116)","v":""},{"$f":"'Year 01'!AN116","v":""},"",{"$f":"IF(E116 = 0, \"\", MATCH($E116,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!BA$7+$J116-1))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$W$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AB$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,1,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0)*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},"","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$B$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$F$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$O$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$BF$7+$K116-1))","v":""},{"$f":"IF(L116=\"\", \"\", VLOOKUP(X116,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,P116,IF($X116=1,IF(Z$9=$G116,(1-$M116),0),IF($X116=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,Q116,IF($X116=1,IF(AA$9=$G116,(1-$M116),0),IF($X116=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,R116,IF($X116=1,IF(AB$9=$G116,(1-$M116),0),IF($X116=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,S116,IF($X116=1,IF(AC$9=$G116,(1-$M116),0),IF($X116=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X116=3,1,IF($X116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AO$7+$J116-1),$J116))","v":""},"",{"$f":"IF(L116=\"\", \"\", IF($X116=0,$V116,IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$T$7+$X116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116)))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$CE$7+$K116-1)*$F116)","v":""},"","","","","","","","","","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,IF($AK116=0,$W116,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1)*$F116)))","v":""},"",{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$V$7)*$F116)","v":""}]
[0.1865693270865566,9.8008251528873935E-2,{"$f":"IF(Inventory!AH116=Inventory!$C$1032,0.5,1)*B117","v":9.8008251528873935E-2},{"$f":"Inventory!C116","v":0},{"$f":"Inventory!E116","v":0},{"$f":"Inventory!W116","v":""},{"$f":"'Year 01'!AM117","v":""},{"$f":"IF($J117='Year 01'!$J117,'Year 01'!H117,$J117)","v":""},{"$f":"IF($J117='Year 01'!$J117,'Year 01'!I117,$J117)","v":""},{"$f":"'Year 01'!AN117","v":""},"",{"$f":"IF(E117 = 0, \"\", MATCH($E117,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!BA$7+$J117-1))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$W$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AB$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,1,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0)*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},"","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$B$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$F$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$O$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$BF$7+$K117-1))","v":""},{"$f":"IF(L117=\"\", \"\", VLOOKUP(X117,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,P117,IF($X117=1,IF(Z$9=$G117,(1-$M117),0),IF($X117=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,Q117,IF($X117=1,IF(AA$9=$G117,(1-$M117),0),IF($X117=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,R117,IF($X117=1,IF(AB$9=$G117,(1-$M117),0),IF($X117=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,S117,IF($X117=1,IF(AC$9=$G117,(1-$M117),0),IF($X117=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X117=3,1,IF($X117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AO$7+$J117-1),$J117))","v":""},"",{"$f":"IF(L117=\"\", \"\", IF($X117=0,$V117,IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$T$7+$X117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117)))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$CE$7+$K117-1)*$F117)","v":""},"","","","","","","","","","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,IF($AK117=0,$W117,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1)*$F117)))","v":""},"",{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$V$7)*$F117)","v":""}]
[1.3867073875667657E-2,0.10621822702591666,{"$f":"IF(Inventory!AH117=Inventory!$C$1032,0.5,1)*B118","v":0.10621822702591666},{"$f":"Inventory!C117","v":0},{"$f":"Inventory!E117","v":0},{"$f":"Inventory!W117","v":""},{"$f":"'Year 01'!AM118","v":""},{"$f":"IF($J118='Year 01'!$J118,'Year 01'!H118,$J118)","v":""},{"$f":"IF($J118='Year 01'!$J118,'Year 01'!I118,$J118)","v":""},{"$f":"'Year 01'!AN118","v":""},"",{"$f":"IF(E118 = 0, \"\", MATCH($E118,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!BA$7+$J118-1))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$W$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AB$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,1,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0)*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},"","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$B$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$F$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$O$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$BF$7+$K118-1))","v":""},{"$f":"IF(L118=\"\", \"\", VLOOKUP(X118,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,P118,IF($X118=1,IF(Z$9=$G118,(1-$M118),0),IF($X118=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,Q118,IF($X118=1,IF(AA$9=$G118,(1-$M118),0),IF($X118=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,R118,IF($X118=1,IF(AB$9=$G118,(1-$M118),0),IF($X118=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,S118,IF($X118=1,IF(AC$9=$G118,(1-$M118),0),IF($X118=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X118=3,1,IF($X118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AO$7+$J118-1),$J118))","v":""},"",{"$f":"IF(L118=\"\", \"\", IF($X118=0,$V118,IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$T$7+$X118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118)))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$CE$7+$K118-1)*$F118)","v":""},"","","","","","","","","","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,IF($AK118=0,$W118,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1)*$F118)))","v":""},"",{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$V$7)*$F118)","v":""}]
[0.3080411957537641,0.98472467369558103,{"$f":"IF(Inventory!AH118=Inventory!$C$1032,0.5,1)*B119","v":0.98472467369558103},{"$f":"Inventory!C118","v":0},{"$f":"Inventory!E118","v":0},{"$f":"Inventory!W118","v":""},{"$f":"'Year 01'!AM119","v":""},{"$f":"IF($J119='Year 01'!$J119,'Year 01'!H119,$J119)","v":""},{"$f":"IF($J119='Year 01'!$J119,'Year 01'!I119,$J119)","v":""},{"$f":"'Year 01'!AN119","v":""},"",{"$f":"IF(E119 = 0, \"\", MATCH($E119,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!BA$7+$J119-1))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$W$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AB$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,1,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0)*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},"","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$B$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$F$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$O$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$BF$7+$K119-1))","v":""},{"$f":"IF(L119=\"\", \"\", VLOOKUP(X119,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,P119,IF($X119=1,IF(Z$9=$G119,(1-$M119),0),IF($X119=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,Q119,IF($X119=1,IF(AA$9=$G119,(1-$M119),0),IF($X119=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,R119,IF($X119=1,IF(AB$9=$G119,(1-$M119),0),IF($X119=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,S119,IF($X119=1,IF(AC$9=$G119,(1-$M119),0),IF($X119=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X119=3,1,IF($X119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AO$7+$J119-1),$J119))","v":""},"",{"$f":"IF(L119=\"\", \"\", IF($X119=0,$V119,IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$T$7+$X119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119)))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$CE$7+$K119-1)*$F119)","v":""},"","","","","","","","","","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,IF($AK119=0,$W119,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1)*$F119)))","v":""},"",{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$V$7)*$F119)","v":""}]
[0.88597544622685198,8.4193920301058656E-2,{"$f":"IF(Inventory!AH119=Inventory!$C$1032,0.5,1)*B120","v":8.4193920301058656E-2},{"$f":"Inventory!C119","v":0},{"$f":"Inventory!E119","v":0},{"$f":"Inventory!W119","v":""},{"$f":"'Year 01'!AM120","v":""},{"$f":"IF($J120='Year 01'!$J120,'Year 01'!H120,$J120)","v":""},{"$f":"IF($J120='Year 01'!$J120,'Year 01'!I120,$J120)","v":""},{"$f":"'Year 01'!AN120","v":""},"",{"$f":"IF(E120 = 0, \"\", MATCH($E120,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!BA$7+$J120-1))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$W$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AB$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,1,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0)*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},"","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$B$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$F$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$O$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$BF$7+$K120-1))","v":""},{"$f":"IF(L120=\"\", \"\", VLOOKUP(X120,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,P120,IF($X120=1,IF(Z$9=$G120,(1-$M120),0),IF($X120=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,Q120,IF($X120=1,IF(AA$9=$G120,(1-$M120),0),IF($X120=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,R120,IF($X120=1,IF(AB$9=$G120,(1-$M120),0),IF($X120=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,S120,IF($X120=1,IF(AC$9=$G120,(1-$M120),0),IF($X120=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X120=3,1,IF($X120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AO$7+$J120-1),$J120))","v":""},"",{"$f":"IF(L120=\"\", \"\", IF($X120=0,$V120,IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$T$7+$X120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120)))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$CE$7+$K120-1)*$F120)","v":""},"","","","","","","","","","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,IF($AK120=0,$W120,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1)*$F120)))","v":""},"",{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$V$7)*$F120)","v":""}]
[9.6281796163489308E-2,0.51470917765997681,{"$f":"IF(Inventory!AH120=Inventory!$C$1032,0.5,1)*B121","v":0.51470917765997681},{"$f":"Inventory!C120","v":0},{"$f":"Inventory!E120","v":0},{"$f":"Inventory!W120","v":""},{"$f":"'Year 01'!AM121","v":""},{"$f":"IF($J121='Year 01'!$J121,'Year 01'!H121,$J121)","v":""},{"$f":"IF($J121='Year 01'!$J121,'Year 01'!I121,$J121)","v":""},{"$f":"'Year 01'!AN121","v":""},"",{"$f":"IF(E121 = 0, \"\", MATCH($E121,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!BA$7+$J121-1))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$W$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AB$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,1,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0)*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},"","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$B$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$F$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$O$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$BF$7+$K121-1))","v":""},{"$f":"IF(L121=\"\", \"\", VLOOKUP(X121,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,P121,IF($X121=1,IF(Z$9=$G121,(1-$M121),0),IF($X121=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,Q121,IF($X121=1,IF(AA$9=$G121,(1-$M121),0),IF($X121=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,R121,IF($X121=1,IF(AB$9=$G121,(1-$M121),0),IF($X121=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,S121,IF($X121=1,IF(AC$9=$G121,(1-$M121),0),IF($X121=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X121=3,1,IF($X121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AO$7+$J121-1),$J121))","v":""},"",{"$f":"IF(L121=\"\", \"\", IF($X121=0,$V121,IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$T$7+$X121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121)))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$CE$7+$K121-1)*$F121)","v":""},"","","","","","","","","","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,IF($AK121=0,$W121,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1)*$F121)))","v":""},"",{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$V$7)*$F121)","v":""}]
[0.29162658387047036,0.57353825703355732,{"$f":"IF(Inventory!AH121=Inventory!$C$1032,0.5,1)*B122","v":0.57353825703355732},{"$f":"Inventory!C121","v":0},{"$f":"Inventory!E121","v":0},{"$f":"Inventory!W121","v":""},{"$f":"'Year 01'!AM122","v":""},{"$f":"IF($J122='Year 01'!$J122,'Year 01'!H122,$J122)","v":""},{"$f":"IF($J122='Year 01'!$J122,'Year 01'!I122,$J122)","v":""},{"$f":"'Year 01'!AN122","v":""},"",{"$f":"IF(E122 = 0, \"\", MATCH($E122,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!BA$7+$J122-1))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$W$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AB$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,1,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0)*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},"","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$B$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$F$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$O$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$BF$7+$K122-1))","v":""},{"$f":"IF(L122=\"\", \"\", VLOOKUP(X122,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,P122,IF($X122=1,IF(Z$9=$G122,(1-$M122),0),IF($X122=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,Q122,IF($X122=1,IF(AA$9=$G122,(1-$M122),0),IF($X122=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,R122,IF($X122=1,IF(AB$9=$G122,(1-$M122),0),IF($X122=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,S122,IF($X122=1,IF(AC$9=$G122,(1-$M122),0),IF($X122=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X122=3,1,IF($X122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AO$7+$J122-1),$J122))","v":""},"",{"$f":"IF(L122=\"\", \"\", IF($X122=0,$V122,IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$T$7+$X122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122)))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$CE$7+$K122-1)*$F122)","v":""},"","","","","","","","","","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,IF($AK122=0,$W122,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1)*$F122)))","v":""},"",{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$V$7)*$F122)","v":""}]
[0.42846090494314326,0.24488518720581276,{"$f":"IF(Inventory!AH122=Inventory!$C$1032,0.5,1)*B123","v":0.24488518720581276},{"$f":"Inventory!C122","v":0},{"$f":"Inventory!E122","v":0},{"$f":"Inventory!W122","v":""},{"$f":"'Year 01'!AM123","v":""},{"$f":"IF($J123='Year 01'!$J123,'Year 01'!H123,$J123)","v":""},{"$f":"IF($J123='Year 01'!$J123,'Year 01'!I123,$J123)","v":""},{"$f":"'Year 01'!AN123","v":""},"",{"$f":"IF(E123 = 0, \"\", MATCH($E123,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!BA$7+$J123-1))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$W$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AB$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,1,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0)*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},"","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$B$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$F$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$O$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$BF$7+$K123-1))","v":""},{"$f":"IF(L123=\"\", \"\", VLOOKUP(X123,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,P123,IF($X123=1,IF(Z$9=$G123,(1-$M123),0),IF($X123=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,Q123,IF($X123=1,IF(AA$9=$G123,(1-$M123),0),IF($X123=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,R123,IF($X123=1,IF(AB$9=$G123,(1-$M123),0),IF($X123=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,S123,IF($X123=1,IF(AC$9=$G123,(1-$M123),0),IF($X123=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X123=3,1,IF($X123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AO$7+$J123-1),$J123))","v":""},"",{"$f":"IF(L123=\"\", \"\", IF($X123=0,$V123,IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$T$7+$X123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123)))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$CE$7+$K123-1)*$F123)","v":""},"","","","","","","","","","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,IF($AK123=0,$W123,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1)*$F123)))","v":""},"",{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$V$7)*$F123)","v":""}]
[0.74171843375509372,8.2032169742826899E-2,{"$f":"IF(Inventory!AH123=Inventory!$C$1032,0.5,1)*B124","v":8.2032169742826899E-2},{"$f":"Inventory!C123","v":0},{"$f":"Inventory!E123","v":0},{"$f":"Inventory!W123","v":""},{"$f":"'Year 01'!AM124","v":""},{"$f":"IF($J124='Year 01'!$J124,'Year 01'!H124,$J124)","v":""},{"$f":"IF($J124='Year 01'!$J124,'Year 01'!I124,$J124)","v":""},{"$f":"'Year 01'!AN124","v":""},"",{"$f":"IF(E124 = 0, \"\", MATCH($E124,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!BA$7+$J124-1))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$W$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AB$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,1,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0)*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},"","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$B$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$F$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$O$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$BF$7+$K124-1))","v":""},{"$f":"IF(L124=\"\", \"\", VLOOKUP(X124,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,P124,IF($X124=1,IF(Z$9=$G124,(1-$M124),0),IF($X124=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,Q124,IF($X124=1,IF(AA$9=$G124,(1-$M124),0),IF($X124=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,R124,IF($X124=1,IF(AB$9=$G124,(1-$M124),0),IF($X124=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,S124,IF($X124=1,IF(AC$9=$G124,(1-$M124),0),IF($X124=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X124=3,1,IF($X124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AO$7+$J124-1),$J124))","v":""},"",{"$f":"IF(L124=\"\", \"\", IF($X124=0,$V124,IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$T$7+$X124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124)))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$CE$7+$K124-1)*$F124)","v":""},"","","","","","","","","","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,IF($AK124=0,$W124,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1)*$F124)))","v":""},"",{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$V$7)*$F124)","v":""}]
[0.61992919263519763,0.14828095797207996,{"$f":"IF(Inventory!AH124=Inventory!$C$1032,0.5,1)*B125","v":0.14828095797207996},{"$f":"Inventory!C124","v":0},{"$f":"Inventory!E124","v":0},{"$f":"Inventory!W124","v":""},{"$f":"'Year 01'!AM125","v":""},{"$f":"IF($J125='Year 01'!$J125,'Year 01'!H125,$J125)","v":""},{"$f":"IF($J125='Year 01'!$J125,'Year 01'!I125,$J125)","v":""},{"$f":"'Year 01'!AN125","v":""},"",{"$f":"IF(E125 = 0, \"\", MATCH($E125,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!BA$7+$J125-1))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$W$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AB$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,1,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0)*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},"","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$B$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$F$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$O$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$BF$7+$K125-1))","v":""},{"$f":"IF(L125=\"\", \"\", VLOOKUP(X125,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,P125,IF($X125=1,IF(Z$9=$G125,(1-$M125),0),IF($X125=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,Q125,IF($X125=1,IF(AA$9=$G125,(1-$M125),0),IF($X125=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,R125,IF($X125=1,IF(AB$9=$G125,(1-$M125),0),IF($X125=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,S125,IF($X125=1,IF(AC$9=$G125,(1-$M125),0),IF($X125=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X125=3,1,IF($X125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AO$7+$J125-1),$J125))","v":""},"",{"$f":"IF(L125=\"\", \"\", IF($X125=0,$V125,IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$T$7+$X125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125)))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$CE$7+$K125-1)*$F125)","v":""},"","","","","","","","","","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,IF($AK125=0,$W125,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1)*$F125)))","v":""},"",{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$V$7)*$F125)","v":""}]
[0.62740118924830379,0.93324675261158185,{"$f":"IF(Inventory!AH128=Inventory!$C$1032,0.5,1)*B129","v":0.93324675261158185},{"$f":"Inventory!C128","v":0},{"$f":"Inventory!E128","v":0},{"$f":"Inventory!W128","v":""},{"$f":"'Year 01'!AM129","v":""},{"$f":"IF($J129='Year 01'!$J129,'Year 01'!H129,$J129)","v":""},{"$f":"IF($J129='Year 01'!$J129,'Year 01'!I129,$J129)","v":""},{"$f":"'Year 01'!AN129","v":""},"",{"$f":"IF(E129 = 0, \"\", MATCH($E129,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!BA$7+$J129-1))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$W$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AB$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,1,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0)*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},"","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$B$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$F$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$O$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$BF$7+$K129-1))","v":""},{"$f":"IF(L129=\"\", \"\", VLOOKUP(X129,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,P129,IF($X129=1,IF(Z$9=$G129,(1-$M129),0),IF($X129=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,Q129,IF($X129=1,IF(AA$9=$G129,(1-$M129),0),IF($X129=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,R129,IF($X129=1,IF(AB$9=$G129,(1-$M129),0),IF($X129=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,S129,IF($X129=1,IF(AC$9=$G129,(1-$M129),0),IF($X129=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X129=3,1,IF($X129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AO$7+$J129-1),$J129))","v":""},"",{"$f":"IF(L129=\"\", \"\", IF($X129=0,$V129,IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$T$7+$X129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129)))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$CE$7+$K129-1)*$F129)","v":""},"","","","","","","","","","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,IF($AK129=0,$W129,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1)*$F129)))","v":""},"",{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$V$7)*$F129)","v":""}]
[0.95481382427540906,0.60584528430761142,{"$f":"IF(Inventory!AH133=Inventory!$C$1032,0.5,1)*B134","v":0.60584528430761142},{"$f":"Inventory!C133","v":0},{"$f":"Inventory!E133","v":0},{"$f":"Inventory!W133","v":""},{"$f":"'Year 01'!AM134","v":""},{"$f":"IF($J134='Year 01'!$J134,'Year 01'!H134,$J134)","v":""},{"$f":"IF($J134='Year 01'!$J134,'Year 01'!I134,$J134)","v":""},{"$f":"'Year 01'!AN134","v":""},"",{"$f":"IF(E134 = 0, \"\", MATCH($E134,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!BA$7+$J134-1))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$W$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AB$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,1,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0)*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},"","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$B$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$F$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$O$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$BF$7+$K134-1))","v":""},{"$f":"IF(L134=\"\", \"\", VLOOKUP(X134,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,P134,IF($X134=1,IF(Z$9=$G134,(1-$M134),0),IF($X134=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,Q134,IF($X134=1,IF(AA$9=$G134,(1-$M134),0),IF($X134=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,R134,IF($X134=1,IF(AB$9=$G134,(1-$M134),0),IF($X134=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,S134,IF($X134=1,IF(AC$9=$G134,(1-$M134),0),IF($X134=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X134=3,1,IF($X134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AO$7+$J134-1),$J134))","v":""},"",{"$f":"IF(L134=\"\", \"\", IF($X134=0,$V134,IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$T$7+$X134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134)))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$CE$7+$K134-1)*$F134)","v":""},"","","","","","","","","","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,IF($AK134=0,$W134,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1)*$F134)))","v":""},"",{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$V$7)*$F134)","v":""}]
[0.39274188944809874,0.24440118341325645,{"$f":"IF(Inventory!AH141=Inventory!$C$1032,0.5,1)*B142","v":0.24440118341325645},{"$f":"Inventory!C141","v":0},{"$f":"Inventory!E141","v":0},{"$f":"Inventory!W141","v":""},{"$f":"'Year 01'!AM142","v":""},{"$f":"IF($J142='Year 01'!$J142,'Year 01'!H142,$J142)","v":""},{"$f":"IF($J142='Year 01'!$J142,'Year 01'!I142,$J142)","v":""},{"$f":"'Year 01'!AN142","v":""},"",{"$f":"IF(E142 = 0, \"\", MATCH($E142,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!BA$7+$J142-1))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$W$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AB$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,1,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0)*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},"","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$B$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$F$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$O$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$BF$7+$K142-1))","v":""},{"$f":"IF(L142=\"\", \"\", VLOOKUP(X142,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,P142,IF($X142=1,IF(Z$9=$G142,(1-$M142),0),IF($X142=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,Q142,IF($X142=1,IF(AA$9=$G142,(1-$M142),0),IF($X142=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,R142,IF($X142=1,IF(AB$9=$G142,(1-$M142),0),IF($X142=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,S142,IF($X142=1,IF(AC$9=$G142,(1-$M142),0),IF($X142=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X142=3,1,IF($X142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AO$7+$J142-1),$J142))","v":""},"",{"$f":"IF(L142=\"\", \"\", IF($X142=0,$V142,IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$T$7+$X142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142)))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$CE$7+$K142-1)*$F142)","v":""},"","","","","","","","","","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,IF($AK142=0,$W142,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1)*$F142)))","v":""},"",{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$V$7)*$F142)","v":""}]
[0.11765432660566466,0.36575588655234659,{"$f":"IF(Inventory!AH146=Inventory!$C$1032,0.5,1)*B147","v":0.36575588655234659},{"$f":"Inventory!C146","v":0},{"$f":"Inventory!E146","v":0},{"$f":"Inventory!W146","v":""},{"$f":"'Year 01'!AM147","v":""},{"$f":"IF($J147='Year 01'!$J147,'Year 01'!H147,$J147)","v":""},{"$f":"IF($J147='Year 01'!$J147,'Year 01'!I147,$J147)","v":""},{"$f":"'Year 01'!AN147","v":""},"",{"$f":"IF(E147 = 0, \"\", MATCH($E147,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!BA$7+$J147-1))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$W$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AB$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,1,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0)*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},"","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$B$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$F$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$O$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$BF$7+$K147-1))","v":""},{"$f":"IF(L147=\"\", \"\", VLOOKUP(X147,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,P147,IF($X147=1,IF(Z$9=$G147,(1-$M147),0),IF($X147=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,Q147,IF($X147=1,IF(AA$9=$G147,(1-$M147),0),IF($X147=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,R147,IF($X147=1,IF(AB$9=$G147,(1-$M147),0),IF($X147=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,S147,IF($X147=1,IF(AC$9=$G147,(1-$M147),0),IF($X147=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X147=3,1,IF($X147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AO$7+$J147-1),$J147))","v":""},"",{"$f":"IF(L147=\"\", \"\", IF($X147=0,$V147,IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$T$7+$X147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147)))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$CE$7+$K147-1)*$F147)","v":""},"","","","","","","","","","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,IF($AK147=0,$W147,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1)*$F147)))","v":""},"",{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$V$7)*$F147)","v":""}]
[0.692107757607201,0.29951184608027781,{"$f":"IF(Inventory!AH154=Inventory!$C$1032,0.5,1)*B155","v":0.29951184608027781},{"$f":"Inventory!C154","v":0},{"$f":"Inventory!E154","v":0},{"$f":"Inventory!W154","v":""},{"$f":"'Year 01'!AM155","v":""},{"$f":"IF($J155='Year 01'!$J155,'Year 01'!H155,$J155)","v":""},{"$f":"IF($J155='Year 01'!$J155,'Year 01'!I155,$J155)","v":""},{"$f":"'Year 01'!AN155","v":""},"",{"$f":"IF(E155 = 0, \"\", MATCH($E155,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!BA$7+$J155-1))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$W$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AB$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,1,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0)*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},"","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$B$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$F$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$O$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$BF$7+$K155-1))","v":""},{"$f":"IF(L155=\"\", \"\", VLOOKUP(X155,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,P155,IF($X155=1,IF(Z$9=$G155,(1-$M155),0),IF($X155=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,Q155,IF($X155=1,IF(AA$9=$G155,(1-$M155),0),IF($X155=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,R155,IF($X155=1,IF(AB$9=$G155,(1-$M155),0),IF($X155=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,S155,IF($X155=1,IF(AC$9=$G155,(1-$M155),0),IF($X155=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X155=3,1,IF($X155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AO$7+$J155-1),$J155))","v":""},"",{"$f":"IF(L155=\"\", \"\", IF($X155=0,$V155,IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$T$7+$X155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155)))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$CE$7+$K155-1)*$F155)","v":""},"","","","","","","","","","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,IF($AK155=0,$W155,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1)*$F155)))","v":""},"",{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$V$7)*$F155)","v":""}]
[0.30320678185439776,0.9041926895882918,{"$f":"IF(Inventory!AH161=Inventory!$C$1032,0.5,1)*B162","v":0.9041926895882918},{"$f":"Inventory!C161","v":0},{"$f":"Inventory!E161","v":0},{"$f":"Inventory!W161","v":""},{"$f":"'Year 01'!AM162","v":""},{"$f":"IF($J162='Year 01'!$J162,'Year 01'!H162,$J162)","v":""},{"$f":"IF($J162='Year 01'!$J162,'Year 01'!I162,$J162)","v":""},{"$f":"'Year 01'!AN162","v":""},"",{"$f":"IF(E162 = 0, \"\", MATCH($E162,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!BA$7+$J162-1))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$W$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AB$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,1,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0)*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},"","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$B$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$F$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$O$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$BF$7+$K162-1))","v":""},{"$f":"IF(L162=\"\", \"\", VLOOKUP(X162,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,P162,IF($X162=1,IF(Z$9=$G162,(1-$M162),0),IF($X162=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,Q162,IF($X162=1,IF(AA$9=$G162,(1-$M162),0),IF($X162=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,R162,IF($X162=1,IF(AB$9=$G162,(1-$M162),0),IF($X162=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,S162,IF($X162=1,IF(AC$9=$G162,(1-$M162),0),IF($X162=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X162=3,1,IF($X162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AO$7+$J162-1),$J162))","v":""},"",{"$f":"IF(L162=\"\", \"\", IF($X162=0,$V162,IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$T$7+$X162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162)))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$CE$7+$K162-1)*$F162)","v":""},"","","","","","","","","","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,IF($AK162=0,$W162,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1)*$F162)))","v":""},"",{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$V$7)*$F162)","v":""}]
[0.89749964198111543,0.89154405438014805,{"$f":"IF(Inventory!AH166=Inventory!$C$1032,0.5,1)*B167","v":0.89154405438014805},{"$f":"Inventory!C166","v":0},{"$f":"Inventory!E166","v":0},{"$f":"Inventory!W166","v":""},{"$f":"'Year 01'!AM167","v":""},{"$f":"IF($J167='Year 01'!$J167,'Year 01'!H167,$J167)","v":""},{"$f":"IF($J167='Year 01'!$J167,'Year 01'!I167,$J167)","v":""},{"$f":"'Year 01'!AN167","v":""},"",{"$f":"IF(E167 = 0, \"\", MATCH($E167,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!BA$7+$J167-1))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$W$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AB$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,1,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0)*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},"","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$B$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$F$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$O$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$BF$7+$K167-1))","v":""},{"$f":"IF(L167=\"\", \"\", VLOOKUP(X167,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,P167,IF($X167=1,IF(Z$9=$G167,(1-$M167),0),IF($X167=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,Q167,IF($X167=1,IF(AA$9=$G167,(1-$M167),0),IF($X167=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,R167,IF($X167=1,IF(AB$9=$G167,(1-$M167),0),IF($X167=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,S167,IF($X167=1,IF(AC$9=$G167,(1-$M167),0),IF($X167=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X167=3,1,IF($X167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AO$7+$J167-1),$J167))","v":""},"",{"$f":"IF(L167=\"\", \"\", IF($X167=0,$V167,IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$T$7+$X167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167)))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$CE$7+$K167-1)*$F167)","v":""},"","","","","","","","","","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,IF($AK167=0,$W167,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1)*$F167)))","v":""},"",{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$V$7)*$F167)","v":""}]
[0.89141017547230561,0.12780754305312303,{"$f":"IF(Inventory!AH174=Inventory!$C$1032,0.5,1)*B175","v":0.12780754305312303},{"$f":"Inventory!C174","v":0},{"$f":"Inventory!E174","v":0},{"$f":"Inventory!W174","v":""},{"$f":"'Year 01'!AM175","v":""},{"$f":"IF($J175='Year 01'!$J175,'Year 01'!H175,$J175)","v":""},{"$f":"IF($J175='Year 01'!$J175,'Year 01'!I175,$J175)","v":""},{"$f":"'Year 01'!AN175","v":""},"",{"$f":"IF(E175 = 0, \"\", MATCH($E175,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!BA$7+$J175-1))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$W$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AB$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,1,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0)*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},"","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$B$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$F$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$O$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$BF$7+$K175-1))","v":""},{"$f":"IF(L175=\"\", \"\", VLOOKUP(X175,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,P175,IF($X175=1,IF(Z$9=$G175,(1-$M175),0),IF($X175=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,Q175,IF($X175=1,IF(AA$9=$G175,(1-$M175),0),IF($X175=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,R175,IF($X175=1,IF(AB$9=$G175,(1-$M175),0),IF($X175=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,S175,IF($X175=1,IF(AC$9=$G175,(1-$M175),0),IF($X175=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X175=3,1,IF($X175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AO$7+$J175-1),$J175))","v":""},"",{"$f":"IF(L175=\"\", \"\", IF($X175=0,$V175,IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$T$7+$X175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175)))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$CE$7+$K175-1)*$F175)","v":""},"","","","","","","","","","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,IF($AK175=0,$W175,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1)*$F175)))","v":""},"",{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$V$7)*$F175)","v":""}]
[0.61933843277763045,0.35414057978841817,{"$f":"IF(Inventory!AH179=Inventory!$C$1032,0.5,1)*B180","v":0.35414057978841817},{"$f":"Inventory!C179","v":0},{"$f":"Inventory!E179","v":0},{"$f":"Inventory!W179","v":""},{"$f":"'Year 01'!AM180","v":""},{"$f":"IF($J180='Year 01'!$J180,'Year 01'!H180,$J180)","v":""},{"$f":"IF($J180='Year 01'!$J180,'Year 01'!I180,$J180)","v":""},{"$f":"'Year 01'!AN180","v":""},"",{"$f":"IF(E180 = 0, \"\", MATCH($E180,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!BA$7+$J180-1))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$W$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AB$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,1,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0)*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},"","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$B$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$F$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$O$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$BF$7+$K180-1))","v":""},{"$f":"IF(L180=\"\", \"\", VLOOKUP(X180,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,P180,IF($X180=1,IF(Z$9=$G180,(1-$M180),0),IF($X180=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,Q180,IF($X180=1,IF(AA$9=$G180,(1-$M180),0),IF($X180=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,R180,IF($X180=1,IF(AB$9=$G180,(1-$M180),0),IF($X180=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,S180,IF($X180=1,IF(AC$9=$G180,(1-$M180),0),IF($X180=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X180=3,1,IF($X180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AO$7+$J180-1),$J180))","v":""},"",{"$f":"IF(L180=\"\", \"\", IF($X180=0,$V180,IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$T$7+$X180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180)))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$CE$7+$K180-1)*$F180)","v":""},"","","","","","","","","","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,IF($AK180=0,$W180,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1)*$F180)))","v":""},"",{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$V$7)*$F180)","v":""}]
[0.74705136593042532,9.0257613859567432E-2,{"$f":"IF(Inventory!AH187=Inventory!$C$1032,0.5,1)*B188","v":9.0257613859567432E-2},{"$f":"Inventory!C187","v":0},{"$f":"Inventory!E187","v":0},{"$f":"Inventory!W187","v":""},{"$f":"'Year 01'!AM188","v":""},{"$f":"IF($J188='Year 01'!$J188,'Year 01'!H188,$J188)","v":""},{"$f":"IF($J188='Year 01'!$J188,'Year 01'!I188,$J188)","v":""},{"$f":"'Year 01'!AN188","v":""},"",{"$f":"IF(E188 = 0, \"\", MATCH($E188,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!BA$7+$J188-1))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$W$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AB$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,1,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0)*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},"","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$B$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$F$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$O$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$BF$7+$K188-1))","v":""},{"$f":"IF(L188=\"\", \"\", VLOOKUP(X188,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,P188,IF($X188=1,IF(Z$9=$G188,(1-$M188),0),IF($X188=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,Q188,IF($X188=1,IF(AA$9=$G188,(1-$M188),0),IF($X188=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,R188,IF($X188=1,IF(AB$9=$G188,(1-$M188),0),IF($X188=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,S188,IF($X188=1,IF(AC$9=$G188,(1-$M188),0),IF($X188=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X188=3,1,IF($X188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AO$7+$J188-1),$J188))","v":""},"",{"$f":"IF(L188=\"\", \"\", IF($X188=0,$V188,IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$T$7+$X188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188)))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$CE$7+$K188-1)*$F188)","v":""},"","","","","","","","","","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,IF($AK188=0,$W188,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1)*$F188)))","v":""},"",{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$V$7)*$F188)","v":""}]
[0.77052420951121914,0.99746960604147883,{"$f":"IF(Inventory!AH195=Inventory!$C$1032,0.5,1)*B196","v":0.99746960604147883},{"$f":"Inventory!C195","v":0},{"$f":"Inventory!E195","v":0},{"$f":"Inventory!W195","v":""},{"$f":"'Year 01'!AM196","v":""},{"$f":"IF($J196='Year 01'!$J196,'Year 01'!H196,$J196)","v":""},{"$f":"IF($J196='Year 01'!$J196,'Year 01'!I196,$J196)","v":""},{"$f":"'Year 01'!AN196","v":""},"",{"$f":"IF(E196 = 0, \"\", MATCH($E196,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!BA$7+$J196-1))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$W$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AB$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,1,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0)*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},"","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$B$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$F$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$O$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$BF$7+$K196-1))","v":""},{"$f":"IF(L196=\"\", \"\", VLOOKUP(X196,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,P196,IF($X196=1,IF(Z$9=$G196,(1-$M196),0),IF($X196=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,Q196,IF($X196=1,IF(AA$9=$G196,(1-$M196),0),IF($X196=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,R196,IF($X196=1,IF(AB$9=$G196,(1-$M196),0),IF($X196=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,S196,IF($X196=1,IF(AC$9=$G196,(1-$M196),0),IF($X196=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X196=3,1,IF($X196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AO$7+$J196-1),$J196))","v":""},"",{"$f":"IF(L196=\"\", \"\", IF($X196=0,$V196,IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$T$7+$X196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196)))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$CE$7+$K196-1)*$F196)","v":""},"","","","","","","","","","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,IF($AK196=0,$W196,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1)*$F196)))","v":""},"",{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$V$7)*$F196)","v":""}]
[3.8664184499155652E-2,0.72732930964888631,{"$f":"IF(Inventory!AH202=Inventory!$C$1032,0.5,1)*B203","v":0.72732930964888631},{"$f":"Inventory!C202","v":0},{"$f":"Inventory!E202","v":0},{"$f":"Inventory!W202","v":""},{"$f":"'Year 01'!AM203","v":""},{"$f":"IF($J203='Year 01'!$J203,'Year 01'!H203,$J203)","v":""},{"$f":"IF($J203='Year 01'!$J203,'Year 01'!I203,$J203)","v":""},{"$f":"'Year 01'!AN203","v":""},"",{"$f":"IF(E203 = 0, \"\", MATCH($E203,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!BA$7+$J203-1))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$W$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AB$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,1,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0)*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},"","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$B$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$F$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$O$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$BF$7+$K203-1))","v":""},{"$f":"IF(L203=\"\", \"\", VLOOKUP(X203,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,P203,IF($X203=1,IF(Z$9=$G203,(1-$M203),0),IF($X203=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,Q203,IF($X203=1,IF(AA$9=$G203,(1-$M203),0),IF($X203=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,R203,IF($X203=1,IF(AB$9=$G203,(1-$M203),0),IF($X203=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,S203,IF($X203=1,IF(AC$9=$G203,(1-$M203),0),IF($X203=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X203=3,1,IF($X203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AO$7+$J203-1),$J203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($C203<=AD203,5,IF($C203<=AC203+AD203,4,IF($C203<=AB203+AC203+AD203,3,IF($C203<=AA203+AB203+AC203+AD203,2,1))))+($AE203-1)*5)","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,$V203,IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$T$7+$X203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203)))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$CE$7+$K203-1)*$F203)","v":""},"","","","","","","","","","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,IF($AK203=0,$W203,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1)*$F203)))","v":""},"",{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$V$7)*$F203)","v":""}]
[0.92872850524401762,0.39793269048717317,{"$f":"IF(Inventory!AH207=Inventory!$C$1032,0.5,1)*B208","v":0.39793269048717317},{"$f":"Inventory!C207","v":0},{"$f":"Inventory!E207","v":0},{"$f":"Inventory!W207","v":""},{"$f":"'Year 01'!AM208","v":""},{"$f":"IF($J208='Year 01'!$J208,'Year 01'!H208,$J208)","v":""},{"$f":"IF($J208='Year 01'!$J208,'Year 01'!I208,$J208)","v":""},{"$f":"'Year 01'!AN208","v":""},"",{"$f":"IF(E208 = 0, \"\", MATCH($E208,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!BA$7+$J208-1))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$W$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AB$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,1,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0)*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},"","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$B$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$F$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$O$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$BF$7+$K208-1))","v":""},{"$f":"IF(L208=\"\", \"\", VLOOKUP(X208,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,P208,IF($X208=1,IF(Z$9=$G208,(1-$M208),0),IF($X208=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,Q208,IF($X208=1,IF(AA$9=$G208,(1-$M208),0),IF($X208=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,R208,IF($X208=1,IF(AB$9=$G208,(1-$M208),0),IF($X208=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,S208,IF($X208=1,IF(AC$9=$G208,(1-$M208),0),IF($X208=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X208=3,1,IF($X208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AO$7+$J208-1),$J208))","v":""},"",{"$f":"IF(L208=\"\", \"\", IF($X208=0,$V208,IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$T$7+$X208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208)))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$CE$7+$K208-1)*$F208)","v":""},"","","","","","","","","","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,IF($AK208=0,$W208,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1)*$F208)))","v":""},"",{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$V$7)*$F208)","v":""}]
[6.8828981101564879E-2,8.5404393611222873E-2,{"$f":"IF(Inventory!AH215=Inventory!$C$1032,0.5,1)*B216","v":8.5404393611222873E-2},{"$f":"Inventory!C215","v":0},{"$f":"Inventory!E215","v":0},{"$f":"Inventory!W215","v":""},{"$f":"'Year 01'!AM216","v":""},{"$f":"IF($J216='Year 01'!$J216,'Year 01'!H216,$J216)","v":""},{"$f":"IF($J216='Year 01'!$J216,'Year 01'!I216,$J216)","v":""},{"$f":"'Year 01'!AN216","v":""},"",{"$f":"IF(E216 = 0, \"\", MATCH($E216,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!BA$7+$J216-1))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$W$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AB$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,1,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0)*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},"","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$B$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$F$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$O$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$BF$7+$K216-1))","v":""},{"$f":"IF(L216=\"\", \"\", VLOOKUP(X216,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,P216,IF($X216=1,IF(Z$9=$G216,(1-$M216),0),IF($X216=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,Q216,IF($X216=1,IF(AA$9=$G216,(1-$M216),0),IF($X216=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,R216,IF($X216=1,IF(AB$9=$G216,(1-$M216),0),IF($X216=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,S216,IF($X216=1,IF(AC$9=$G216,(1-$M216),0),IF($X216=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X216=3,1,IF($X216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AO$7+$J216-1),$J216))","v":""},"",{"$f":"IF(L216=\"\", \"\", IF($X216=0,$V216,IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$T$7+$X216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216)))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$CE$7+$K216-1)*$F216)","v":""},"","","","","","","","","","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,IF($AK216=0,$W216,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1)*$F216)))","v":""},"",{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$V$7)*$F216)","v":""}]
[0.84888855228122551,3.0589038075247377E-2,{"$f":"IF(Inventory!AH220=Inventory!$C$1032,0.5,1)*B221","v":3.0589038075247377E-2},{"$f":"Inventory!C220","v":0},{"$f":"Inventory!E220","v":0},{"$f":"Inventory!W220","v":""},{"$f":"'Year 01'!AM221","v":""},{"$f":"IF($J221='Year 01'!$J221,'Year 01'!H221,$J221)","v":""},{"$f":"IF($J221='Year 01'!$J221,'Year 01'!I221,$J221)","v":""},{"$f":"'Year 01'!AN221","v":""},"",{"$f":"IF(E221 = 0, \"\", MATCH($E221,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!BA$7+$J221-1))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$W$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AB$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,1,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0)*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},"","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$B$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$F$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$O$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$BF$7+$K221-1))","v":""},{"$f":"IF(L221=\"\", \"\", VLOOKUP(X221,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,P221,IF($X221=1,IF(Z$9=$G221,(1-$M221),0),IF($X221=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,Q221,IF($X221=1,IF(AA$9=$G221,(1-$M221),0),IF($X221=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,R221,IF($X221=1,IF(AB$9=$G221,(1-$M221),0),IF($X221=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,S221,IF($X221=1,IF(AC$9=$G221,(1-$M221),0),IF($X221=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X221=3,1,IF($X221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AO$7+$J221-1),$J221))","v":""},"",{"$f":"IF(L221=\"\", \"\", IF($X221=0,$V221,IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$T$7+$X221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221)))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$CE$7+$K221-1)*$F221)","v":""},"","","","","","","","","","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,IF($AK221=0,$W221,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1)*$F221)))","v":""},"",{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$V$7)*$F221)","v":""}]
[0.15884324196634136,0.90574827495099908,{"$f":"IF(Inventory!AH228=Inventory!$C$1032,0.5,1)*B229","v":0.90574827495099908},{"$f":"Inventory!C228","v":0},{"$f":"Inventory!E228","v":0},{"$f":"Inventory!W228","v":""},{"$f":"'Year 01'!AM229","v":""},{"$f":"IF($J229='Year 01'!$J229,'Year 01'!H229,$J229)","v":""},{"$f":"IF($J229='Year 01'!$J229,'Year 01'!I229,$J229)","v":""},{"$f":"'Year 01'!AN229","v":""},"",{"$f":"IF(E229 = 0, \"\", MATCH($E229,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!BA$7+$J229-1))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$W$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AB$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,1,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0)*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},"","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$B$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$F$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$O$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$BF$7+$K229-1))","v":""},{"$f":"IF(L229=\"\", \"\", VLOOKUP(X229,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,P229,IF($X229=1,IF(Z$9=$G229,(1-$M229),0),IF($X229=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,Q229,IF($X229=1,IF(AA$9=$G229,(1-$M229),0),IF($X229=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,R229,IF($X229=1,IF(AB$9=$G229,(1-$M229),0),IF($X229=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,S229,IF($X229=1,IF(AC$9=$G229,(1-$M229),0),IF($X229=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X229=3,1,IF($X229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AO$7+$J229-1),$J229))","v":""},"",{"$f":"IF(L229=\"\", \"\", IF($X229=0,$V229,IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$T$7+$X229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229)))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$CE$7+$K229-1)*$F229)","v":""},"","","","","","","","","","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,IF($AK229=0,$W229,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1)*$F229)))","v":""},"",{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$V$7)*$F229)","v":""}]
[0.82186435040077799,3.0502775565175999E-2,{"$f":"IF(Inventory!AH240=Inventory!$C$1032,0.5,1)*B241","v":3.0502775565175999E-2},{"$f":"Inventory!C240","v":0},{"$f":"Inventory!E240","v":0},{"$f":"Inventory!W240","v":""},{"$f":"'Year 01'!AM241","v":""},{"$f":"IF($J241='Year 01'!$J241,'Year 01'!H241,$J241)","v":""},{"$f":"IF($J241='Year 01'!$J241,'Year 01'!I241,$J241)","v":""},{"$f":"'Year 01'!AN241","v":""},"",{"$f":"IF(E241 = 0, \"\", MATCH($E241,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!BA$7+$J241-1))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$W$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AB$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,1,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0)*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},"","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$B$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$F$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$O$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$BF$7+$K241-1))","v":""},{"$f":"IF(L241=\"\", \"\", VLOOKUP(X241,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,P241,IF($X241=1,IF(Z$9=$G241,(1-$M241),0),IF($X241=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,Q241,IF($X241=1,IF(AA$9=$G241,(1-$M241),0),IF($X241=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,R241,IF($X241=1,IF(AB$9=$G241,(1-$M241),0),IF($X241=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,S241,IF($X241=1,IF(AC$9=$G241,(1-$M241),0),IF($X241=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X241=3,1,IF($X241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AO$7+$J241-1),$J241))","v":""},"",{"$f":"IF(L241=\"\", \"\", IF($X241=0,$V241,IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$T$7+$X241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241)))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$CE$7+$K241-1)*$F241)","v":""},"","","","","","","","","","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,IF($AK241=0,$W241,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1)*$F241)))","v":""},"",{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$V$7)*$F241)","v":""}]
[0.13066601712135073,0.24719483059630321,{"$f":"IF(Inventory!AH245=Inventory!$C$1032,0.5,1)*B246","v":0.24719483059630321},{"$f":"Inventory!C245","v":0},{"$f":"Inventory!E245","v":0},{"$f":"Inventory!W245","v":""},{"$f":"'Year 01'!AM246","v":""},{"$f":"IF($J246='Year 01'!$J246,'Year 01'!H246,$J246)","v":""},{"$f":"IF($J246='Year 01'!$J246,'Year 01'!I246,$J246)","v":""},{"$f":"'Year 01'!AN246","v":""},"",{"$f":"IF(E246 = 0, \"\", MATCH($E246,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!BA$7+$J246-1))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$W$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AB$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,1,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0)*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},"","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$B$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$F$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$O$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$BF$7+$K246-1))","v":""},{"$f":"IF(L246=\"\", \"\", VLOOKUP(X246,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,P246,IF($X246=1,IF(Z$9=$G246,(1-$M246),0),IF($X246=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,Q246,IF($X246=1,IF(AA$9=$G246,(1-$M246),0),IF($X246=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,R246,IF($X246=1,IF(AB$9=$G246,(1-$M246),0),IF($X246=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,S246,IF($X246=1,IF(AC$9=$G246,(1-$M246),0),IF($X246=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X246=3,1,IF($X246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AO$7+$J246-1),$J246))","v":""},"",{"$f":"IF(L246=\"\", \"\", IF($X246=0,$V246,IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$T$7+$X246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246)))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$CE$7+$K246-1)*$F246)","v":""},"","","","","","","","","","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,IF($AK246=0,$W246,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1)*$F246)))","v":""},"",{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$V$7)*$F246)","v":""}]
[0.25581245932141861,0.96382432469129486,{"$f":"IF(Inventory!AH248=Inventory!$C$1032,0.5,1)*B249","v":0.96382432469129486},{"$f":"Inventory!C248","v":0},{"$f":"Inventory!E248","v":0},{"$f":"Inventory!W248","v":""},{"$f":"'Year 01'!AM249","v":""},{"$f":"IF($J249='Year 01'!$J249,'Year 01'!H249,$J249)","v":""},{"$f":"IF($J249='Year 01'!$J249,'Year 01'!I249,$J249)","v":""},{"$f":"'Year 01'!AN249","v":""},"",{"$f":"IF(E249 = 0, \"\", MATCH($E249,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!BA$7+$J249-1))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$W$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AB$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,1,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0)*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},"","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$B$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$F$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$O$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$BF$7+$K249-1))","v":""},{"$f":"IF(L249=\"\", \"\", VLOOKUP(X249,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,P249,IF($X249=1,IF(Z$9=$G249,(1-$M249),0),IF($X249=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,Q249,IF($X249=1,IF(AA$9=$G249,(1-$M249),0),IF($X249=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,R249,IF($X249=1,IF(AB$9=$G249,(1-$M249),0),IF($X249=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,S249,IF($X249=1,IF(AC$9=$G249,(1-$M249),0),IF($X249=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X249=3,1,IF($X249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AO$7+$J249-1),$J249))","v":""},"",{"$f":"IF(L249=\"\", \"\", IF($X249=0,$V249,IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$T$7+$X249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249)))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$CE$7+$K249-1)*$F249)","v":""},"","","","","","","","","","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,IF($AK249=0,$W249,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1)*$F249)))","v":""},"",{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$V$7)*$F249)","v":""}]
[0.72981458617351025,2.5321519974582651E-2,{"$f":"IF(Inventory!AH260=Inventory!$C$1032,0.5,1)*B261","v":2.5321519974582651E-2},{"$f":"Inventory!C260","v":0},{"$f":"Inventory!E260","v":0},{"$f":"Inventory!W260","v":""},{"$f":"'Year 01'!AM261","v":""},{"$f":"IF($J261='Year 01'!$J261,'Year 01'!H261,$J261)","v":""},{"$f":"IF($J261='Year 01'!$J261,'Year 01'!I261,$J261)","v":""},{"$f":"'Year 01'!AN261","v":""},"",{"$f":"IF(E261 = 0, \"\", MATCH($E261,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!BA$7+$J261-1))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$W$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AB$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,1,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0)*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},"","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$B$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$F$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$O$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$BF$7+$K261-1))","v":""},{"$f":"IF(L261=\"\", \"\", VLOOKUP(X261,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,P261,IF($X261=1,IF(Z$9=$G261,(1-$M261),0),IF($X261=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,Q261,IF($X261=1,IF(AA$9=$G261,(1-$M261),0),IF($X261=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,R261,IF($X261=1,IF(AB$9=$G261,(1-$M261),0),IF($X261=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,S261,IF($X261=1,IF(AC$9=$G261,(1-$M261),0),IF($X261=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X261=3,1,IF($X261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AO$7+$J261-1),$J261))","v":""},"",{"$f":"IF(L261=\"\", \"\", IF($X261=0,$V261,IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$T$7+$X261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261)))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$CE$7+$K261-1)*$F261)","v":""},"","","","","","","","","","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,IF($AK261=0,$W261,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1)*$F261)))","v":""},"",{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$V$7)*$F261)","v":""}]
[0.85022885419437333,0.9889830416084,{"$f":"IF(Inventory!AH261=Inventory!$C$1032,0.5,1)*B262","v":0.9889830416084},{"$f":"Inventory!C261","v":0},{"$f":"Inventory!E261","v":0},{"$f":"Inventory!W261","v":""},{"$f":"'Year 01'!AM262","v":""},{"$f":"IF($J262='Year 01'!$J262,'Year 01'!H262,$J262)","v":""},{"$f":"IF($J262='Year 01'!$J262,'Year 01'!I262,$J262)","v":""},{"$f":"'Year 01'!AN262","v":""},"",{"$f":"IF(E262 = 0, \"\", MATCH($E262,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!BA$7+$J262-1))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$W$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AB$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,1,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0)*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},"","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$B$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$F$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$O$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$BF$7+$K262-1))","v":""},{"$f":"IF(L262=\"\", \"\", VLOOKUP(X262,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,P262,IF($X262=1,IF(Z$9=$G262,(1-$M262),0),IF($X262=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,Q262,IF($X262=1,IF(AA$9=$G262,(1-$M262),0),IF($X262=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,R262,IF($X262=1,IF(AB$9=$G262,(1-$M262),0),IF($X262=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,S262,IF($X262=1,IF(AC$9=$G262,(1-$M262),0),IF($X262=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X262=3,1,IF($X262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AO$7+$J262-1),$J262))","v":""},"",{"$f":"IF(L262=\"\", \"\", IF($X262=0,$V262,IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$T$7+$X262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262)))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$CE$7+$K262-1)*$F262)","v":""},"","","","","","","","","","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,IF($AK262=0,$W262,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1)*$F262)))","v":""},"",{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$V$7)*$F262)","v":""}]
[0.14233295329919393,0.84253527029202135,{"$f":"IF(Inventory!AH273=Inventory!$C$1032,0.5,1)*B274","v":0.84253527029202135},{"$f":"Inventory!C273","v":0},{"$f":"Inventory!E273","v":0},{"$f":"Inventory!W273","v":""},{"$f":"'Year 01'!AM274","v":""},{"$f":"IF($J274='Year 01'!$J274,'Year 01'!H274,$J274)","v":""},{"$f":"IF($J274='Year 01'!$J274,'Year 01'!I274,$J274)","v":""},{"$f":"'Year 01'!AN274","v":""},"",{"$f":"IF(E274 = 0, \"\", MATCH($E274,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!BA$7+$J274-1))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$W$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AB$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,1,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0)*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},"","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$B$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$F$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$O$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$BF$7+$K274-1))","v":""},{"$f":"IF(L274=\"\", \"\", VLOOKUP(X274,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,P274,IF($X274=1,IF(Z$9=$G274,(1-$M274),0),IF($X274=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,Q274,IF($X274=1,IF(AA$9=$G274,(1-$M274),0),IF($X274=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,R274,IF($X274=1,IF(AB$9=$G274,(1-$M274),0),IF($X274=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,S274,IF($X274=1,IF(AC$9=$G274,(1-$M274),0),IF($X274=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X274=3,1,IF($X274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AO$7+$J274-1),$J274))","v":""},"",{"$f":"IF(L274=\"\", \"\", IF($X274=0,$V274,IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$T$7+$X274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274)))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$CE$7+$K274-1)*$F274)","v":""},"","","","","","","","","","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,IF($AK274=0,$W274,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1)*$F274)))","v":""},"",{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$V$7)*$F274)","v":""}]
[0.11474287155668883,0.19263184089079255,{"$f":"IF(Inventory!AH278=Inventory!$C$1032,0.5,1)*B279","v":0.19263184089079255},{"$f":"Inventory!C278","v":0},{"$f":"Inventory!E278","v":0},{"$f":"Inventory!W278","v":""},{"$f":"'Year 01'!AM279","v":""},{"$f":"IF($J279='Year 01'!$J279,'Year 01'!H279,$J279)","v":""},{"$f":"IF($J279='Year 01'!$J279,'Year 01'!I279,$J279)","v":""},{"$f":"'Year 01'!AN279","v":""},"",{"$f":"IF(E279 = 0, \"\", MATCH($E279,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!BA$7+$J279-1))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$W$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AB$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,1,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0)*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},"","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$B$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$F$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$O$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$BF$7+$K279-1))","v":""},{"$f":"IF(L279=\"\", \"\", VLOOKUP(X279,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,P279,IF($X279=1,IF(Z$9=$G279,(1-$M279),0),IF($X279=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,Q279,IF($X279=1,IF(AA$9=$G279,(1-$M279),0),IF($X279=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,R279,IF($X279=1,IF(AB$9=$G279,(1-$M279),0),IF($X279=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,S279,IF($X279=1,IF(AC$9=$G279,(1-$M279),0),IF($X279=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X279=3,1,IF($X279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AO$7+$J279-1),$J279))","v":""},"",{"$f":"IF(L279=\"\", \"\", IF($X279=0,$V279,IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$T$7+$X279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279)))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$CE$7+$K279-1)*$F279)","v":""},"","","","","","","","","","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,IF($AK279=0,$W279,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1)*$F279)))","v":""},"",{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$V$7)*$F279)","v":""}]
[0.11615369793938846,0.2023119380033036,{"$f":"IF(Inventory!AH281=Inventory!$C$1032,0.5,1)*B282","v":0.2023119380033036},{"$f":"Inventory!C281","v":0},{"$f":"Inventory!E281","v":0},{"$f":"Inventory!W281","v":""},{"$f":"'Year 01'!AM282","v":""},{"$f":"IF($J282='Year 01'!$J282,'Year 01'!H282,$J282)","v":""},{"$f":"IF($J282='Year 01'!$J282,'Year 01'!I282,$J282)","v":""},{"$f":"'Year 01'!AN282","v":""},"",{"$f":"IF(E282 = 0, \"\", MATCH($E282,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!BA$7+$J282-1))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$W$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AB$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,1,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0)*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},"","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$B$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$F$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$O$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$BF$7+$K282-1))","v":""},{"$f":"IF(L282=\"\", \"\", VLOOKUP(X282,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,P282,IF($X282=1,IF(Z$9=$G282,(1-$M282),0),IF($X282=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,Q282,IF($X282=1,IF(AA$9=$G282,(1-$M282),0),IF($X282=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,R282,IF($X282=1,IF(AB$9=$G282,(1-$M282),0),IF($X282=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,S282,IF($X282=1,IF(AC$9=$G282,(1-$M282),0),IF($X282=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X282=3,1,IF($X282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AO$7+$J282-1),$J282))","v":""},"",{"$f":"IF(L282=\"\", \"\", IF($X282=0,$V282,IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$T$7+$X282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282)))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$CE$7+$K282-1)*$F282)","v":""},"","","","","","","","","","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,IF($AK282=0,$W282,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1)*$F282)))","v":""},"",{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$V$7)*$F282)","v":""}]
[0.46507807635796083,0.36857165603556985,{"$f":"IF(Inventory!AH293=Inventory!$C$1032,0.5,1)*B294","v":0.36857165603556985},{"$f":"Inventory!C293","v":0},{"$f":"Inventory!E293","v":0},{"$f":"Inventory!W293","v":""},{"$f":"'Year 01'!AM294","v":""},{"$f":"IF($J294='Year 01'!$J294,'Year 01'!H294,$J294)","v":""},{"$f":"IF($J294='Year 01'!$J294,'Year 01'!I294,$J294)","v":""},{"$f":"'Year 01'!AN294","v":""},"",{"$f":"IF(E294 = 0, \"\", MATCH($E294,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!BA$7+$J294-1))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$W$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AB$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,1,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0)*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},"","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$B$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$F$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$O$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$BF$7+$K294-1))","v":""},{"$f":"IF(L294=\"\", \"\", VLOOKUP(X294,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,P294,IF($X294=1,IF(Z$9=$G294,(1-$M294),0),IF($X294=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,Q294,IF($X294=1,IF(AA$9=$G294,(1-$M294),0),IF($X294=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,R294,IF($X294=1,IF(AB$9=$G294,(1-$M294),0),IF($X294=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,S294,IF($X294=1,IF(AC$9=$G294,(1-$M294),0),IF($X294=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X294=3,1,IF($X294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AO$7+$J294-1),$J294))","v":""},"",{"$f":"IF(L294=\"\", \"\", IF($X294=0,$V294,IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$T$7+$X294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294)))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$CE$7+$K294-1)*$F294)","v":""},"","","","","","","","","","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,IF($AK294=0,$W294,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1)*$F294)))","v":""},"",{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$V$7)*$F294)","v":""}]
[0.2696246781717081,0.85908964597658244,{"$f":"IF(Inventory!AH301=Inventory!$C$1032,0.5,1)*B302","v":0.85908964597658244},{"$f":"Inventory!C301","v":0},{"$f":"Inventory!E301","v":0},{"$f":"Inventory!W301","v":""},{"$f":"'Year 01'!AM302","v":""},{"$f":"IF($J302='Year 01'!$J302,'Year 01'!H302,$J302)","v":""},{"$f":"IF($J302='Year 01'!$J302,'Year 01'!I302,$J302)","v":""},{"$f":"'Year 01'!AN302","v":""},"",{"$f":"IF(E302 = 0, \"\", MATCH($E302,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!BA$7+$J302-1))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$W$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AB$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,1,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0)*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},"","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$B$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$F$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$O$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$BF$7+$K302-1))","v":""},{"$f":"IF(L302=\"\", \"\", VLOOKUP(X302,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,P302,IF($X302=1,IF(Z$9=$G302,(1-$M302),0),IF($X302=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,Q302,IF($X302=1,IF(AA$9=$G302,(1-$M302),0),IF($X302=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,R302,IF($X302=1,IF(AB$9=$G302,(1-$M302),0),IF($X302=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,S302,IF($X302=1,IF(AC$9=$G302,(1-$M302),0),IF($X302=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X302=3,1,IF($X302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AO$7+$J302-1),$J302))","v":""},"",{"$f":"IF(L302=\"\", \"\", IF($X302=0,$V302,IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$T$7+$X302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302)))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$CE$7+$K302-1)*$F302)","v":""},"","","","","","","","","","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,IF($AK302=0,$W302,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1)*$F302)))","v":""},"",{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$V$7)*$F302)","v":""}]
[7.1405790199824626E-2,0.21168980704584461,{"$f":"IF(Inventory!AH302=Inventory!$C$1032,0.5,1)*B303","v":0.21168980704584461},{"$f":"Inventory!C302","v":0},{"$f":"Inventory!E302","v":0},{"$f":"Inventory!W302","v":""},{"$f":"'Year 01'!AM303","v":""},{"$f":"IF($J303='Year 01'!$J303,'Year 01'!H303,$J303)","v":""},{"$f":"IF($J303='Year 01'!$J303,'Year 01'!I303,$J303)","v":""},{"$f":"'Year 01'!AN303","v":""},"",{"$f":"IF(E303 = 0, \"\", MATCH($E303,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!BA$7+$J303-1))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$W$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AB$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,1,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0)*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},"","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$B$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$F$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$O$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$BF$7+$K303-1))","v":""},{"$f":"IF(L303=\"\", \"\", VLOOKUP(X303,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,P303,IF($X303=1,IF(Z$9=$G303,(1-$M303),0),IF($X303=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,Q303,IF($X303=1,IF(AA$9=$G303,(1-$M303),0),IF($X303=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,R303,IF($X303=1,IF(AB$9=$G303,(1-$M303),0),IF($X303=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,S303,IF($X303=1,IF(AC$9=$G303,(1-$M303),0),IF($X303=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X303=3,1,IF($X303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AO$7+$J303-1),$J303))","v":""},"",{"$f":"IF(L303=\"\", \"\", IF($X303=0,$V303,IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$T$7+$X303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303)))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$CE$7+$K303-1)*$F303)","v":""},"","","","","","","","","","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,IF($AK303=0,$W303,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1)*$F303)))","v":""},"",{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$V$7)*$F303)","v":""}]
[0.17490106244159831,0.85242371460234168,{"$f":"IF(Inventory!AH314=Inventory!$C$1032,0.5,1)*B315","v":0.85242371460234168},{"$f":"Inventory!C314","v":0},{"$f":"Inventory!E314","v":0},{"$f":"Inventory!W314","v":""},{"$f":"'Year 01'!AM315","v":""},{"$f":"IF($J315='Year 01'!$J315,'Year 01'!H315,$J315)","v":""},{"$f":"IF($J315='Year 01'!$J315,'Year 01'!I315,$J315)","v":""},{"$f":"'Year 01'!AN315","v":""},"",{"$f":"IF(E315 = 0, \"\", MATCH($E315,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!BA$7+$J315-1))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$W$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AB$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,1,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0)*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},"","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$B$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$F$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$O$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$BF$7+$K315-1))","v":""},{"$f":"IF(L315=\"\", \"\", VLOOKUP(X315,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,P315,IF($X315=1,IF(Z$9=$G315,(1-$M315),0),IF($X315=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,Q315,IF($X315=1,IF(AA$9=$G315,(1-$M315),0),IF($X315=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,R315,IF($X315=1,IF(AB$9=$G315,(1-$M315),0),IF($X315=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,S315,IF($X315=1,IF(AC$9=$G315,(1-$M315),0),IF($X315=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X315=3,1,IF($X315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AO$7+$J315-1),$J315))","v":""},"",{"$f":"IF(L315=\"\", \"\", IF($X315=0,$V315,IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$T$7+$X315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315)))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$CE$7+$K315-1)*$F315)","v":""},"","","","","","","","","","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,IF($AK315=0,$W315,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1)*$F315)))","v":""},"",{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$V$7)*$F315)","v":""}]
[0.95340753958089353,0.5092585448825484,{"$f":"IF(Inventory!AH321=Inventory!$C$1032,0.5,1)*B322","v":0.5092585448825484},{"$f":"Inventory!C321","v":0},{"$f":"Inventory!E321","v":0},{"$f":"Inventory!W321","v":""},{"$f":"'Year 01'!AM322","v":""},{"$f":"IF($J322='Year 01'!$J322,'Year 01'!H322,$J322)","v":""},{"$f":"IF($J322='Year 01'!$J322,'Year 01'!I322,$J322)","v":""},{"$f":"'Year 01'!AN322","v":""},"",{"$f":"IF(E322 = 0, \"\", MATCH($E322,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!BA$7+$J322-1))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$W$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AB$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,1,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0)*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},"","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$B$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$F$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$O$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$BF$7+$K322-1))","v":""},{"$f":"IF(L322=\"\", \"\", VLOOKUP(X322,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,P322,IF($X322=1,IF(Z$9=$G322,(1-$M322),0),IF($X322=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,Q322,IF($X322=1,IF(AA$9=$G322,(1-$M322),0),IF($X322=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,R322,IF($X322=1,IF(AB$9=$G322,(1-$M322),0),IF($X322=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,S322,IF($X322=1,IF(AC$9=$G322,(1-$M322),0),IF($X322=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X322=3,1,IF($X322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AO$7+$J322-1),$J322))","v":""},"",{"$f":"IF(L322=\"\", \"\", IF($X322=0,$V322,IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$T$7+$X322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322)))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$CE$7+$K322-1)*$F322)","v":""},"","","","","","","","","","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,IF($AK322=0,$W322,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1)*$F322)))","v":""},"",{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$V$7)*$F322)","v":""}]
[0.75148955800138073,0.17617454821798662,{"$f":"IF(Inventory!AH326=Inventory!$C$1032,0.5,1)*B327","v":0.17617454821798662},{"$f":"Inventory!C326","v":0},{"$f":"Inventory!E326","v":0},{"$f":"Inventory!W326","v":""},{"$f":"'Year 01'!AM327","v":""},{"$f":"IF($J327='Year 01'!$J327,'Year 01'!H327,$J327)","v":""},{"$f":"IF($J327='Year 01'!$J327,'Year 01'!I327,$J327)","v":""},{"$f":"'Year 01'!AN327","v":""},"",{"$f":"IF(E327 = 0, \"\", MATCH($E327,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!BA$7+$J327-1))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$W$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AB$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,1,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0)*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},"","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$B$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$F$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$O$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$BF$7+$K327-1))","v":""},{"$f":"IF(L327=\"\", \"\", VLOOKUP(X327,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,P327,IF($X327=1,IF(Z$9=$G327,(1-$M327),0),IF($X327=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,Q327,IF($X327=1,IF(AA$9=$G327,(1-$M327),0),IF($X327=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,R327,IF($X327=1,IF(AB$9=$G327,(1-$M327),0),IF($X327=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,S327,IF($X327=1,IF(AC$9=$G327,(1-$M327),0),IF($X327=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X327=3,1,IF($X327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AO$7+$J327-1),$J327))","v":""},"",{"$f":"IF(L327=\"\", \"\", IF($X327=0,$V327,IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$T$7+$X327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327)))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$CE$7+$K327-1)*$F327)","v":""},"","","","","","","","","","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,IF($AK327=0,$W327,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1)*$F327)))","v":""},"",{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$V$7)*$F327)","v":""}]
[0.31442575901680037,2.8497355234101684E-2,{"$f":"IF(Inventory!AH334=Inventory!$C$1032,0.5,1)*B335","v":2.8497355234101684E-2},{"$f":"Inventory!C334","v":0},{"$f":"Inventory!E334","v":0},{"$f":"Inventory!W334","v":""},{"$f":"'Year 01'!AM335","v":""},{"$f":"IF($J335='Year 01'!$J335,'Year 01'!H335,$J335)","v":""},{"$f":"IF($J335='Year 01'!$J335,'Year 01'!I335,$J335)","v":""},{"$f":"'Year 01'!AN335","v":""},"",{"$f":"IF(E335 = 0, \"\", MATCH($E335,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!BA$7+$J335-1))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$W$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AB$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,1,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0)*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},"","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$B$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$F$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$O$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$BF$7+$K335-1))","v":""},{"$f":"IF(L335=\"\", \"\", VLOOKUP(X335,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,P335,IF($X335=1,IF(Z$9=$G335,(1-$M335),0),IF($X335=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,Q335,IF($X335=1,IF(AA$9=$G335,(1-$M335),0),IF($X335=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,R335,IF($X335=1,IF(AB$9=$G335,(1-$M335),0),IF($X335=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,S335,IF($X335=1,IF(AC$9=$G335,(1-$M335),0),IF($X335=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X335=3,1,IF($X335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AO$7+$J335-1),$J335))","v":""},"",{"$f":"IF(L335=\"\", \"\", IF($X335=0,$V335,IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$T$7+$X335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335)))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$CE$7+$K335-1)*$F335)","v":""},"","","","","","","","","","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,IF($AK335=0,$W335,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1)*$F335)))","v":""},"",{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$V$7)*$F335)","v":""}]
[0.65087574471060772,0.19925603619589349,{"$f":"IF(Inventory!AH342=Inventory!$C$1032,0.5,1)*B343","v":0.19925603619589349},{"$f":"Inventory!C342","v":0},{"$f":"Inventory!E342","v":0},{"$f":"Inventory!W342","v":""},{"$f":"'Year 01'!AM343","v":""},{"$f":"IF($J343='Year 01'!$J343,'Year 01'!H343,$J343)","v":""},{"$f":"IF($J343='Year 01'!$J343,'Year 01'!I343,$J343)","v":""},{"$f":"'Year 01'!AN343","v":""},"",{"$f":"IF(E343 = 0, \"\", MATCH($E343,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!BA$7+$J343-1))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$W$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AB$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,1,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0)*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},"","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$B$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$F$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$O$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$BF$7+$K343-1))","v":""},{"$f":"IF(L343=\"\", \"\", VLOOKUP(X343,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,P343,IF($X343=1,IF(Z$9=$G343,(1-$M343),0),IF($X343=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,Q343,IF($X343=1,IF(AA$9=$G343,(1-$M343),0),IF($X343=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,R343,IF($X343=1,IF(AB$9=$G343,(1-$M343),0),IF($X343=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,S343,IF($X343=1,IF(AC$9=$G343,(1-$M343),0),IF($X343=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X343=3,1,IF($X343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AO$7+$J343-1),$J343))","v":""},"",{"$f":"IF(L343=\"\", \"\", IF($X343=0,$V343,IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$T$7+$X343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343)))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$CE$7+$K343-1)*$F343)","v":""},"","","","","","","","","","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,IF($AK343=0,$W343,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1)*$F343)))","v":""},"",{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$V$7)*$F343)","v":""}]
[2.3376681121951126E-2,0.20532538666420763,{"$f":"IF(Inventory!AH347=Inventory!$C$1032,0.5,1)*B348","v":0.20532538666420763},{"$f":"Inventory!C347","v":0},{"$f":"Inventory!E347","v":0},{"$f":"Inventory!W347","v":""},{"$f":"'Year 01'!AM348","v":""},{"$f":"IF($J348='Year 01'!$J348,'Year 01'!H348,$J348)","v":""},{"$f":"IF($J348='Year 01'!$J348,'Year 01'!I348,$J348)","v":""},{"$f":"'Year 01'!AN348","v":""},"",{"$f":"IF(E348 = 0, \"\", MATCH($E348,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!BA$7+$J348-1))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$W$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AB$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,1,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0)*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},"","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$B$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$F$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$O$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$BF$7+$K348-1))","v":""},{"$f":"IF(L348=\"\", \"\", VLOOKUP(X348,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,P348,IF($X348=1,IF(Z$9=$G348,(1-$M348),0),IF($X348=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,Q348,IF($X348=1,IF(AA$9=$G348,(1-$M348),0),IF($X348=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,R348,IF($X348=1,IF(AB$9=$G348,(1-$M348),0),IF($X348=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,S348,IF($X348=1,IF(AC$9=$G348,(1-$M348),0),IF($X348=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X348=3,1,IF($X348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AO$7+$J348-1),$J348))","v":""},"",{"$f":"IF(L348=\"\", \"\", IF($X348=0,$V348,IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$T$7+$X348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348)))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$CE$7+$K348-1)*$F348)","v":""},"","","","","","","","","","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,IF($AK348=0,$W348,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1)*$F348)))","v":""},"",{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$V$7)*$F348)","v":""}]
[0.57614543272390883,0.3066150856322587,{"$f":"IF(Inventory!AH355=Inventory!$C$1032,0.5,1)*B356","v":0.3066150856322587},{"$f":"Inventory!C355","v":0},{"$f":"Inventory!E355","v":0},{"$f":"Inventory!W355","v":""},{"$f":"'Year 01'!AM356","v":""},{"$f":"IF($J356='Year 01'!$J356,'Year 01'!H356,$J356)","v":""},{"$f":"IF($J356='Year 01'!$J356,'Year 01'!I356,$J356)","v":""},{"$f":"'Year 01'!AN356","v":""},"",{"$f":"IF(E356 = 0, \"\", MATCH($E356,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!BA$7+$J356-1))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$W$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AB$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,1,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0)*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},"","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$B$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$F$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$O$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$BF$7+$K356-1))","v":""},{"$f":"IF(L356=\"\", \"\", VLOOKUP(X356,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,P356,IF($X356=1,IF(Z$9=$G356,(1-$M356),0),IF($X356=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,Q356,IF($X356=1,IF(AA$9=$G356,(1-$M356),0),IF($X356=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,R356,IF($X356=1,IF(AB$9=$G356,(1-$M356),0),IF($X356=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,S356,IF($X356=1,IF(AC$9=$G356,(1-$M356),0),IF($X356=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X356=3,1,IF($X356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AO$7+$J356-1),$J356))","v":""},"",{"$f":"IF(L356=\"\", \"\", IF($X356=0,$V356,IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$T$7+$X356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356)))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$CE$7+$K356-1)*$F356)","v":""},"","","","","","","","","","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,IF($AK356=0,$W356,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1)*$F356)))","v":""},"",{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$V$7)*$F356)","v":""}]
[0.39607601688196248,0.19971281857900169,{"$f":"IF(Inventory!AH358=Inventory!$C$1032,0.5,1)*B359","v":0.19971281857900169},{"$f":"Inventory!C358","v":0},{"$f":"Inventory!E358","v":0},{"$f":"Inventory!W358","v":""},{"$f":"'Year 01'!AM359","v":""},{"$f":"IF($J359='Year 01'!$J359,'Year 01'!H359,$J359)","v":""},{"$f":"IF($J359='Year 01'!$J359,'Year 01'!I359,$J359)","v":""},{"$f":"'Year 01'!AN359","v":""},"",{"$f":"IF(E359 = 0, \"\", MATCH($E359,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!BA$7+$J359-1))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$W$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AB$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,1,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0)*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},"","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$B$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$F$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$O$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$BF$7+$K359-1))","v":""},{"$f":"IF(L359=\"\", \"\", VLOOKUP(X359,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,P359,IF($X359=1,IF(Z$9=$G359,(1-$M359),0),IF($X359=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,Q359,IF($X359=1,IF(AA$9=$G359,(1-$M359),0),IF($X359=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,R359,IF($X359=1,IF(AB$9=$G359,(1-$M359),0),IF($X359=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,S359,IF($X359=1,IF(AC$9=$G359,(1-$M359),0),IF($X359=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X359=3,1,IF($X359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AO$7+$J359-1),$J359))","v":""},"",{"$f":"IF(L359=\"\", \"\", IF($X359=0,$V359,IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$T$7+$X359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359)))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$CE$7+$K359-1)*$F359)","v":""},"","","","","","","","","","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,IF($AK359=0,$W359,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1)*$F359)))","v":""},"",{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$V$7)*$F359)","v":""}]
[0.99388741393332092,3.7048524442133801E-2,{"$f":"IF(Inventory!AH367=Inventory!$C$1032,0.5,1)*B368","v":3.7048524442133801E-2},{"$f":"Inventory!C367","v":0},{"$f":"Inventory!E367","v":0},{"$f":"Inventory!W367","v":""},{"$f":"'Year 01'!AM368","v":""},{"$f":"IF($J368='Year 01'!$J368,'Year 01'!H368,$J368)","v":""},{"$f":"IF($J368='Year 01'!$J368,'Year 01'!I368,$J368)","v":""},{"$f":"'Year 01'!AN368","v":""},"",{"$f":"IF(E368 = 0, \"\", MATCH($E368,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!BA$7+$J368-1))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$W$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AB$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,1,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0)*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},"","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$B$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$F$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$O$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$BF$7+$K368-1))","v":""},{"$f":"IF(L368=\"\", \"\", VLOOKUP(X368,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,P368,IF($X368=1,IF(Z$9=$G368,(1-$M368),0),IF($X368=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,Q368,IF($X368=1,IF(AA$9=$G368,(1-$M368),0),IF($X368=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,R368,IF($X368=1,IF(AB$9=$G368,(1-$M368),0),IF($X368=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,S368,IF($X368=1,IF(AC$9=$G368,(1-$M368),0),IF($X368=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X368=3,1,IF($X368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AO$7+$J368-1),$J368))","v":""},"",{"$f":"IF(L368=\"\", \"\", IF($X368=0,$V368,IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$T$7+$X368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368)))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$CE$7+$K368-1)*$F368)","v":""},"","","","","","","","","","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,IF($AK368=0,$W368,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1)*$F368)))","v":""},"",{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$V$7)*$F368)","v":""}]
[0.53945098037755568,0.4842367825225985,{"$f":"IF(Inventory!AH375=Inventory!$C$1032,0.5,1)*B376","v":0.4842367825225985},{"$f":"Inventory!C375","v":0},{"$f":"Inventory!E375","v":0},{"$f":"Inventory!W375","v":""},{"$f":"'Year 01'!AM376","v":""},{"$f":"IF($J376='Year 01'!$J376,'Year 01'!H376,$J376)","v":""},{"$f":"IF($J376='Year 01'!$J376,'Year 01'!I376,$J376)","v":""},{"$f":"'Year 01'!AN376","v":""},"",{"$f":"IF(E376 = 0, \"\", MATCH($E376,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!BA$7+$J376-1))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$W$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AB$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,1,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0)*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},"","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$B$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$F$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$O$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$BF$7+$K376-1))","v":""},{"$f":"IF(L376=\"\", \"\", VLOOKUP(X376,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,P376,IF($X376=1,IF(Z$9=$G376,(1-$M376),0),IF($X376=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,Q376,IF($X376=1,IF(AA$9=$G376,(1-$M376),0),IF($X376=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,R376,IF($X376=1,IF(AB$9=$G376,(1-$M376),0),IF($X376=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,S376,IF($X376=1,IF(AC$9=$G376,(1-$M376),0),IF($X376=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X376=3,1,IF($X376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AO$7+$J376-1),$J376))","v":""},"",{"$f":"IF(L376=\"\", \"\", IF($X376=0,$V376,IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$T$7+$X376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376)))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$CE$7+$K376-1)*$F376)","v":""},"","","","","","","","","","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,IF($AK376=0,$W376,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1)*$F376)))","v":""},"",{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$V$7)*$F376)","v":""}]
[0.62587009545802175,0.96620972407808625,{"$f":"IF(Inventory!AH380=Inventory!$C$1032,0.5,1)*B381","v":0.96620972407808625},{"$f":"Inventory!C380","v":0},{"$f":"Inventory!E380","v":0},{"$f":"Inventory!W380","v":""},{"$f":"'Year 01'!AM381","v":""},{"$f":"IF($J381='Year 01'!$J381,'Year 01'!H381,$J381)","v":""},{"$f":"IF($J381='Year 01'!$J381,'Year 01'!I381,$J381)","v":""},{"$f":"'Year 01'!AN381","v":""},"",{"$f":"IF(E381 = 0, \"\", MATCH($E381,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!BA$7+$J381-1))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$W$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AB$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,1,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0)*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},"","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$B$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$F$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$O$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$BF$7+$K381-1))","v":""},{"$f":"IF(L381=\"\", \"\", VLOOKUP(X381,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,P381,IF($X381=1,IF(Z$9=$G381,(1-$M381),0),IF($X381=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,Q381,IF($X381=1,IF(AA$9=$G381,(1-$M381),0),IF($X381=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,R381,IF($X381=1,IF(AB$9=$G381,(1-$M381),0),IF($X381=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,S381,IF($X381=1,IF(AC$9=$G381,(1-$M381),0),IF($X381=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X381=3,1,IF($X381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AO$7+$J381-1),$J381))","v":""},"",{"$f":"IF(L381=\"\", \"\", IF($X381=0,$V381,IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$T$7+$X381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381)))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$CE$7+$K381-1)*$F381)","v":""},"","","","","","","","","","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,IF($AK381=0,$W381,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1)*$F381)))","v":""},"",{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$V$7)*$F381)","v":""}]
[0.56995467775031428,0.23430069330500503,{"$f":"IF(Inventory!AH388=Inventory!$C$1032,0.5,1)*B389","v":0.23430069330500503},{"$f":"Inventory!C388","v":0},{"$f":"Inventory!E388","v":0},{"$f":"Inventory!W388","v":""},{"$f":"'Year 01'!AM389","v":""},{"$f":"IF($J389='Year 01'!$J389,'Year 01'!H389,$J389)","v":""},{"$f":"IF($J389='Year 01'!$J389,'Year 01'!I389,$J389)","v":""},{"$f":"'Year 01'!AN389","v":""},"",{"$f":"IF(E389 = 0, \"\", MATCH($E389,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!BA$7+$J389-1))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$W$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AB$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,1,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0)*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},"","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$B$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$F$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$O$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$BF$7+$K389-1))","v":""},{"$f":"IF(L389=\"\", \"\", VLOOKUP(X389,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,P389,IF($X389=1,IF(Z$9=$G389,(1-$M389),0),IF($X389=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,Q389,IF($X389=1,IF(AA$9=$G389,(1-$M389),0),IF($X389=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,R389,IF($X389=1,IF(AB$9=$G389,(1-$M389),0),IF($X389=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,S389,IF($X389=1,IF(AC$9=$G389,(1-$M389),0),IF($X389=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X389=3,1,IF($X389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AO$7+$J389-1),$J389))","v":""},"",{"$f":"IF(L389=\"\", \"\", IF($X389=0,$V389,IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$T$7+$X389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389)))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$CE$7+$K389-1)*$F389)","v":""},"","","","","","","","","","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,IF($AK389=0,$W389,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1)*$F389)))","v":""},"",{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$V$7)*$F389)","v":""}]
[2.1134247439471232E-2,9.9833459236340016E-2,{"$f":"IF(Inventory!AH391=Inventory!$C$1032,0.5,1)*B392","v":9.9833459236340016E-2},{"$f":"Inventory!C391","v":0},{"$f":"Inventory!E391","v":0},{"$f":"Inventory!W391","v":""},{"$f":"'Year 01'!AM392","v":""},{"$f":"IF($J392='Year 01'!$J392,'Year 01'!H392,$J392)","v":""},{"$f":"IF($J392='Year 01'!$J392,'Year 01'!I392,$J392)","v":""},{"$f":"'Year 01'!AN392","v":""},"",{"$f":"IF(E392 = 0, \"\", MATCH($E392,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!BA$7+$J392-1))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$W$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AB$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,1,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0)*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},"","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$B$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$F$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$O$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$BF$7+$K392-1))","v":""},{"$f":"IF(L392=\"\", \"\", VLOOKUP(X392,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,P392,IF($X392=1,IF(Z$9=$G392,(1-$M392),0),IF($X392=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,Q392,IF($X392=1,IF(AA$9=$G392,(1-$M392),0),IF($X392=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,R392,IF($X392=1,IF(AB$9=$G392,(1-$M392),0),IF($X392=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,S392,IF($X392=1,IF(AC$9=$G392,(1-$M392),0),IF($X392=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X392=3,1,IF($X392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AO$7+$J392-1),$J392))","v":""},"",{"$f":"IF(L392=\"\", \"\", IF($X392=0,$V392,IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$T$7+$X392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392)))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$CE$7+$K392-1)*$F392)","v":""},"","","","","","","","","","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,IF($AK392=0,$W392,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1)*$F392)))","v":""},"",{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$V$7)*$F392)","v":""}]
[0.37728201548970031,0.88485387854833575,{"$f":"IF(Inventory!AH400=Inventory!$C$1032,0.5,1)*B401","v":0.88485387854833575},{"$f":"Inventory!C400","v":0},{"$f":"Inventory!E400","v":0},{"$f":"Inventory!W400","v":""},{"$f":"'Year 01'!AM401","v":""},{"$f":"IF($J401='Year 01'!$J401,'Year 01'!H401,$J401)","v":""},{"$f":"IF($J401='Year 01'!$J401,'Year 01'!I401,$J401)","v":""},{"$f":"'Year 01'!AN401","v":""},"",{"$f":"IF(E401 = 0, \"\", MATCH($E401,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!BA$7+$J401-1))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$W$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AB$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,1,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0)*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},"","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$B$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$F$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$O$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$BF$7+$K401-1))","v":""},{"$f":"IF(L401=\"\", \"\", VLOOKUP(X401,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,P401,IF($X401=1,IF(Z$9=$G401,(1-$M401),0),IF($X401=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,Q401,IF($X401=1,IF(AA$9=$G401,(1-$M401),0),IF($X401=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,R401,IF($X401=1,IF(AB$9=$G401,(1-$M401),0),IF($X401=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,S401,IF($X401=1,IF(AC$9=$G401,(1-$M401),0),IF($X401=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X401=3,1,IF($X401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AO$7+$J401-1),$J401))","v":""},"",{"$f":"IF(L401=\"\", \"\", IF($X401=0,$V401,IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$T$7+$X401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401)))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$CE$7+$K401-1)*$F401)","v":""},"","","","","","","","","","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,IF($AK401=0,$W401,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1)*$F401)))","v":""},"",{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$V$7)*$F401)","v":""}]
[0.503654601120054,0.27888582031803311,{"$f":"IF(Inventory!AH408=Inventory!$C$1032,0.5,1)*B409","v":0.27888582031803311},{"$f":"Inventory!C408","v":0},{"$f":"Inventory!E408","v":0},{"$f":"Inventory!W408","v":""},{"$f":"'Year 01'!AM409","v":""},{"$f":"IF($J409='Year 01'!$J409,'Year 01'!H409,$J409)","v":""},{"$f":"IF($J409='Year 01'!$J409,'Year 01'!I409,$J409)","v":""},{"$f":"'Year 01'!AN409","v":""},"",{"$f":"IF(E409 = 0, \"\", MATCH($E409,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!BA$7+$J409-1))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$W$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AB$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,1,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0)*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},"","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$B$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$F$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$O$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$BF$7+$K409-1))","v":""},{"$f":"IF(L409=\"\", \"\", VLOOKUP(X409,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,P409,IF($X409=1,IF(Z$9=$G409,(1-$M409),0),IF($X409=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,Q409,IF($X409=1,IF(AA$9=$G409,(1-$M409),0),IF($X409=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,R409,IF($X409=1,IF(AB$9=$G409,(1-$M409),0),IF($X409=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,S409,IF($X409=1,IF(AC$9=$G409,(1-$M409),0),IF($X409=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X409=3,1,IF($X409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AO$7+$J409-1),$J409))","v":""},"",{"$f":"IF(L409=\"\", \"\", IF($X409=0,$V409,IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$T$7+$X409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409)))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$CE$7+$K409-1)*$F409)","v":""},"","","","","","","","","","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,IF($AK409=0,$W409,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1)*$F409)))","v":""},"",{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$V$7)*$F409)","v":""}]
[0.63359316496261264,0.31892158750269206,{"$f":"IF(Inventory!AH413=Inventory!$C$1032,0.5,1)*B414","v":0.31892158750269206},{"$f":"Inventory!C413","v":0},{"$f":"Inventory!E413","v":0},{"$f":"Inventory!W413","v":""},{"$f":"'Year 01'!AM414","v":""},{"$f":"IF($J414='Year 01'!$J414,'Year 01'!H414,$J414)","v":""},{"$f":"IF($J414='Year 01'!$J414,'Year 01'!I414,$J414)","v":""},{"$f":"'Year 01'!AN414","v":""},"",{"$f":"IF(E414 = 0, \"\", MATCH($E414,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!BA$7+$J414-1))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$W$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AB$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,1,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0)*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},"","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$B$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$F$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$O$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$BF$7+$K414-1))","v":""},{"$f":"IF(L414=\"\", \"\", VLOOKUP(X414,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,P414,IF($X414=1,IF(Z$9=$G414,(1-$M414),0),IF($X414=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,Q414,IF($X414=1,IF(AA$9=$G414,(1-$M414),0),IF($X414=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,R414,IF($X414=1,IF(AB$9=$G414,(1-$M414),0),IF($X414=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,S414,IF($X414=1,IF(AC$9=$G414,(1-$M414),0),IF($X414=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X414=3,1,IF($X414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AO$7+$J414-1),$J414))","v":""},"",{"$f":"IF(L414=\"\", \"\", IF($X414=0,$V414,IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$T$7+$X414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414)))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$CE$7+$K414-1)*$F414)","v":""},"","","","","","","","","","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,IF($AK414=0,$W414,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1)*$F414)))","v":""},"",{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$V$7)*$F414)","v":""}]
[0.89599175983977719,0.29022761021544752,{"$f":"IF(Inventory!AH421=Inventory!$C$1032,0.5,1)*B422","v":0.29022761021544752},{"$f":"Inventory!C421","v":0},{"$f":"Inventory!E421","v":0},{"$f":"Inventory!W421","v":""},{"$f":"'Year 01'!AM422","v":""},{"$f":"IF($J422='Year 01'!$J422,'Year 01'!H422,$J422)","v":""},{"$f":"IF($J422='Year 01'!$J422,'Year 01'!I422,$J422)","v":""},{"$f":"'Year 01'!AN422","v":""},"",{"$f":"IF(E422 = 0, \"\", MATCH($E422,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!BA$7+$J422-1))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$W$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AB$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,1,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0)*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},"","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$B$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$F$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$O$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$BF$7+$K422-1))","v":""},{"$f":"IF(L422=\"\", \"\", VLOOKUP(X422,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,P422,IF($X422=1,IF(Z$9=$G422,(1-$M422),0),IF($X422=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,Q422,IF($X422=1,IF(AA$9=$G422,(1-$M422),0),IF($X422=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,R422,IF($X422=1,IF(AB$9=$G422,(1-$M422),0),IF($X422=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,S422,IF($X422=1,IF(AC$9=$G422,(1-$M422),0),IF($X422=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X422=3,1,IF($X422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AO$7+$J422-1),$J422))","v":""},"",{"$f":"IF(L422=\"\", \"\", IF($X422=0,$V422,IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$T$7+$X422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422)))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$CE$7+$K422-1)*$F422)","v":""},"","","","","","","","","","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,IF($AK422=0,$W422,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1)*$F422)))","v":""},"",{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$V$7)*$F422)","v":""}]
[0.48986078021469459,0.84829106466626614,{"$f":"IF(Inventory!AH429=Inventory!$C$1032,0.5,1)*B430","v":0.84829106466626614},{"$f":"Inventory!C429","v":0},{"$f":"Inventory!E429","v":0},{"$f":"Inventory!W429","v":""},{"$f":"'Year 01'!AM430","v":""},{"$f":"IF($J430='Year 01'!$J430,'Year 01'!H430,$J430)","v":""},{"$f":"IF($J430='Year 01'!$J430,'Year 01'!I430,$J430)","v":""},{"$f":"'Year 01'!AN430","v":""},"",{"$f":"IF(E430 = 0, \"\", MATCH($E430,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!BA$7+$J430-1))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$W$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AB$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,1,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0)*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},"","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$B$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$F$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$O$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$BF$7+$K430-1))","v":""},{"$f":"IF(L430=\"\", \"\", VLOOKUP(X430,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,P430,IF($X430=1,IF(Z$9=$G430,(1-$M430),0),IF($X430=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,Q430,IF($X430=1,IF(AA$9=$G430,(1-$M430),0),IF($X430=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,R430,IF($X430=1,IF(AB$9=$G430,(1-$M430),0),IF($X430=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,S430,IF($X430=1,IF(AC$9=$G430,(1-$M430),0),IF($X430=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X430=3,1,IF($X430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AO$7+$J430-1),$J430))","v":""},"",{"$f":"IF(L430=\"\", \"\", IF($X430=0,$V430,IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$T$7+$X430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430)))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$CE$7+$K430-1)*$F430)","v":""},"","","","","","","","","","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,IF($AK430=0,$W430,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1)*$F430)))","v":""},"",{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$V$7)*$F430)","v":""}]
[0.11478237768411015,0.88413784386164762,{"$f":"IF(Inventory!AH432=Inventory!$C$1032,0.5,1)*B433","v":0.88413784386164762},{"$f":"Inventory!C432","v":0},{"$f":"Inventory!E432","v":0},{"$f":"Inventory!W432","v":""},{"$f":"'Year 01'!AM433","v":""},{"$f":"IF($J433='Year 01'!$J433,'Year 01'!H433,$J433)","v":""},{"$f":"IF($J433='Year 01'!$J433,'Year 01'!I433,$J433)","v":""},{"$f":"'Year 01'!AN433","v":""},"",{"$f":"IF(E433 = 0, \"\", MATCH($E433,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!BA$7+$J433-1))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$W$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AB$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,1,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0)*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},"","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$B$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$F$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$O$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$BF$7+$K433-1))","v":""},{"$f":"IF(L433=\"\", \"\", VLOOKUP(X433,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,P433,IF($X433=1,IF(Z$9=$G433,(1-$M433),0),IF($X433=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,Q433,IF($X433=1,IF(AA$9=$G433,(1-$M433),0),IF($X433=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,R433,IF($X433=1,IF(AB$9=$G433,(1-$M433),0),IF($X433=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,S433,IF($X433=1,IF(AC$9=$G433,(1-$M433),0),IF($X433=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X433=3,1,IF($X433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AO$7+$J433-1),$J433))","v":""},"",{"$f":"IF(L433=\"\", \"\", IF($X433=0,$V433,IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$T$7+$X433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433)))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$CE$7+$K433-1)*$F433)","v":""},"","","","","","","","","","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,IF($AK433=0,$W433,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1)*$F433)))","v":""},"",{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$V$7)*$F433)","v":""}]
[0.55262641724099326,0.62631444955388005,{"$f":"IF(Inventory!AH441=Inventory!$C$1032,0.5,1)*B442","v":0.62631444955388005},{"$f":"Inventory!C441","v":0},{"$f":"Inventory!E441","v":0},{"$f":"Inventory!W441","v":""},{"$f":"'Year 01'!AM442","v":""},{"$f":"IF($J442='Year 01'!$J442,'Year 01'!H442,$J442)","v":""},{"$f":"IF($J442='Year 01'!$J442,'Year 01'!I442,$J442)","v":""},{"$f":"'Year 01'!AN442","v":""},"",{"$f":"IF(E442 = 0, \"\", MATCH($E442,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!BA$7+$J442-1))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$W$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AB$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,1,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0)*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},"","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$B$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$F$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$O$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$BF$7+$K442-1))","v":""},{"$f":"IF(L442=\"\", \"\", VLOOKUP(X442,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,P442,IF($X442=1,IF(Z$9=$G442,(1-$M442),0),IF($X442=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,Q442,IF($X442=1,IF(AA$9=$G442,(1-$M442),0),IF($X442=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,R442,IF($X442=1,IF(AB$9=$G442,(1-$M442),0),IF($X442=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,S442,IF($X442=1,IF(AC$9=$G442,(1-$M442),0),IF($X442=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X442=3,1,IF($X442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AO$7+$J442-1),$J442))","v":""},"",{"$f":"IF(L442=\"\", \"\", IF($X442=0,$V442,IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$T$7+$X442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442)))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$CE$7+$K442-1)*$F442)","v":""},"","","","","","","","","","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,IF($AK442=0,$W442,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1)*$F442)))","v":""},"",{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$V$7)*$F442)","v":""}]
[0.94981548844099117,0.39043857510267377,{"$f":"IF(Inventory!AH449=Inventory!$C$1032,0.5,1)*B450","v":0.39043857510267377},{"$f":"Inventory!C449","v":0},{"$f":"Inventory!E449","v":0},{"$f":"Inventory!W449","v":""},{"$f":"'Year 01'!AM450","v":""},{"$f":"IF($J450='Year 01'!$J450,'Year 01'!H450,$J450)","v":""},{"$f":"IF($J450='Year 01'!$J450,'Year 01'!I450,$J450)","v":""},{"$f":"'Year 01'!AN450","v":""},"",{"$f":"IF(E450 = 0, \"\", MATCH($E450,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!BA$7+$J450-1))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$W$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AB$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,1,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0)*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},"","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$B$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$F$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$O$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$BF$7+$K450-1))","v":""},{"$f":"IF(L450=\"\", \"\", VLOOKUP(X450,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,P450,IF($X450=1,IF(Z$9=$G450,(1-$M450),0),IF($X450=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,Q450,IF($X450=1,IF(AA$9=$G450,(1-$M450),0),IF($X450=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,R450,IF($X450=1,IF(AB$9=$G450,(1-$M450),0),IF($X450=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,S450,IF($X450=1,IF(AC$9=$G450,(1-$M450),0),IF($X450=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X450=3,1,IF($X450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AO$7+$J450-1),$J450))","v":""},"",{"$f":"IF(L450=\"\", \"\", IF($X450=0,$V450,IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$T$7+$X450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450)))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$CE$7+$K450-1)*$F450)","v":""},"","","","","","","","","","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,IF($AK450=0,$W450,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1)*$F450)))","v":""},"",{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$V$7)*$F450)","v":""}]
[0.62145556626516818,0.28542809965290994,{"$f":"IF(Inventory!AH454=Inventory!$C$1032,0.5,1)*B455","v":0.28542809965290994},{"$f":"Inventory!C454","v":0},{"$f":"Inventory!E454","v":0},{"$f":"Inventory!W454","v":""},{"$f":"'Year 01'!AM455","v":""},{"$f":"IF($J455='Year 01'!$J455,'Year 01'!H455,$J455)","v":""},{"$f":"IF($J455='Year 01'!$J455,'Year 01'!I455,$J455)","v":""},{"$f":"'Year 01'!AN455","v":""},"",{"$f":"IF(E455 = 0, \"\", MATCH($E455,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!BA$7+$J455-1))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$W$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AB$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,1,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0)*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},"","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$B$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$F$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$O$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$BF$7+$K455-1))","v":""},{"$f":"IF(L455=\"\", \"\", VLOOKUP(X455,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,P455,IF($X455=1,IF(Z$9=$G455,(1-$M455),0),IF($X455=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,Q455,IF($X455=1,IF(AA$9=$G455,(1-$M455),0),IF($X455=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,R455,IF($X455=1,IF(AB$9=$G455,(1-$M455),0),IF($X455=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,S455,IF($X455=1,IF(AC$9=$G455,(1-$M455),0),IF($X455=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X455=3,1,IF($X455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AO$7+$J455-1),$J455))","v":""},"",{"$f":"IF(L455=\"\", \"\", IF($X455=0,$V455,IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$T$7+$X455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455)))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$CE$7+$K455-1)*$F455)","v":""},"","","","","","","","","","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,IF($AK455=0,$W455,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1)*$F455)))","v":""},"",{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$V$7)*$F455)","v":""}]
[0.10337375193807408,0.85815045649297061,{"$f":"IF(Inventory!AH462=Inventory!$C$1032,0.5,1)*B463","v":0.85815045649297061},{"$f":"Inventory!C462","v":0},{"$f":"Inventory!E462","v":0},{"$f":"Inventory!W462","v":""},{"$f":"'Year 01'!AM463","v":""},{"$f":"IF($J463='Year 01'!$J463,'Year 01'!H463,$J463)","v":""},{"$f":"IF($J463='Year 01'!$J463,'Year 01'!I463,$J463)","v":""},{"$f":"'Year 01'!AN463","v":""},"",{"$f":"IF(E463 = 0, \"\", MATCH($E463,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!BA$7+$J463-1))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$W$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AB$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,1,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0)*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},"","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$B$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$F$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$O$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$BF$7+$K463-1))","v":""},{"$f":"IF(L463=\"\", \"\", VLOOKUP(X463,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,P463,IF($X463=1,IF(Z$9=$G463,(1-$M463),0),IF($X463=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,Q463,IF($X463=1,IF(AA$9=$G463,(1-$M463),0),IF($X463=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,R463,IF($X463=1,IF(AB$9=$G463,(1-$M463),0),IF($X463=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,S463,IF($X463=1,IF(AC$9=$G463,(1-$M463),0),IF($X463=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X463=3,1,IF($X463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AO$7+$J463-1),$J463))","v":""},"",{"$f":"IF(L463=\"\", \"\", IF($X463=0,$V463,IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$T$7+$X463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463)))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$CE$7+$K463-1)*$F463)","v":""},"","","","","","","","","","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,IF($AK463=0,$W463,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1)*$F463)))","v":""},"",{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$V$7)*$F463)","v":""}]
[0.17048745732050308,0.72131239784836376,{"$f":"IF(Inventory!AH467=Inventory!$C$1032,0.5,1)*B468","v":0.72131239784836376},{"$f":"Inventory!C467","v":0},{"$f":"Inventory!E467","v":0},{"$f":"Inventory!W467","v":""},{"$f":"'Year 01'!AM468","v":""},{"$f":"IF($J468='Year 01'!$J468,'Year 01'!H468,$J468)","v":""},{"$f":"IF($J468='Year 01'!$J468,'Year 01'!I468,$J468)","v":""},{"$f":"'Year 01'!AN468","v":""},"",{"$f":"IF(E468 = 0, \"\", MATCH($E468,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!BA$7+$J468-1))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$W$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AB$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,1,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0)*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},"","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$B$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$F$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$O$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$BF$7+$K468-1))","v":""},{"$f":"IF(L468=\"\", \"\", VLOOKUP(X468,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,P468,IF($X468=1,IF(Z$9=$G468,(1-$M468),0),IF($X468=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,Q468,IF($X468=1,IF(AA$9=$G468,(1-$M468),0),IF($X468=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,R468,IF($X468=1,IF(AB$9=$G468,(1-$M468),0),IF($X468=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,S468,IF($X468=1,IF(AC$9=$G468,(1-$M468),0),IF($X468=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X468=3,1,IF($X468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AO$7+$J468-1),$J468))","v":""},"",{"$f":"IF(L468=\"\", \"\", IF($X468=0,$V468,IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$T$7+$X468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468)))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$CE$7+$K468-1)*$F468)","v":""},"","","","","","","","","","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,IF($AK468=0,$W468,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1)*$F468)))","v":""},"",{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$V$7)*$F468)","v":""}]
[0.25573753365562346,0.2474377840987988,{"$f":"IF(Inventory!AH475=Inventory!$C$1032,0.5,1)*B476","v":0.2474377840987988},{"$f":"Inventory!C475","v":0},{"$f":"Inventory!E475","v":0},{"$f":"Inventory!W475","v":""},{"$f":"'Year 01'!AM476","v":""},{"$f":"IF($J476='Year 01'!$J476,'Year 01'!H476,$J476)","v":""},{"$f":"IF($J476='Year 01'!$J476,'Year 01'!I476,$J476)","v":""},{"$f":"'Year 01'!AN476","v":""},"",{"$f":"IF(E476 = 0, \"\", MATCH($E476,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!BA$7+$J476-1))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$W$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AB$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,1,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0)*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},"","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$B$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$F$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$O$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$BF$7+$K476-1))","v":""},{"$f":"IF(L476=\"\", \"\", VLOOKUP(X476,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,P476,IF($X476=1,IF(Z$9=$G476,(1-$M476),0),IF($X476=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,Q476,IF($X476=1,IF(AA$9=$G476,(1-$M476),0),IF($X476=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,R476,IF($X476=1,IF(AB$9=$G476,(1-$M476),0),IF($X476=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,S476,IF($X476=1,IF(AC$9=$G476,(1-$M476),0),IF($X476=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X476=3,1,IF($X476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AO$7+$J476-1),$J476))","v":""},"",{"$f":"IF(L476=\"\", \"\", IF($X476=0,$V476,IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$T$7+$X476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476)))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$CE$7+$K476-1)*$F476)","v":""},"","","","","","","","","","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,IF($AK476=0,$W476,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1)*$F476)))","v":""},"",{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$V$7)*$F476)","v":""}]
[8.8592535584012921E-2,0.52350964961593305,{"$f":"IF(Inventory!AH482=Inventory!$C$1032,0.5,1)*B483","v":0.52350964961593305},{"$f":"Inventory!C482","v":0},{"$f":"Inventory!E482","v":0},{"$f":"Inventory!W482","v":""},{"$f":"'Year 01'!AM483","v":""},{"$f":"IF($J483='Year 01'!$J483,'Year 01'!H483,$J483)","v":""},{"$f":"IF($J483='Year 01'!$J483,'Year 01'!I483,$J483)","v":""},{"$f":"'Year 01'!AN483","v":""},"",{"$f":"IF(E483 = 0, \"\", MATCH($E483,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!BA$7+$J483-1))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$W$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AB$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,1,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0)*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},"","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$B$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$F$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$O$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$BF$7+$K483-1))","v":""},{"$f":"IF(L483=\"\", \"\", VLOOKUP(X483,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,P483,IF($X483=1,IF(Z$9=$G483,(1-$M483),0),IF($X483=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,Q483,IF($X483=1,IF(AA$9=$G483,(1-$M483),0),IF($X483=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,R483,IF($X483=1,IF(AB$9=$G483,(1-$M483),0),IF($X483=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,S483,IF($X483=1,IF(AC$9=$G483,(1-$M483),0),IF($X483=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X483=3,1,IF($X483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AO$7+$J483-1),$J483))","v":""},"",{"$f":"IF(L483=\"\", \"\", IF($X483=0,$V483,IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$T$7+$X483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483)))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$CE$7+$K483-1)*$F483)","v":""},"","","","","","","","","","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,IF($AK483=0,$W483,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1)*$F483)))","v":""},"",{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$V$7)*$F483)","v":""}]
[0.83412995192900363,0.83719801625713441,{"$f":"IF(Inventory!AH487=Inventory!$C$1032,0.5,1)*B488","v":0.83719801625713441},{"$f":"Inventory!C487","v":0},{"$f":"Inventory!E487","v":0},{"$f":"Inventory!W487","v":""},{"$f":"'Year 01'!AM488","v":""},{"$f":"IF($J488='Year 01'!$J488,'Year 01'!H488,$J488)","v":""},{"$f":"IF($J488='Year 01'!$J488,'Year 01'!I488,$J488)","v":""},{"$f":"'Year 01'!AN488","v":""},"",{"$f":"IF(E488 = 0, \"\", MATCH($E488,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!BA$7+$J488-1))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$W$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AB$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,1,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0)*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},"","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$B$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$F$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$O$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$BF$7+$K488-1))","v":""},{"$f":"IF(L488=\"\", \"\", VLOOKUP(X488,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,P488,IF($X488=1,IF(Z$9=$G488,(1-$M488),0),IF($X488=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,Q488,IF($X488=1,IF(AA$9=$G488,(1-$M488),0),IF($X488=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,R488,IF($X488=1,IF(AB$9=$G488,(1-$M488),0),IF($X488=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,S488,IF($X488=1,IF(AC$9=$G488,(1-$M488),0),IF($X488=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X488=3,1,IF($X488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AO$7+$J488-1),$J488))","v":""},"",{"$f":"IF(L488=\"\", \"\", IF($X488=0,$V488,IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$T$7+$X488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488)))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$CE$7+$K488-1)*$F488)","v":""},"","","","","","","","","","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,IF($AK488=0,$W488,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1)*$F488)))","v":""},"",{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$V$7)*$F488)","v":""}]
[0.16959415614162754,0.28410689796838162,{"$f":"IF(Inventory!AH495=Inventory!$C$1032,0.5,1)*B496","v":0.28410689796838162},{"$f":"Inventory!C495","v":0},{"$f":"Inventory!E495","v":0},{"$f":"Inventory!W495","v":""},{"$f":"'Year 01'!AM496","v":""},{"$f":"IF($J496='Year 01'!$J496,'Year 01'!H496,$J496)","v":""},{"$f":"IF($J496='Year 01'!$J496,'Year 01'!I496,$J496)","v":""},{"$f":"'Year 01'!AN496","v":""},"",{"$f":"IF(E496 = 0, \"\", MATCH($E496,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!BA$7+$J496-1))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$W$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AB$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,1,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0)*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},"","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$B$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$F$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$O$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$BF$7+$K496-1))","v":""},{"$f":"IF(L496=\"\", \"\", VLOOKUP(X496,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,P496,IF($X496=1,IF(Z$9=$G496,(1-$M496),0),IF($X496=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,Q496,IF($X496=1,IF(AA$9=$G496,(1-$M496),0),IF($X496=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,R496,IF($X496=1,IF(AB$9=$G496,(1-$M496),0),IF($X496=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,S496,IF($X496=1,IF(AC$9=$G496,(1-$M496),0),IF($X496=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X496=3,1,IF($X496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AO$7+$J496-1),$J496))","v":""},"",{"$f":"IF(L496=\"\", \"\", IF($X496=0,$V496,IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$T$7+$X496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496)))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$CE$7+$K496-1)*$F496)","v":""},"","","","","","","","","","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,IF($AK496=0,$W496,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1)*$F496)))","v":""},"",{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$V$7)*$F496)","v":""}]
[0.1340284831648082,0.56967833188566963,{"$f":"IF(Inventory!AH500=Inventory!$C$1032,0.5,1)*B501","v":0.56967833188566963},{"$f":"Inventory!C500","v":0},{"$f":"Inventory!E500","v":0},{"$f":"Inventory!W500","v":""},{"$f":"'Year 01'!AM501","v":""},{"$f":"IF($J501='Year 01'!$J501,'Year 01'!H501,$J501)","v":""},{"$f":"IF($J501='Year 01'!$J501,'Year 01'!I501,$J501)","v":""},{"$f":"'Year 01'!AN501","v":""},"",{"$f":"IF(E501 = 0, \"\", MATCH($E501,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!BA$7+$J501-1))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$W$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AB$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,1,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0)*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},"","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$B$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$F$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$O$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$BF$7+$K501-1))","v":""},{"$f":"IF(L501=\"\", \"\", VLOOKUP(X501,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,P501,IF($X501=1,IF(Z$9=$G501,(1-$M501),0),IF($X501=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,Q501,IF($X501=1,IF(AA$9=$G501,(1-$M501),0),IF($X501=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,R501,IF($X501=1,IF(AB$9=$G501,(1-$M501),0),IF($X501=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,S501,IF($X501=1,IF(AC$9=$G501,(1-$M501),0),IF($X501=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X501=3,1,IF($X501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AO$7+$J501-1),$J501))","v":""},"",{"$f":"IF(L501=\"\", \"\", IF($X501=0,$V501,IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$T$7+$X501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501)))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$CE$7+$K501-1)*$F501)","v":""},"","","","","","","","","","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,IF($AK501=0,$W501,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1)*$F501)))","v":""},"",{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$V$7)*$F501)","v":""}]
[0.65580218189510042,0.27249941654944043,{"$f":"IF(Inventory!AH508=Inventory!$C$1032,0.5,1)*B509","v":0.27249941654944043},{"$f":"Inventory!C508","v":0},{"$f":"Inventory!E508","v":0},{"$f":"Inventory!W508","v":""},{"$f":"'Year 01'!AM509","v":""},{"$f":"IF($J509='Year 01'!$J509,'Year 01'!H509,$J509)","v":""},{"$f":"IF($J509='Year 01'!$J509,'Year 01'!I509,$J509)","v":""},{"$f":"'Year 01'!AN509","v":""},"",{"$f":"IF(E509 = 0, \"\", MATCH($E509,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!BA$7+$J509-1))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$W$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AB$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,1,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0)*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},"","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$B$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$F$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$O$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$BF$7+$K509-1))","v":""},{"$f":"IF(L509=\"\", \"\", VLOOKUP(X509,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,P509,IF($X509=1,IF(Z$9=$G509,(1-$M509),0),IF($X509=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,Q509,IF($X509=1,IF(AA$9=$G509,(1-$M509),0),IF($X509=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,R509,IF($X509=1,IF(AB$9=$G509,(1-$M509),0),IF($X509=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,S509,IF($X509=1,IF(AC$9=$G509,(1-$M509),0),IF($X509=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X509=3,1,IF($X509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AO$7+$J509-1),$J509))","v":""},"",{"$f":"IF(L509=\"\", \"\", IF($X509=0,$V509,IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$T$7+$X509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509)))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$CE$7+$K509-1)*$F509)","v":""},"","","","","","","","","","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,IF($AK509=0,$W509,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1)*$F509)))","v":""},"",{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$V$7)*$F509)","v":""}]
[0.16136107812798473,0.79263941263429605,{"$f":"IF(Inventory!AH515=Inventory!$C$1032,0.5,1)*B516","v":0.79263941263429605},{"$f":"Inventory!C515","v":0},{"$f":"Inventory!E515","v":0},{"$f":"Inventory!W515","v":""},{"$f":"'Year 01'!AM516","v":""},{"$f":"IF($J516='Year 01'!$J516,'Year 01'!H516,$J516)","v":""},{"$f":"IF($J516='Year 01'!$J516,'Year 01'!I516,$J516)","v":""},{"$f":"'Year 01'!AN516","v":""},"",{"$f":"IF(E516 = 0, \"\", MATCH($E516,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!BA$7+$J516-1))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$W$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AB$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,1,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0)*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},"","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$B$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$F$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$O$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$BF$7+$K516-1))","v":""},{"$f":"IF(L516=\"\", \"\", VLOOKUP(X516,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,P516,IF($X516=1,IF(Z$9=$G516,(1-$M516),0),IF($X516=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,Q516,IF($X516=1,IF(AA$9=$G516,(1-$M516),0),IF($X516=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,R516,IF($X516=1,IF(AB$9=$G516,(1-$M516),0),IF($X516=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,S516,IF($X516=1,IF(AC$9=$G516,(1-$M516),0),IF($X516=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X516=3,1,IF($X516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AO$7+$J516-1),$J516))","v":""},"",{"$f":"IF(L516=\"\", \"\", IF($X516=0,$V516,IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$T$7+$X516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516)))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$CE$7+$K516-1)*$F516)","v":""},"","","","","","","","","","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,IF($AK516=0,$W516,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1)*$F516)))","v":""},"",{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$V$7)*$F516)","v":""}]
[8.4415291416900629E-2,0.57536596077049773,{"$f":"IF(Inventory!AH520=Inventory!$C$1032,0.5,1)*B521","v":0.57536596077049773},{"$f":"Inventory!C520","v":0},{"$f":"Inventory!E520","v":0},{"$f":"Inventory!W520","v":""},{"$f":"'Year 01'!AM521","v":""},{"$f":"IF($J521='Year 01'!$J521,'Year 01'!H521,$J521)","v":""},{"$f":"IF($J521='Year 01'!$J521,'Year 01'!I521,$J521)","v":""},{"$f":"'Year 01'!AN521","v":""},"",{"$f":"IF(E521 = 0, \"\", MATCH($E521,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!BA$7+$J521-1))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$W$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AB$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,1,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0)*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},"","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$B$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$F$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$O$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$BF$7+$K521-1))","v":""},{"$f":"IF(L521=\"\", \"\", VLOOKUP(X521,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,P521,IF($X521=1,IF(Z$9=$G521,(1-$M521),0),IF($X521=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,Q521,IF($X521=1,IF(AA$9=$G521,(1-$M521),0),IF($X521=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,R521,IF($X521=1,IF(AB$9=$G521,(1-$M521),0),IF($X521=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,S521,IF($X521=1,IF(AC$9=$G521,(1-$M521),0),IF($X521=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X521=3,1,IF($X521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AO$7+$J521-1),$J521))","v":""},"",{"$f":"IF(L521=\"\", \"\", IF($X521=0,$V521,IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$T$7+$X521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521)))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$CE$7+$K521-1)*$F521)","v":""},"","","","","","","","","","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,IF($AK521=0,$W521,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1)*$F521)))","v":""},"",{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$V$7)*$F521)","v":""}]
[0.41317640911228593,0.65646417524841394,{"$f":"IF(Inventory!AH528=Inventory!$C$1032,0.5,1)*B529","v":0.65646417524841394},{"$f":"Inventory!C528","v":0},{"$f":"Inventory!E528","v":0},{"$f":"Inventory!W528","v":""},{"$f":"'Year 01'!AM529","v":""},{"$f":"IF($J529='Year 01'!$J529,'Year 01'!H529,$J529)","v":""},{"$f":"IF($J529='Year 01'!$J529,'Year 01'!I529,$J529)","v":""},{"$f":"'Year 01'!AN529","v":""},"",{"$f":"IF(E529 = 0, \"\", MATCH($E529,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!BA$7+$J529-1))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$W$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AB$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,1,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0)*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},"","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$B$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$F$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$O$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$BF$7+$K529-1))","v":""},{"$f":"IF(L529=\"\", \"\", VLOOKUP(X529,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,P529,IF($X529=1,IF(Z$9=$G529,(1-$M529),0),IF($X529=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,Q529,IF($X529=1,IF(AA$9=$G529,(1-$M529),0),IF($X529=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,R529,IF($X529=1,IF(AB$9=$G529,(1-$M529),0),IF($X529=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,S529,IF($X529=1,IF(AC$9=$G529,(1-$M529),0),IF($X529=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X529=3,1,IF($X529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AO$7+$J529-1),$J529))","v":""},"",{"$f":"IF(L529=\"\", \"\", IF($X529=0,$V529,IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$T$7+$X529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529)))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$CE$7+$K529-1)*$F529)","v":""},"","","","","","","","","","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,IF($AK529=0,$W529,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1)*$F529)))","v":""},"",{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$V$7)*$F529)","v":""}]
[0.49031143163083046,0.71467325614425048,{"$f":"IF(Inventory!AH536=Inventory!$C$1032,0.5,1)*B537","v":0.71467325614425048},{"$f":"Inventory!C536","v":0},{"$f":"Inventory!E536","v":0},{"$f":"Inventory!W536","v":""},{"$f":"'Year 01'!AM537","v":""},{"$f":"IF($J537='Year 01'!$J537,'Year 01'!H537,$J537)","v":""},{"$f":"IF($J537='Year 01'!$J537,'Year 01'!I537,$J537)","v":""},{"$f":"'Year 01'!AN537","v":""},"",{"$f":"IF(E537 = 0, \"\", MATCH($E537,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!BA$7+$J537-1))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$W$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AB$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,1,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0)*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},"","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$B$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$F$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$O$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$BF$7+$K537-1))","v":""},{"$f":"IF(L537=\"\", \"\", VLOOKUP(X537,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,P537,IF($X537=1,IF(Z$9=$G537,(1-$M537),0),IF($X537=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,Q537,IF($X537=1,IF(AA$9=$G537,(1-$M537),0),IF($X537=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,R537,IF($X537=1,IF(AB$9=$G537,(1-$M537),0),IF($X537=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,S537,IF($X537=1,IF(AC$9=$G537,(1-$M537),0),IF($X537=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X537=3,1,IF($X537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AO$7+$J537-1),$J537))","v":""},"",{"$f":"IF(L537=\"\", \"\", IF($X537=0,$V537,IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$T$7+$X537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537)))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$CE$7+$K537-1)*$F537)","v":""},"","","","","","","","","","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,IF($AK537=0,$W537,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1)*$F537)))","v":""},"",{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$V$7)*$F537)","v":""}]
[0.69356275874132367,0.58845752636937221,{"$f":"IF(Inventory!AH541=Inventory!$C$1032,0.5,1)*B542","v":0.58845752636937221},{"$f":"Inventory!C541","v":0},{"$f":"Inventory!E541","v":0},{"$f":"Inventory!W541","v":""},{"$f":"'Year 01'!AM542","v":""},{"$f":"IF($J542='Year 01'!$J542,'Year 01'!H542,$J542)","v":""},{"$f":"IF($J542='Year 01'!$J542,'Year 01'!I542,$J542)","v":""},{"$f":"'Year 01'!AN542","v":""},"",{"$f":"IF(E542 = 0, \"\", MATCH($E542,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!BA$7+$J542-1))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$W$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AB$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,1,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0)*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},"","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$B$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$F$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$O$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$BF$7+$K542-1))","v":""},{"$f":"IF(L542=\"\", \"\", VLOOKUP(X542,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,P542,IF($X542=1,IF(Z$9=$G542,(1-$M542),0),IF($X542=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,Q542,IF($X542=1,IF(AA$9=$G542,(1-$M542),0),IF($X542=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,R542,IF($X542=1,IF(AB$9=$G542,(1-$M542),0),IF($X542=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,S542,IF($X542=1,IF(AC$9=$G542,(1-$M542),0),IF($X542=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X542=3,1,IF($X542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AO$7+$J542-1),$J542))","v":""},"",{"$f":"IF(L542=\"\", \"\", IF($X542=0,$V542,IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$T$7+$X542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542)))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$CE$7+$K542-1)*$F542)","v":""},"","","","","","","","","","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,IF($AK542=0,$W542,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1)*$F542)))","v":""},"",{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$V$7)*$F542)","v":""}]
[0.77505206101887059,3.1120763354538172E-2,{"$f":"IF(Inventory!AH551=Inventory!$C$1032,0.5,1)*B552","v":3.1120763354538172E-2},{"$f":"Inventory!C551","v":0},{"$f":"Inventory!E551","v":0},{"$f":"Inventory!W551","v":""},{"$f":"'Year 01'!AM552","v":""},{"$f":"IF($J552='Year 01'!$J552,'Year 01'!H552,$J552)","v":""},{"$f":"IF($J552='Year 01'!$J552,'Year 01'!I552,$J552)","v":""},{"$f":"'Year 01'!AN552","v":""},"",{"$f":"IF(E552 = 0, \"\", MATCH($E552,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!BA$7+$J552-1))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$W$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AB$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,1,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0)*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},"","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$B$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$F$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$O$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$BF$7+$K552-1))","v":""},{"$f":"IF(L552=\"\", \"\", VLOOKUP(X552,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,P552,IF($X552=1,IF(Z$9=$G552,(1-$M552),0),IF($X552=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,Q552,IF($X552=1,IF(AA$9=$G552,(1-$M552),0),IF($X552=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,R552,IF($X552=1,IF(AB$9=$G552,(1-$M552),0),IF($X552=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,S552,IF($X552=1,IF(AC$9=$G552,(1-$M552),0),IF($X552=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X552=3,1,IF($X552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AO$7+$J552-1),$J552))","v":""},"",{"$f":"IF(L552=\"\", \"\", IF($X552=0,$V552,IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$T$7+$X552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552)))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$CE$7+$K552-1)*$F552)","v":""},"","","","","","","","","","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,IF($AK552=0,$W552,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1)*$F552)))","v":""},"",{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$V$7)*$F552)","v":""}]
[0.26940550896405979,0.64136585042512173,{"$f":"IF(Inventory!AH560=Inventory!$C$1032,0.5,1)*B561","v":0.64136585042512173},{"$f":"Inventory!C560","v":0},{"$f":"Inventory!E560","v":0},{"$f":"Inventory!W560","v":""},{"$f":"'Year 01'!AM561","v":""},{"$f":"IF($J561='Year 01'!$J561,'Year 01'!H561,$J561)","v":""},{"$f":"IF($J561='Year 01'!$J561,'Year 01'!I561,$J561)","v":""},{"$f":"'Year 01'!AN561","v":""},"",{"$f":"IF(E561 = 0, \"\", MATCH($E561,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!BA$7+$J561-1))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$W$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AB$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,1,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0)*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},"","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$B$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$F$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$O$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$BF$7+$K561-1))","v":""},{"$f":"IF(L561=\"\", \"\", VLOOKUP(X561,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,P561,IF($X561=1,IF(Z$9=$G561,(1-$M561),0),IF($X561=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,Q561,IF($X561=1,IF(AA$9=$G561,(1-$M561),0),IF($X561=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,R561,IF($X561=1,IF(AB$9=$G561,(1-$M561),0),IF($X561=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,S561,IF($X561=1,IF(AC$9=$G561,(1-$M561),0),IF($X561=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X561=3,1,IF($X561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AO$7+$J561-1),$J561))","v":""},"",{"$f":"IF(L561=\"\", \"\", IF($X561=0,$V561,IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$T$7+$X561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561)))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$CE$7+$K561-1)*$F561)","v":""},"","","","","","","","","","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,IF($AK561=0,$W561,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1)*$F561)))","v":""},"",{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$V$7)*$F561)","v":""}]
[0.27517453686218152,0.80837288777815597,{"$f":"IF(Inventory!AH561=Inventory!$C$1032,0.5,1)*B562","v":0.80837288777815597},{"$f":"Inventory!C561","v":0},{"$f":"Inventory!E561","v":0},{"$f":"Inventory!W561","v":""},{"$f":"'Year 01'!AM562","v":""},{"$f":"IF($J562='Year 01'!$J562,'Year 01'!H562,$J562)","v":""},{"$f":"IF($J562='Year 01'!$J562,'Year 01'!I562,$J562)","v":""},{"$f":"'Year 01'!AN562","v":""},"",{"$f":"IF(E562 = 0, \"\", MATCH($E562,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!BA$7+$J562-1))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$W$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AB$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,1,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0)*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},"","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$B$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$F$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$O$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$BF$7+$K562-1))","v":""},{"$f":"IF(L562=\"\", \"\", VLOOKUP(X562,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,P562,IF($X562=1,IF(Z$9=$G562,(1-$M562),0),IF($X562=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,Q562,IF($X562=1,IF(AA$9=$G562,(1-$M562),0),IF($X562=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,R562,IF($X562=1,IF(AB$9=$G562,(1-$M562),0),IF($X562=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,S562,IF($X562=1,IF(AC$9=$G562,(1-$M562),0),IF($X562=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X562=3,1,IF($X562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AO$7+$J562-1),$J562))","v":""},"",{"$f":"IF(L562=\"\", \"\", IF($X562=0,$V562,IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$T$7+$X562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562)))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$CE$7+$K562-1)*$F562)","v":""},"","","","","","","","","","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,IF($AK562=0,$W562,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1)*$F562)))","v":""},"",{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$V$7)*$F562)","v":""}]
[4.6927449888543693E-2,0.30483267987849461,{"$f":"IF(Inventory!AH569=Inventory!$C$1032,0.5,1)*B570","v":0.30483267987849461},{"$f":"Inventory!C569","v":0},{"$f":"Inventory!E569","v":0},{"$f":"Inventory!W569","v":""},{"$f":"'Year 01'!AM570","v":""},{"$f":"IF($J570='Year 01'!$J570,'Year 01'!H570,$J570)","v":""},{"$f":"IF($J570='Year 01'!$J570,'Year 01'!I570,$J570)","v":""},{"$f":"'Year 01'!AN570","v":""},"",{"$f":"IF(E570 = 0, \"\", MATCH($E570,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!BA$7+$J570-1))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$W$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AB$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,1,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0)*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},"","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$B$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$F$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$O$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$BF$7+$K570-1))","v":""},{"$f":"IF(L570=\"\", \"\", VLOOKUP(X570,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,P570,IF($X570=1,IF(Z$9=$G570,(1-$M570),0),IF($X570=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,Q570,IF($X570=1,IF(AA$9=$G570,(1-$M570),0),IF($X570=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,R570,IF($X570=1,IF(AB$9=$G570,(1-$M570),0),IF($X570=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,S570,IF($X570=1,IF(AC$9=$G570,(1-$M570),0),IF($X570=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X570=3,1,IF($X570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AO$7+$J570-1),$J570))","v":""},"",{"$f":"IF(L570=\"\", \"\", IF($X570=0,$V570,IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$T$7+$X570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570)))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$CE$7+$K570-1)*$F570)","v":""},"","","","","","","","","","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,IF($AK570=0,$W570,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1)*$F570)))","v":""},"",{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$V$7)*$F570)","v":""}]
[1.3671631117166516E-2,0.88996356160651158,{"$f":"IF(Inventory!AH581=Inventory!$C$1032,0.5,1)*B582","v":0.88996356160651158},{"$f":"Inventory!C581","v":0},{"$f":"Inventory!E581","v":0},{"$f":"Inventory!W581","v":""},{"$f":"'Year 01'!AM582","v":""},{"$f":"IF($J582='Year 01'!$J582,'Year 01'!H582,$J582)","v":""},{"$f":"IF($J582='Year 01'!$J582,'Year 01'!I582,$J582)","v":""},{"$f":"'Year 01'!AN582","v":""},"",{"$f":"IF(E582 = 0, \"\", MATCH($E582,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!BA$7+$J582-1))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$W$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AB$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,1,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0)*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},"","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$B$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$F$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$O$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$BF$7+$K582-1))","v":""},{"$f":"IF(L582=\"\", \"\", VLOOKUP(X582,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,P582,IF($X582=1,IF(Z$9=$G582,(1-$M582),0),IF($X582=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,Q582,IF($X582=1,IF(AA$9=$G582,(1-$M582),0),IF($X582=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,R582,IF($X582=1,IF(AB$9=$G582,(1-$M582),0),IF($X582=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,S582,IF($X582=1,IF(AC$9=$G582,(1-$M582),0),IF($X582=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X582=3,1,IF($X582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AO$7+$J582-1),$J582))","v":""},"",{"$f":"IF(L582=\"\", \"\", IF($X582=0,$V582,IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$T$7+$X582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582)))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$CE$7+$K582-1)*$F582)","v":""},"","","","","","","","","","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,IF($AK582=0,$W582,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1)*$F582)))","v":""},"",{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$V$7)*$F582)","v":""}]
[0.47163159375959274,0.54473844721177977,{"$f":"IF(Inventory!AH582=Inventory!$C$1032,0.5,1)*B583","v":0.54473844721177977},{"$f":"Inventory!C582","v":0},{"$f":"Inventory!E582","v":0},{"$f":"Inventory!W582","v":""},{"$f":"'Year 01'!AM583","v":""},{"$f":"IF($J583='Year 01'!$J583,'Year 01'!H583,$J583)","v":""},{"$f":"IF($J583='Year 01'!$J583,'Year 01'!I583,$J583)","v":""},{"$f":"'Year 01'!AN583","v":""},"",{"$f":"IF(E583 = 0, \"\", MATCH($E583,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!BA$7+$J583-1))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$W$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AB$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,1,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0)*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},"","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$B$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$F$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$O$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$BF$7+$K583-1))","v":""},{"$f":"IF(L583=\"\", \"\", VLOOKUP(X583,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,P583,IF($X583=1,IF(Z$9=$G583,(1-$M583),0),IF($X583=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,Q583,IF($X583=1,IF(AA$9=$G583,(1-$M583),0),IF($X583=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,R583,IF($X583=1,IF(AB$9=$G583,(1-$M583),0),IF($X583=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,S583,IF($X583=1,IF(AC$9=$G583,(1-$M583),0),IF($X583=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X583=3,1,IF($X583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AO$7+$J583-1),$J583))","v":""},"",{"$f":"IF(L583=\"\", \"\", IF($X583=0,$V583,IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$T$7+$X583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583)))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$CE$7+$K583-1)*$F583)","v":""},"","","","","","","","","","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,IF($AK583=0,$W583,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1)*$F583)))","v":""},"",{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$V$7)*$F583)","v":""}]
[0.30270216340722866,0.3504800997255787,{"$f":"IF(Inventory!AH594=Inventory!$C$1032,0.5,1)*B595","v":0.3504800997255787},{"$f":"Inventory!C594","v":0},{"$f":"Inventory!E594","v":0},{"$f":"Inventory!W594","v":""},{"$f":"'Year 01'!AM595","v":""},{"$f":"IF($J595='Year 01'!$J595,'Year 01'!H595,$J595)","v":""},{"$f":"IF($J595='Year 01'!$J595,'Year 01'!I595,$J595)","v":""},{"$f":"'Year 01'!AN595","v":""},"",{"$f":"IF(E595 = 0, \"\", MATCH($E595,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!BA$7+$J595-1))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$W$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AB$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,1,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0)*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},"","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$B$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$F$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$O$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$BF$7+$K595-1))","v":""},{"$f":"IF(L595=\"\", \"\", VLOOKUP(X595,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,P595,IF($X595=1,IF(Z$9=$G595,(1-$M595),0),IF($X595=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,Q595,IF($X595=1,IF(AA$9=$G595,(1-$M595),0),IF($X595=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,R595,IF($X595=1,IF(AB$9=$G595,(1-$M595),0),IF($X595=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,S595,IF($X595=1,IF(AC$9=$G595,(1-$M595),0),IF($X595=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X595=3,1,IF($X595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AO$7+$J595-1),$J595))","v":""},"",{"$f":"IF(L595=\"\", \"\", IF($X595=0,$V595,IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$T$7+$X595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595)))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$CE$7+$K595-1)*$F595)","v":""},"","","","","","","","","","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,IF($AK595=0,$W595,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1)*$F595)))","v":""},"",{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$V$7)*$F595)","v":""}]
[0.77379219423331391,5.4307352951006083E-2,{"$f":"IF(Inventory!AH601=Inventory!$C$1032,0.5,1)*B602","v":5.4307352951006083E-2},{"$f":"Inventory!C601","v":0},{"$f":"Inventory!E601","v":0},{"$f":"Inventory!W601","v":""},{"$f":"'Year 01'!AM602","v":""},{"$f":"IF($J602='Year 01'!$J602,'Year 01'!H602,$J602)","v":""},{"$f":"IF($J602='Year 01'!$J602,'Year 01'!I602,$J602)","v":""},{"$f":"'Year 01'!AN602","v":""},"",{"$f":"IF(E602 = 0, \"\", MATCH($E602,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!BA$7+$J602-1))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$W$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AB$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,1,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0)*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},"","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$B$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$F$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$O$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$BF$7+$K602-1))","v":""},{"$f":"IF(L602=\"\", \"\", VLOOKUP(X602,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,P602,IF($X602=1,IF(Z$9=$G602,(1-$M602),0),IF($X602=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,Q602,IF($X602=1,IF(AA$9=$G602,(1-$M602),0),IF($X602=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,R602,IF($X602=1,IF(AB$9=$G602,(1-$M602),0),IF($X602=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,S602,IF($X602=1,IF(AC$9=$G602,(1-$M602),0),IF($X602=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X602=3,1,IF($X602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AO$7+$J602-1),$J602))","v":""},"",{"$f":"IF(L602=\"\", \"\", IF($X602=0,$V602,IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$T$7+$X602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602)))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$CE$7+$K602-1)*$F602)","v":""},"","","","","","","","","","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,IF($AK602=0,$W602,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1)*$F602)))","v":""},"",{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$V$7)*$F602)","v":""}]
[0.33980906561288748,0.56129122399633413,{"$f":"IF(Inventory!AH602=Inventory!$C$1032,0.5,1)*B603","v":0.56129122399633413},{"$f":"Inventory!C602","v":0},{"$f":"Inventory!E602","v":0},{"$f":"Inventory!W602","v":""},{"$f":"'Year 01'!AM603","v":""},{"$f":"IF($J603='Year 01'!$J603,'Year 01'!H603,$J603)","v":""},{"$f":"IF($J603='Year 01'!$J603,'Year 01'!I603,$J603)","v":""},{"$f":"'Year 01'!AN603","v":""},"",{"$f":"IF(E603 = 0, \"\", MATCH($E603,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!BA$7+$J603-1))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$W$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AB$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,1,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0)*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},"","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$B$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$F$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$O$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$BF$7+$K603-1))","v":""},{"$f":"IF(L603=\"\", \"\", VLOOKUP(X603,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,P603,IF($X603=1,IF(Z$9=$G603,(1-$M603),0),IF($X603=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,Q603,IF($X603=1,IF(AA$9=$G603,(1-$M603),0),IF($X603=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,R603,IF($X603=1,IF(AB$9=$G603,(1-$M603),0),IF($X603=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,S603,IF($X603=1,IF(AC$9=$G603,(1-$M603),0),IF($X603=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X603=3,1,IF($X603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AO$7+$J603-1),$J603))","v":""},"",{"$f":"IF(L603=\"\", \"\", IF($X603=0,$V603,IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$T$7+$X603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603)))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$CE$7+$K603-1)*$F603)","v":""},"","","","","","","","","","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,IF($AK603=0,$W603,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1)*$F603)))","v":""},"",{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$V$7)*$F603)","v":""}]
[0.98387139489851538,0.64375784630192989,{"$f":"IF(Inventory!AH614=Inventory!$C$1032,0.5,1)*B615","v":0.64375784630192989},{"$f":"Inventory!C614","v":0},{"$f":"Inventory!E614","v":0},{"$f":"Inventory!W614","v":""},{"$f":"'Year 01'!AM615","v":""},{"$f":"IF($J615='Year 01'!$J615,'Year 01'!H615,$J615)","v":""},{"$f":"IF($J615='Year 01'!$J615,'Year 01'!I615,$J615)","v":""},{"$f":"'Year 01'!AN615","v":""},"",{"$f":"IF(E615 = 0, \"\", MATCH($E615,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!BA$7+$J615-1))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$W$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AB$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,1,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0)*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},"","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$B$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$F$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$O$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$BF$7+$K615-1))","v":""},{"$f":"IF(L615=\"\", \"\", VLOOKUP(X615,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,P615,IF($X615=1,IF(Z$9=$G615,(1-$M615),0),IF($X615=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,Q615,IF($X615=1,IF(AA$9=$G615,(1-$M615),0),IF($X615=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,R615,IF($X615=1,IF(AB$9=$G615,(1-$M615),0),IF($X615=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,S615,IF($X615=1,IF(AC$9=$G615,(1-$M615),0),IF($X615=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X615=3,1,IF($X615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AO$7+$J615-1),$J615))","v":""},"",{"$f":"IF(L615=\"\", \"\", IF($X615=0,$V615,IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$T$7+$X615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615)))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$CE$7+$K615-1)*$F615)","v":""},"","","","","","","","","","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,IF($AK615=0,$W615,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1)*$F615)))","v":""},"",{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$V$7)*$F615)","v":""}]
[0.69283810527473133,0.73186646856471027,{"$f":"IF(Inventory!AH622=Inventory!$C$1032,0.5,1)*B623","v":0.73186646856471027},{"$f":"Inventory!C622","v":0},{"$f":"Inventory!E622","v":0},{"$f":"Inventory!W622","v":""},{"$f":"'Year 01'!AM623","v":""},{"$f":"IF($J623='Year 01'!$J623,'Year 01'!H623,$J623)","v":""},{"$f":"IF($J623='Year 01'!$J623,'Year 01'!I623,$J623)","v":""},{"$f":"'Year 01'!AN623","v":""},"",{"$f":"IF(E623 = 0, \"\", MATCH($E623,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!BA$7+$J623-1))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$W$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AB$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,1,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0)*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},"","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$B$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$F$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$O$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$BF$7+$K623-1))","v":""},{"$f":"IF(L623=\"\", \"\", VLOOKUP(X623,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,P623,IF($X623=1,IF(Z$9=$G623,(1-$M623),0),IF($X623=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,Q623,IF($X623=1,IF(AA$9=$G623,(1-$M623),0),IF($X623=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,R623,IF($X623=1,IF(AB$9=$G623,(1-$M623),0),IF($X623=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,S623,IF($X623=1,IF(AC$9=$G623,(1-$M623),0),IF($X623=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X623=3,1,IF($X623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AO$7+$J623-1),$J623))","v":""},"",{"$f":"IF(L623=\"\", \"\", IF($X623=0,$V623,IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$T$7+$X623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623)))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$CE$7+$K623-1)*$F623)","v":""},"","","","","","","","","","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,IF($AK623=0,$W623,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1)*$F623)))","v":""},"",{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$V$7)*$F623)","v":""}]
[0.76919515717664877,0.75147613645686906,{"$f":"IF(Inventory!AH627=Inventory!$C$1032,0.5,1)*B628","v":0.75147613645686906},{"$f":"Inventory!C627","v":0},{"$f":"Inventory!E627","v":0},{"$f":"Inventory!W627","v":""},{"$f":"'Year 01'!AM628","v":""},{"$f":"IF($J628='Year 01'!$J628,'Year 01'!H628,$J628)","v":""},{"$f":"IF($J628='Year 01'!$J628,'Year 01'!I628,$J628)","v":""},{"$f":"'Year 01'!AN628","v":""},"",{"$f":"IF(E628 = 0, \"\", MATCH($E628,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!BA$7+$J628-1))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$W$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AB$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,1,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0)*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},"","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$B$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$F$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$O$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$BF$7+$K628-1))","v":""},{"$f":"IF(L628=\"\", \"\", VLOOKUP(X628,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,P628,IF($X628=1,IF(Z$9=$G628,(1-$M628),0),IF($X628=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,Q628,IF($X628=1,IF(AA$9=$G628,(1-$M628),0),IF($X628=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,R628,IF($X628=1,IF(AB$9=$G628,(1-$M628),0),IF($X628=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,S628,IF($X628=1,IF(AC$9=$G628,(1-$M628),0),IF($X628=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X628=3,1,IF($X628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AO$7+$J628-1),$J628))","v":""},"",{"$f":"IF(L628=\"\", \"\", IF($X628=0,$V628,IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$T$7+$X628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628)))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$CE$7+$K628-1)*$F628)","v":""},"","","","","","","","","","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,IF($AK628=0,$W628,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1)*$F628)))","v":""},"",{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$V$7)*$F628)","v":""}]
[0.39553250234009529,0.92202756997802571,{"$f":"IF(Inventory!AH634=Inventory!$C$1032,0.5,1)*B635","v":0.92202756997802571},{"$f":"Inventory!C634","v":0},{"$f":"Inventory!E634","v":0},{"$f":"Inventory!W634","v":""},{"$f":"'Year 01'!AM635","v":""},{"$f":"IF($J635='Year 01'!$J635,'Year 01'!H635,$J635)","v":""},{"$f":"IF($J635='Year 01'!$J635,'Year 01'!I635,$J635)","v":""},{"$f":"'Year 01'!AN635","v":""},"",{"$f":"IF(E635 = 0, \"\", MATCH($E635,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!BA$7+$J635-1))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$W$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AB$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,1,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0)*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},"","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$B$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$F$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$O$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$BF$7+$K635-1))","v":""},{"$f":"IF(L635=\"\", \"\", VLOOKUP(X635,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,P635,IF($X635=1,IF(Z$9=$G635,(1-$M635),0),IF($X635=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,Q635,IF($X635=1,IF(AA$9=$G635,(1-$M635),0),IF($X635=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,R635,IF($X635=1,IF(AB$9=$G635,(1-$M635),0),IF($X635=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,S635,IF($X635=1,IF(AC$9=$G635,(1-$M635),0),IF($X635=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X635=3,1,IF($X635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AO$7+$J635-1),$J635))","v":""},"",{"$f":"IF(L635=\"\", \"\", IF($X635=0,$V635,IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$T$7+$X635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635)))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$CE$7+$K635-1)*$F635)","v":""},"","","","","","","","","","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,IF($AK635=0,$W635,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1)*$F635)))","v":""},"",{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$V$7)*$F635)","v":""}]
[8.5473335941898876E-2,0.53924321752790427,{"$f":"IF(Inventory!AH642=Inventory!$C$1032,0.5,1)*B643","v":0.53924321752790427},{"$f":"Inventory!C642","v":0},{"$f":"Inventory!E642","v":0},{"$f":"Inventory!W642","v":""},{"$f":"'Year 01'!AM643","v":""},{"$f":"IF($J643='Year 01'!$J643,'Year 01'!H643,$J643)","v":""},{"$f":"IF($J643='Year 01'!$J643,'Year 01'!I643,$J643)","v":""},{"$f":"'Year 01'!AN643","v":""},"",{"$f":"IF(E643 = 0, \"\", MATCH($E643,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!BA$7+$J643-1))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$W$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AB$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,1,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0)*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},"","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$B$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$F$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$O$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$BF$7+$K643-1))","v":""},{"$f":"IF(L643=\"\", \"\", VLOOKUP(X643,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,P643,IF($X643=1,IF(Z$9=$G643,(1-$M643),0),IF($X643=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,Q643,IF($X643=1,IF(AA$9=$G643,(1-$M643),0),IF($X643=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,R643,IF($X643=1,IF(AB$9=$G643,(1-$M643),0),IF($X643=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,S643,IF($X643=1,IF(AC$9=$G643,(1-$M643),0),IF($X643=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X643=3,1,IF($X643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AO$7+$J643-1),$J643))","v":""},"",{"$f":"IF(L643=\"\", \"\", IF($X643=0,$V643,IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$T$7+$X643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643)))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$CE$7+$K643-1)*$F643)","v":""},"","","","","","","","","","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,IF($AK643=0,$W643,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1)*$F643)))","v":""},"",{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$V$7)*$F643)","v":""}]
[0.35373192506197393,0.20471531101245743,{"$f":"IF(Inventory!AH647=Inventory!$C$1032,0.5,1)*B648","v":0.20471531101245743},{"$f":"Inventory!C647","v":0},{"$f":"Inventory!E647","v":0},{"$f":"Inventory!W647","v":""},{"$f":"'Year 01'!AM648","v":""},{"$f":"IF($J648='Year 01'!$J648,'Year 01'!H648,$J648)","v":""},{"$f":"IF($J648='Year 01'!$J648,'Year 01'!I648,$J648)","v":""},{"$f":"'Year 01'!AN648","v":""},"",{"$f":"IF(E648 = 0, \"\", MATCH($E648,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!BA$7+$J648-1))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$W$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AB$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,1,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0)*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},"","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$B$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$F$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$O$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$BF$7+$K648-1))","v":""},{"$f":"IF(L648=\"\", \"\", VLOOKUP(X648,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,P648,IF($X648=1,IF(Z$9=$G648,(1-$M648),0),IF($X648=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,Q648,IF($X648=1,IF(AA$9=$G648,(1-$M648),0),IF($X648=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,R648,IF($X648=1,IF(AB$9=$G648,(1-$M648),0),IF($X648=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,S648,IF($X648=1,IF(AC$9=$G648,(1-$M648),0),IF($X648=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X648=3,1,IF($X648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AO$7+$J648-1),$J648))","v":""},"",{"$f":"IF(L648=\"\", \"\", IF($X648=0,$V648,IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$T$7+$X648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648)))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$CE$7+$K648-1)*$F648)","v":""},"","","","","","","","","","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,IF($AK648=0,$W648,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1)*$F648)))","v":""},"",{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$V$7)*$F648)","v":""}]
[0.49947420951705457,0.99994905470755457,{"$f":"IF(Inventory!AH655=Inventory!$C$1032,0.5,1)*B656","v":0.99994905470755457},{"$f":"Inventory!C655","v":0},{"$f":"Inventory!E655","v":0},{"$f":"Inventory!W655","v":""},{"$f":"'Year 01'!AM656","v":""},{"$f":"IF($J656='Year 01'!$J656,'Year 01'!H656,$J656)","v":""},{"$f":"IF($J656='Year 01'!$J656,'Year 01'!I656,$J656)","v":""},{"$f":"'Year 01'!AN656","v":""},"",{"$f":"IF(E656 = 0, \"\", MATCH($E656,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!BA$7+$J656-1))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$W$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AB$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,1,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0)*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},"","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$B$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$F$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$O$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$BF$7+$K656-1))","v":""},{"$f":"IF(L656=\"\", \"\", VLOOKUP(X656,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,P656,IF($X656=1,IF(Z$9=$G656,(1-$M656),0),IF($X656=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,Q656,IF($X656=1,IF(AA$9=$G656,(1-$M656),0),IF($X656=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,R656,IF($X656=1,IF(AB$9=$G656,(1-$M656),0),IF($X656=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,S656,IF($X656=1,IF(AC$9=$G656,(1-$M656),0),IF($X656=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X656=3,1,IF($X656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AO$7+$J656-1),$J656))","v":""},"",{"$f":"IF(L656=\"\", \"\", IF($X656=0,$V656,IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$T$7+$X656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656)))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$CE$7+$K656-1)*$F656)","v":""},"","","","","","","","","","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,IF($AK656=0,$W656,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1)*$F656)))","v":""},"",{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$V$7)*$F656)","v":""}]
[0.48445751845907137,0.9936464609746074,{"$f":"IF(Inventory!AH663=Inventory!$C$1032,0.5,1)*B664","v":0.9936464609746074},{"$f":"Inventory!C663","v":0},{"$f":"Inventory!E663","v":0},{"$f":"Inventory!W663","v":""},{"$f":"'Year 01'!AM664","v":""},{"$f":"IF($J664='Year 01'!$J664,'Year 01'!H664,$J664)","v":""},{"$f":"IF($J664='Year 01'!$J664,'Year 01'!I664,$J664)","v":""},{"$f":"'Year 01'!AN664","v":""},"",{"$f":"IF(E664 = 0, \"\", MATCH($E664,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!BA$7+$J664-1))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$W$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AB$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,1,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0)*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},"","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$B$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$F$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$O$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$BF$7+$K664-1))","v":""},{"$f":"IF(L664=\"\", \"\", VLOOKUP(X664,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,P664,IF($X664=1,IF(Z$9=$G664,(1-$M664),0),IF($X664=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,Q664,IF($X664=1,IF(AA$9=$G664,(1-$M664),0),IF($X664=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,R664,IF($X664=1,IF(AB$9=$G664,(1-$M664),0),IF($X664=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,S664,IF($X664=1,IF(AC$9=$G664,(1-$M664),0),IF($X664=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X664=3,1,IF($X664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AO$7+$J664-1),$J664))","v":""},"",{"$f":"IF(L664=\"\", \"\", IF($X664=0,$V664,IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$T$7+$X664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664)))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$CE$7+$K664-1)*$F664)","v":""},"","","","","","","","","","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,IF($AK664=0,$W664,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1)*$F664)))","v":""},"",{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$V$7)*$F664)","v":""}]
[0.85841609015992382,0.35565313727840575,{"$f":"IF(Inventory!AH668=Inventory!$C$1032,0.5,1)*B669","v":0.35565313727840575},{"$f":"Inventory!C668","v":0},{"$f":"Inventory!E668","v":0},{"$f":"Inventory!W668","v":""},{"$f":"'Year 01'!AM669","v":""},{"$f":"IF($J669='Year 01'!$J669,'Year 01'!H669,$J669)","v":""},{"$f":"IF($J669='Year 01'!$J669,'Year 01'!I669,$J669)","v":""},{"$f":"'Year 01'!AN669","v":""},"",{"$f":"IF(E669 = 0, \"\", MATCH($E669,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!BA$7+$J669-1))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$W$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AB$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,1,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0)*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},"","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$B$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$F$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$O$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$BF$7+$K669-1))","v":""},{"$f":"IF(L669=\"\", \"\", VLOOKUP(X669,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,P669,IF($X669=1,IF(Z$9=$G669,(1-$M669),0),IF($X669=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,Q669,IF($X669=1,IF(AA$9=$G669,(1-$M669),0),IF($X669=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,R669,IF($X669=1,IF(AB$9=$G669,(1-$M669),0),IF($X669=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,S669,IF($X669=1,IF(AC$9=$G669,(1-$M669),0),IF($X669=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X669=3,1,IF($X669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AO$7+$J669-1),$J669))","v":""},"",{"$f":"IF(L669=\"\", \"\", IF($X669=0,$V669,IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$T$7+$X669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669)))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$CE$7+$K669-1)*$F669)","v":""},"","","","","","","","","","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,IF($AK669=0,$W669,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1)*$F669)))","v":""},"",{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$V$7)*$F669)","v":""}]
[0.21856527325323971,0.91772693073643352,{"$f":"IF(Inventory!AH675=Inventory!$C$1032,0.5,1)*B676","v":0.91772693073643352},{"$f":"Inventory!C675","v":0},{"$f":"Inventory!E675","v":0},{"$f":"Inventory!W675","v":""},{"$f":"'Year 01'!AM676","v":""},{"$f":"IF($J676='Year 01'!$J676,'Year 01'!H676,$J676)","v":""},{"$f":"IF($J676='Year 01'!$J676,'Year 01'!I676,$J676)","v":""},{"$f":"'Year 01'!AN676","v":""},"",{"$f":"IF(E676 = 0, \"\", MATCH($E676,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!BA$7+$J676-1))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$W$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AB$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,1,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0)*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},"","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$B$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$F$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$O$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$BF$7+$K676-1))","v":""},{"$f":"IF(L676=\"\", \"\", VLOOKUP(X676,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,P676,IF($X676=1,IF(Z$9=$G676,(1-$M676),0),IF($X676=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,Q676,IF($X676=1,IF(AA$9=$G676,(1-$M676),0),IF($X676=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,R676,IF($X676=1,IF(AB$9=$G676,(1-$M676),0),IF($X676=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,S676,IF($X676=1,IF(AC$9=$G676,(1-$M676),0),IF($X676=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X676=3,1,IF($X676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AO$7+$J676-1),$J676))","v":""},"",{"$f":"IF(L676=\"\", \"\", IF($X676=0,$V676,IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$T$7+$X676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676)))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$CE$7+$K676-1)*$F676)","v":""},"","","","","","","","","","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,IF($AK676=0,$W676,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1)*$F676)))","v":""},"",{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$V$7)*$F676)","v":""}]
[0.24900092666985707,0.78771742752786944,{"$f":"IF(Inventory!AH683=Inventory!$C$1032,0.5,1)*B684","v":0.78771742752786944},{"$f":"Inventory!C683","v":0},{"$f":"Inventory!E683","v":0},{"$f":"Inventory!W683","v":""},{"$f":"'Year 01'!AM684","v":""},{"$f":"IF($J684='Year 01'!$J684,'Year 01'!H684,$J684)","v":""},{"$f":"IF($J684='Year 01'!$J684,'Year 01'!I684,$J684)","v":""},{"$f":"'Year 01'!AN684","v":""},"",{"$f":"IF(E684 = 0, \"\", MATCH($E684,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!BA$7+$J684-1))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$W$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AB$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,1,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0)*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},"","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$B$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$F$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$O$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$BF$7+$K684-1))","v":""},{"$f":"IF(L684=\"\", \"\", VLOOKUP(X684,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,P684,IF($X684=1,IF(Z$9=$G684,(1-$M684),0),IF($X684=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,Q684,IF($X684=1,IF(AA$9=$G684,(1-$M684),0),IF($X684=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,R684,IF($X684=1,IF(AB$9=$G684,(1-$M684),0),IF($X684=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,S684,IF($X684=1,IF(AC$9=$G684,(1-$M684),0),IF($X684=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X684=3,1,IF($X684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AO$7+$J684-1),$J684))","v":""},"",{"$f":"IF(L684=\"\", \"\", IF($X684=0,$V684,IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$T$7+$X684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684)))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$CE$7+$K684-1)*$F684)","v":""},"","","","","","","","","","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,IF($AK684=0,$W684,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1)*$F684)))","v":""},"",{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$V$7)*$F684)","v":""}]
[0.6187398011983184,0.26465412680019629,{"$f":"IF(Inventory!AH688=Inventory!$C$1032,0.5,1)*B689","v":0.26465412680019629},{"$f":"Inventory!C688","v":0},{"$f":"Inventory!E688","v":0},{"$f":"Inventory!W688","v":""},{"$f":"'Year 01'!AM689","v":""},{"$f":"IF($J689='Year 01'!$J689,'Year 01'!H689,$J689)","v":""},{"$f":"IF($J689='Year 01'!$J689,'Year 01'!I689,$J689)","v":""},{"$f":"'Year 01'!AN689","v":""},"",{"$f":"IF(E689 = 0, \"\", MATCH($E689,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!BA$7+$J689-1))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$W$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AB$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,1,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0)*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},"","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$B$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$F$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$O$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$BF$7+$K689-1))","v":""},{"$f":"IF(L689=\"\", \"\", VLOOKUP(X689,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,P689,IF($X689=1,IF(Z$9=$G689,(1-$M689),0),IF($X689=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,Q689,IF($X689=1,IF(AA$9=$G689,(1-$M689),0),IF($X689=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,R689,IF($X689=1,IF(AB$9=$G689,(1-$M689),0),IF($X689=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,S689,IF($X689=1,IF(AC$9=$G689,(1-$M689),0),IF($X689=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X689=3,1,IF($X689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AO$7+$J689-1),$J689))","v":""},"",{"$f":"IF(L689=\"\", \"\", IF($X689=0,$V689,IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$T$7+$X689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689)))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$CE$7+$K689-1)*$F689)","v":""},"","","","","","","","","","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,IF($AK689=0,$W689,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1)*$F689)))","v":""},"",{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$V$7)*$F689)","v":""}]
[0.69842555189868483,0.51190326527692687,{"$f":"IF(Inventory!AH696=Inventory!$C$1032,0.5,1)*B697","v":0.51190326527692687},{"$f":"Inventory!C696","v":0},{"$f":"Inventory!E696","v":0},{"$f":"Inventory!W696","v":""},{"$f":"'Year 01'!AM697","v":""},{"$f":"IF($J697='Year 01'!$J697,'Year 01'!H697,$J697)","v":""},{"$f":"IF($J697='Year 01'!$J697,'Year 01'!I697,$J697)","v":""},{"$f":"'Year 01'!AN697","v":""},"",{"$f":"IF(E697 = 0, \"\", MATCH($E697,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!BA$7+$J697-1))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$W$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AB$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,1,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0)*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},"","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$B$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$F$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$O$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$BF$7+$K697-1))","v":""},{"$f":"IF(L697=\"\", \"\", VLOOKUP(X697,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,P697,IF($X697=1,IF(Z$9=$G697,(1-$M697),0),IF($X697=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,Q697,IF($X697=1,IF(AA$9=$G697,(1-$M697),0),IF($X697=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,R697,IF($X697=1,IF(AB$9=$G697,(1-$M697),0),IF($X697=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,S697,IF($X697=1,IF(AC$9=$G697,(1-$M697),0),IF($X697=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X697=3,1,IF($X697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AO$7+$J697-1),$J697))","v":""},"",{"$f":"IF(L697=\"\", \"\", IF($X697=0,$V697,IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$T$7+$X697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697)))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$CE$7+$K697-1)*$F697)","v":""},"","","","","","","","","","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,IF($AK697=0,$W697,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1)*$F697)))","v":""},"",{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$V$7)*$F697)","v":""}]
[0.25979043984376116,0.52101445251354106,{"$f":"IF(Inventory!AH701=Inventory!$C$1032,0.5,1)*B702","v":0.52101445251354106},{"$f":"Inventory!C701","v":0},{"$f":"Inventory!E701","v":0},{"$f":"Inventory!W701","v":""},{"$f":"'Year 01'!AM702","v":""},{"$f":"IF($J702='Year 01'!$J702,'Year 01'!H702,$J702)","v":""},{"$f":"IF($J702='Year 01'!$J702,'Year 01'!I702,$J702)","v":""},{"$f":"'Year 01'!AN702","v":""},"",{"$f":"IF(E702 = 0, \"\", MATCH($E702,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!BA$7+$J702-1))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$W$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AB$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,1,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0)*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},"","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$B$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$F$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$O$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$BF$7+$K702-1))","v":""},{"$f":"IF(L702=\"\", \"\", VLOOKUP(X702,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,P702,IF($X702=1,IF(Z$9=$G702,(1-$M702),0),IF($X702=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,Q702,IF($X702=1,IF(AA$9=$G702,(1-$M702),0),IF($X702=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,R702,IF($X702=1,IF(AB$9=$G702,(1-$M702),0),IF($X702=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,S702,IF($X702=1,IF(AC$9=$G702,(1-$M702),0),IF($X702=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X702=3,1,IF($X702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AO$7+$J702-1),$J702))","v":""},"",{"$f":"IF(L702=\"\", \"\", IF($X702=0,$V702,IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$T$7+$X702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702)))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$CE$7+$K702-1)*$F702)","v":""},"","","","","","","","","","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,IF($AK702=0,$W702,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1)*$F702)))","v":""},"",{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$V$7)*$F702)","v":""}]
[0.40410002634215803,0.95323653663666175,{"$f":"IF(Inventory!AH705=Inventory!$C$1032,0.5,1)*B706","v":0.95323653663666175},{"$f":"Inventory!C705","v":0},{"$f":"Inventory!E705","v":0},{"$f":"Inventory!W705","v":""},{"$f":"'Year 01'!AM706","v":""},{"$f":"IF($J706='Year 01'!$J706,'Year 01'!H706,$J706)","v":""},{"$f":"IF($J706='Year 01'!$J706,'Year 01'!I706,$J706)","v":""},{"$f":"'Year 01'!AN706","v":""},"",{"$f":"IF(E706 = 0, \"\", MATCH($E706,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!BA$7+$J706-1))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$W$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AB$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,1,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0)*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},"","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$B$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$F$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$O$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$BF$7+$K706-1))","v":""},{"$f":"IF(L706=\"\", \"\", VLOOKUP(X706,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,P706,IF($X706=1,IF(Z$9=$G706,(1-$M706),0),IF($X706=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,Q706,IF($X706=1,IF(AA$9=$G706,(1-$M706),0),IF($X706=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,R706,IF($X706=1,IF(AB$9=$G706,(1-$M706),0),IF($X706=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,S706,IF($X706=1,IF(AC$9=$G706,(1-$M706),0),IF($X706=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X706=3,1,IF($X706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AO$7+$J706-1),$J706))","v":""},"",{"$f":"IF(L706=\"\", \"\", IF($X706=0,$V706,IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$T$7+$X706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706)))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$CE$7+$K706-1)*$F706)","v":""},"","","","","","","","","","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,IF($AK706=0,$W706,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1)*$F706)))","v":""},"",{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$V$7)*$F706)","v":""}]
[0.70021443797001859,6.0552135422737297E-2,{"$f":"IF(Inventory!AH716=Inventory!$C$1032,0.5,1)*B717","v":6.0552135422737297E-2},{"$f":"Inventory!C716","v":0},{"$f":"Inventory!E716","v":0},{"$f":"Inventory!W716","v":""},{"$f":"'Year 01'!AM717","v":""},{"$f":"IF($J717='Year 01'!$J717,'Year 01'!H717,$J717)","v":""},{"$f":"IF($J717='Year 01'!$J717,'Year 01'!I717,$J717)","v":""},{"$f":"'Year 01'!AN717","v":""},"",{"$f":"IF(E717 = 0, \"\", MATCH($E717,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!BA$7+$J717-1))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$W$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AB$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,1,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0)*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},"","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$B$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$F$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$O$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$BF$7+$K717-1))","v":""},{"$f":"IF(L717=\"\", \"\", VLOOKUP(X717,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,P717,IF($X717=1,IF(Z$9=$G717,(1-$M717),0),IF($X717=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,Q717,IF($X717=1,IF(AA$9=$G717,(1-$M717),0),IF($X717=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,R717,IF($X717=1,IF(AB$9=$G717,(1-$M717),0),IF($X717=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,S717,IF($X717=1,IF(AC$9=$G717,(1-$M717),0),IF($X717=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X717=3,1,IF($X717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AO$7+$J717-1),$J717))","v":""},"",{"$f":"IF(L717=\"\", \"\", IF($X717=0,$V717,IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$T$7+$X717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717)))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$CE$7+$K717-1)*$F717)","v":""},"","","","","","","","","","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,IF($AK717=0,$W717,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1)*$F717)))","v":""},"",{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$V$7)*$F717)","v":""}]
[1.4811574084121037E-2,0.76381933159113791,{"$f":"IF(Inventory!AH721=Inventory!$C$1032,0.5,1)*B722","v":0.76381933159113791},{"$f":"Inventory!C721","v":0},{"$f":"Inventory!E721","v":0},{"$f":"Inventory!W721","v":""},{"$f":"'Year 01'!AM722","v":""},{"$f":"IF($J722='Year 01'!$J722,'Year 01'!H722,$J722)","v":""},{"$f":"IF($J722='Year 01'!$J722,'Year 01'!I722,$J722)","v":""},{"$f":"'Year 01'!AN722","v":""},"",{"$f":"IF(E722 = 0, \"\", MATCH($E722,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!BA$7+$J722-1))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$W$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AB$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,1,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0)*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},"","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$B$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$F$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$O$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$BF$7+$K722-1))","v":""},{"$f":"IF(L722=\"\", \"\", VLOOKUP(X722,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,P722,IF($X722=1,IF(Z$9=$G722,(1-$M722),0),IF($X722=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,Q722,IF($X722=1,IF(AA$9=$G722,(1-$M722),0),IF($X722=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,R722,IF($X722=1,IF(AB$9=$G722,(1-$M722),0),IF($X722=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,S722,IF($X722=1,IF(AC$9=$G722,(1-$M722),0),IF($X722=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X722=3,1,IF($X722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AO$7+$J722-1),$J722))","v":""},"",{"$f":"IF(L722=\"\", \"\", IF($X722=0,$V722,IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$T$7+$X722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722)))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$CE$7+$K722-1)*$F722)","v":""},"","","","","","","","","","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,IF($AK722=0,$W722,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1)*$F722)))","v":""},"",{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$V$7)*$F722)","v":""}]
[0.10053669514636887,0.96659884049504396,{"$f":"IF(Inventory!AH729=Inventory!$C$1032,0.5,1)*B730","v":0.96659884049504396},{"$f":"Inventory!C729","v":0},{"$f":"Inventory!E729","v":0},{"$f":"Inventory!W729","v":""},{"$f":"'Year 01'!AM730","v":""},{"$f":"IF($J730='Year 01'!$J730,'Year 01'!H730,$J730)","v":""},{"$f":"IF($J730='Year 01'!$J730,'Year 01'!I730,$J730)","v":""},{"$f":"'Year 01'!AN730","v":""},"",{"$f":"IF(E730 = 0, \"\", MATCH($E730,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!BA$7+$J730-1))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$W$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AB$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,1,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0)*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},"","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$B$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$F$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$O$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$BF$7+$K730-1))","v":""},{"$f":"IF(L730=\"\", \"\", VLOOKUP(X730,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,P730,IF($X730=1,IF(Z$9=$G730,(1-$M730),0),IF($X730=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,Q730,IF($X730=1,IF(AA$9=$G730,(1-$M730),0),IF($X730=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,R730,IF($X730=1,IF(AB$9=$G730,(1-$M730),0),IF($X730=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,S730,IF($X730=1,IF(AC$9=$G730,(1-$M730),0),IF($X730=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X730=3,1,IF($X730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AO$7+$J730-1),$J730))","v":""},"",{"$f":"IF(L730=\"\", \"\", IF($X730=0,$V730,IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$T$7+$X730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730)))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$CE$7+$K730-1)*$F730)","v":""},"","","","","","","","","","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,IF($AK730=0,$W730,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1)*$F730)))","v":""},"",{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$V$7)*$F730)","v":""}]
[0.92466457364975119,0.14001541774515336,{"$f":"IF(Inventory!AH737=Inventory!$C$1032,0.5,1)*B738","v":0.14001541774515336},{"$f":"Inventory!C737","v":0},{"$f":"Inventory!E737","v":0},{"$f":"Inventory!W737","v":""},{"$f":"'Year 01'!AM738","v":""},{"$f":"IF($J738='Year 01'!$J738,'Year 01'!H738,$J738)","v":""},{"$f":"IF($J738='Year 01'!$J738,'Year 01'!I738,$J738)","v":""},{"$f":"'Year 01'!AN738","v":""},"",{"$f":"IF(E738 = 0, \"\", MATCH($E738,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!BA$7+$J738-1))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$W$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AB$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,1,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0)*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},"","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$B$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$F$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$O$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$BF$7+$K738-1))","v":""},{"$f":"IF(L738=\"\", \"\", VLOOKUP(X738,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,P738,IF($X738=1,IF(Z$9=$G738,(1-$M738),0),IF($X738=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,Q738,IF($X738=1,IF(AA$9=$G738,(1-$M738),0),IF($X738=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,R738,IF($X738=1,IF(AB$9=$G738,(1-$M738),0),IF($X738=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,S738,IF($X738=1,IF(AC$9=$G738,(1-$M738),0),IF($X738=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X738=3,1,IF($X738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AO$7+$J738-1),$J738))","v":""},"",{"$f":"IF(L738=\"\", \"\", IF($X738=0,$V738,IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$T$7+$X738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738)))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$CE$7+$K738-1)*$F738)","v":""},"","","","","","","","","","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,IF($AK738=0,$W738,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1)*$F738)))","v":""},"",{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$V$7)*$F738)","v":""}]
[0.54359833961429282,0.9988899712317566,{"$f":"IF(Inventory!AH744=Inventory!$C$1032,0.5,1)*B745","v":0.9988899712317566},{"$f":"Inventory!C744","v":0},{"$f":"Inventory!E744","v":0},{"$f":"Inventory!W744","v":""},{"$f":"'Year 01'!AM745","v":""},{"$f":"IF($J745='Year 01'!$J745,'Year 01'!H745,$J745)","v":""},{"$f":"IF($J745='Year 01'!$J745,'Year 01'!I745,$J745)","v":""},{"$f":"'Year 01'!AN745","v":""},"",{"$f":"IF(E745 = 0, \"\", MATCH($E745,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!BA$7+$J745-1))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$W$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AB$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,1,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0)*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},"","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$B$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$F$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$O$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$BF$7+$K745-1))","v":""},{"$f":"IF(L745=\"\", \"\", VLOOKUP(X745,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,P745,IF($X745=1,IF(Z$9=$G745,(1-$M745),0),IF($X745=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,Q745,IF($X745=1,IF(AA$9=$G745,(1-$M745),0),IF($X745=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,R745,IF($X745=1,IF(AB$9=$G745,(1-$M745),0),IF($X745=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,S745,IF($X745=1,IF(AC$9=$G745,(1-$M745),0),IF($X745=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X745=3,1,IF($X745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AO$7+$J745-1),$J745))","v":""},"",{"$f":"IF(L745=\"\", \"\", IF($X745=0,$V745,IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$T$7+$X745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745)))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$CE$7+$K745-1)*$F745)","v":""},"","","","","","","","","","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,IF($AK745=0,$W745,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1)*$F745)))","v":""},"",{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$V$7)*$F745)","v":""}]
[0.46676375183493846,0.18402123585841956,{"$f":"IF(Inventory!AH749=Inventory!$C$1032,0.5,1)*B750","v":0.18402123585841956},{"$f":"Inventory!C749","v":0},{"$f":"Inventory!E749","v":0},{"$f":"Inventory!W749","v":""},{"$f":"'Year 01'!AM750","v":""},{"$f":"IF($J750='Year 01'!$J750,'Year 01'!H750,$J750)","v":""},{"$f":"IF($J750='Year 01'!$J750,'Year 01'!I750,$J750)","v":""},{"$f":"'Year 01'!AN750","v":""},"",{"$f":"IF(E750 = 0, \"\", MATCH($E750,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!BA$7+$J750-1))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$W$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AB$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,1,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0)*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},"","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$B$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$F$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$O$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$BF$7+$K750-1))","v":""},{"$f":"IF(L750=\"\", \"\", VLOOKUP(X750,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,P750,IF($X750=1,IF(Z$9=$G750,(1-$M750),0),IF($X750=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,Q750,IF($X750=1,IF(AA$9=$G750,(1-$M750),0),IF($X750=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,R750,IF($X750=1,IF(AB$9=$G750,(1-$M750),0),IF($X750=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,S750,IF($X750=1,IF(AC$9=$G750,(1-$M750),0),IF($X750=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X750=3,1,IF($X750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AO$7+$J750-1),$J750))","v":""},"",{"$f":"IF(L750=\"\", \"\", IF($X750=0,$V750,IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$T$7+$X750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750)))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$CE$7+$K750-1)*$F750)","v":""},"","","","","","","","","","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,IF($AK750=0,$W750,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1)*$F750)))","v":""},"",{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$V$7)*$F750)","v":""}]
[0.3549757314154196,0.42370211616929798,{"$f":"IF(Inventory!AH754=Inventory!$C$1032,0.5,1)*B755","v":0.42370211616929798},{"$f":"Inventory!C754","v":0},{"$f":"Inventory!E754","v":0},{"$f":"Inventory!W754","v":""},{"$f":"'Year 01'!AM755","v":""},{"$f":"IF($J755='Year 01'!$J755,'Year 01'!H755,$J755)","v":""},{"$f":"IF($J755='Year 01'!$J755,'Year 01'!I755,$J755)","v":""},{"$f":"'Year 01'!AN755","v":""},"",{"$f":"IF(E755 = 0, \"\", MATCH($E755,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!BA$7+$J755-1))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$W$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AB$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,1,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0)*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},"","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$B$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$F$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$O$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$BF$7+$K755-1))","v":""},{"$f":"IF(L755=\"\", \"\", VLOOKUP(X755,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,P755,IF($X755=1,IF(Z$9=$G755,(1-$M755),0),IF($X755=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,Q755,IF($X755=1,IF(AA$9=$G755,(1-$M755),0),IF($X755=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,R755,IF($X755=1,IF(AB$9=$G755,(1-$M755),0),IF($X755=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,S755,IF($X755=1,IF(AC$9=$G755,(1-$M755),0),IF($X755=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X755=3,1,IF($X755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AO$7+$J755-1),$J755))","v":""},"",{"$f":"IF(L755=\"\", \"\", IF($X755=0,$V755,IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$T$7+$X755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755)))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$CE$7+$K755-1)*$F755)","v":""},"","","","","","","","","","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,IF($AK755=0,$W755,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1)*$F755)))","v":""},"",{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$V$7)*$F755)","v":""}]
[0.49182796845957089,0.76706957939612763,{"$f":"IF(Inventory!AH762=Inventory!$C$1032,0.5,1)*B763","v":0.76706957939612763},{"$f":"Inventory!C762","v":0},{"$f":"Inventory!E762","v":0},{"$f":"Inventory!W762","v":""},{"$f":"'Year 01'!AM763","v":""},{"$f":"IF($J763='Year 01'!$J763,'Year 01'!H763,$J763)","v":""},{"$f":"IF($J763='Year 01'!$J763,'Year 01'!I763,$J763)","v":""},{"$f":"'Year 01'!AN763","v":""},"",{"$f":"IF(E763 = 0, \"\", MATCH($E763,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!BA$7+$J763-1))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$W$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AB$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,1,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0)*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},"","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$B$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$F$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$O$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$BF$7+$K763-1))","v":""},{"$f":"IF(L763=\"\", \"\", VLOOKUP(X763,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,P763,IF($X763=1,IF(Z$9=$G763,(1-$M763),0),IF($X763=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,Q763,IF($X763=1,IF(AA$9=$G763,(1-$M763),0),IF($X763=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,R763,IF($X763=1,IF(AB$9=$G763,(1-$M763),0),IF($X763=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,S763,IF($X763=1,IF(AC$9=$G763,(1-$M763),0),IF($X763=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X763=3,1,IF($X763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AO$7+$J763-1),$J763))","v":""},"",{"$f":"IF(L763=\"\", \"\", IF($X763=0,$V763,IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$T$7+$X763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763)))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$CE$7+$K763-1)*$F763)","v":""},"","","","","","","","","","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,IF($AK763=0,$W763,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1)*$F763)))","v":""},"",{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$V$7)*$F763)","v":""}]
[0.17325247674032751,0.97577191392910168,{"$f":"IF(Inventory!AH770=Inventory!$C$1032,0.5,1)*B771","v":0.97577191392910168},{"$f":"Inventory!C770","v":0},{"$f":"Inventory!E770","v":0},{"$f":"Inventory!W770","v":""},{"$f":"'Year 01'!AM771","v":""},{"$f":"IF($J771='Year 01'!$J771,'Year 01'!H771,$J771)","v":""},{"$f":"IF($J771='Year 01'!$J771,'Year 01'!I771,$J771)","v":""},{"$f":"'Year 01'!AN771","v":""},"",{"$f":"IF(E771 = 0, \"\", MATCH($E771,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!BA$7+$J771-1))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$W$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AB$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,1,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0)*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},"","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$B$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$F$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$O$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$BF$7+$K771-1))","v":""},{"$f":"IF(L771=\"\", \"\", VLOOKUP(X771,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,P771,IF($X771=1,IF(Z$9=$G771,(1-$M771),0),IF($X771=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,Q771,IF($X771=1,IF(AA$9=$G771,(1-$M771),0),IF($X771=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,R771,IF($X771=1,IF(AB$9=$G771,(1-$M771),0),IF($X771=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,S771,IF($X771=1,IF(AC$9=$G771,(1-$M771),0),IF($X771=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X771=3,1,IF($X771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AO$7+$J771-1),$J771))","v":""},"",{"$f":"IF(L771=\"\", \"\", IF($X771=0,$V771,IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$T$7+$X771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771)))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$CE$7+$K771-1)*$F771)","v":""},"","","","","","","","","","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,IF($AK771=0,$W771,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1)*$F771)))","v":""},"",{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$V$7)*$F771)","v":""}]
[0.17074799339409863,0.83606130053268501,{"$f":"IF(Inventory!AH775=Inventory!$C$1032,0.5,1)*B776","v":0.83606130053268501},{"$f":"Inventory!C775","v":0},{"$f":"Inventory!E775","v":0},{"$f":"Inventory!W775","v":""},{"$f":"'Year 01'!AM776","v":""},{"$f":"IF($J776='Year 01'!$J776,'Year 01'!H776,$J776)","v":""},{"$f":"IF($J776='Year 01'!$J776,'Year 01'!I776,$J776)","v":""},{"$f":"'Year 01'!AN776","v":""},"",{"$f":"IF(E776 = 0, \"\", MATCH($E776,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!BA$7+$J776-1))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$W$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AB$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,1,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0)*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},"","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$B$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$F$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$O$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$BF$7+$K776-1))","v":""},{"$f":"IF(L776=\"\", \"\", VLOOKUP(X776,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,P776,IF($X776=1,IF(Z$9=$G776,(1-$M776),0),IF($X776=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,Q776,IF($X776=1,IF(AA$9=$G776,(1-$M776),0),IF($X776=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,R776,IF($X776=1,IF(AB$9=$G776,(1-$M776),0),IF($X776=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,S776,IF($X776=1,IF(AC$9=$G776,(1-$M776),0),IF($X776=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X776=3,1,IF($X776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AO$7+$J776-1),$J776))","v":""},"",{"$f":"IF(L776=\"\", \"\", IF($X776=0,$V776,IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$T$7+$X776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776)))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$CE$7+$K776-1)*$F776)","v":""},"","","","","","","","","","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,IF($AK776=0,$W776,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1)*$F776)))","v":""},"",{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$V$7)*$F776)","v":""}]
[0.35272626672606966,0.91533343284834456,{"$f":"IF(Inventory!AH781=Inventory!$C$1032,0.5,1)*B782","v":0.91533343284834456},{"$f":"Inventory!C781","v":0},{"$f":"Inventory!E781","v":0},{"$f":"Inventory!W781","v":""},{"$f":"'Year 01'!AM782","v":""},{"$f":"IF($J782='Year 01'!$J782,'Year 01'!H782,$J782)","v":""},{"$f":"IF($J782='Year 01'!$J782,'Year 01'!I782,$J782)","v":""},{"$f":"'Year 01'!AN782","v":""},"",{"$f":"IF(E782 = 0, \"\", MATCH($E782,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!BA$7+$J782-1))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$W$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AB$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,1,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0)*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},"","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$B$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$F$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$O$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$BF$7+$K782-1))","v":""},{"$f":"IF(L782=\"\", \"\", VLOOKUP(X782,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,P782,IF($X782=1,IF(Z$9=$G782,(1-$M782),0),IF($X782=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,Q782,IF($X782=1,IF(AA$9=$G782,(1-$M782),0),IF($X782=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,R782,IF($X782=1,IF(AB$9=$G782,(1-$M782),0),IF($X782=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,S782,IF($X782=1,IF(AC$9=$G782,(1-$M782),0),IF($X782=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X782=3,1,IF($X782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AO$7+$J782-1),$J782))","v":""},"",{"$f":"IF(L782=\"\", \"\", IF($X782=0,$V782,IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$T$7+$X782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782)))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$CE$7+$K782-1)*$F782)","v":""},"","","","","","","","","","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,IF($AK782=0,$W782,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1)*$F782)))","v":""},"",{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$V$7)*$F782)","v":""}]
[0.90302695620843654,0.26675682913047039,{"$f":"IF(Inventory!AH787=Inventory!$C$1032,0.5,1)*B788","v":0.26675682913047039},{"$f":"Inventory!C787","v":0},{"$f":"Inventory!E787","v":0},{"$f":"Inventory!W787","v":""},{"$f":"'Year 01'!AM788","v":""},{"$f":"IF($J788='Year 01'!$J788,'Year 01'!H788,$J788)","v":""},{"$f":"IF($J788='Year 01'!$J788,'Year 01'!I788,$J788)","v":""},{"$f":"'Year 01'!AN788","v":""},"",{"$f":"IF(E788 = 0, \"\", MATCH($E788,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!BA$7+$J788-1))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$W$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AB$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,1,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0)*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},"","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$B$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$F$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$O$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$BF$7+$K788-1))","v":""},{"$f":"IF(L788=\"\", \"\", VLOOKUP(X788,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,P788,IF($X788=1,IF(Z$9=$G788,(1-$M788),0),IF($X788=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,Q788,IF($X788=1,IF(AA$9=$G788,(1-$M788),0),IF($X788=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,R788,IF($X788=1,IF(AB$9=$G788,(1-$M788),0),IF($X788=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,S788,IF($X788=1,IF(AC$9=$G788,(1-$M788),0),IF($X788=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X788=3,1,IF($X788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AO$7+$J788-1),$J788))","v":""},"",{"$f":"IF(L788=\"\", \"\", IF($X788=0,$V788,IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$T$7+$X788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788)))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$CE$7+$K788-1)*$F788)","v":""},"","","","","","","","","","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,IF($AK788=0,$W788,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1)*$F788)))","v":""},"",{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$V$7)*$F788)","v":""}]
[1.5536903694427062E-2,0.36896818102313034,{"$f":"IF(Inventory!AH795=Inventory!$C$1032,0.5,1)*B796","v":0.36896818102313034},{"$f":"Inventory!C795","v":0},{"$f":"Inventory!E795","v":0},{"$f":"Inventory!W795","v":""},{"$f":"'Year 01'!AM796","v":""},{"$f":"IF($J796='Year 01'!$J796,'Year 01'!H796,$J796)","v":""},{"$f":"IF($J796='Year 01'!$J796,'Year 01'!I796,$J796)","v":""},{"$f":"'Year 01'!AN796","v":""},"",{"$f":"IF(E796 = 0, \"\", MATCH($E796,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!BA$7+$J796-1))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$W$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AB$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,1,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0)*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},"","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$B$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$F$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$O$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$BF$7+$K796-1))","v":""},{"$f":"IF(L796=\"\", \"\", VLOOKUP(X796,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,P796,IF($X796=1,IF(Z$9=$G796,(1-$M796),0),IF($X796=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,Q796,IF($X796=1,IF(AA$9=$G796,(1-$M796),0),IF($X796=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,R796,IF($X796=1,IF(AB$9=$G796,(1-$M796),0),IF($X796=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,S796,IF($X796=1,IF(AC$9=$G796,(1-$M796),0),IF($X796=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X796=3,1,IF($X796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AO$7+$J796-1),$J796))","v":""},"",{"$f":"IF(L796=\"\", \"\", IF($X796=0,$V796,IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$T$7+$X796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796)))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$CE$7+$K796-1)*$F796)","v":""},"","","","","","","","","","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,IF($AK796=0,$W796,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1)*$F796)))","v":""},"",{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$V$7)*$F796)","v":""}]
[0.14034604991631638,0.20031543894859327,{"$f":"IF(Inventory!AH803=Inventory!$C$1032,0.5,1)*B804","v":0.20031543894859327},{"$f":"Inventory!C803","v":0},{"$f":"Inventory!E803","v":0},{"$f":"Inventory!W803","v":""},{"$f":"'Year 01'!AM804","v":""},{"$f":"IF($J804='Year 01'!$J804,'Year 01'!H804,$J804)","v":""},{"$f":"IF($J804='Year 01'!$J804,'Year 01'!I804,$J804)","v":""},{"$f":"'Year 01'!AN804","v":""},"",{"$f":"IF(E804 = 0, \"\", MATCH($E804,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!BA$7+$J804-1))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$W$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AB$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,1,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0)*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},"","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$B$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$F$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$O$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$BF$7+$K804-1))","v":""},{"$f":"IF(L804=\"\", \"\", VLOOKUP(X804,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,P804,IF($X804=1,IF(Z$9=$G804,(1-$M804),0),IF($X804=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,Q804,IF($X804=1,IF(AA$9=$G804,(1-$M804),0),IF($X804=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,R804,IF($X804=1,IF(AB$9=$G804,(1-$M804),0),IF($X804=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,S804,IF($X804=1,IF(AC$9=$G804,(1-$M804),0),IF($X804=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X804=3,1,IF($X804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AO$7+$J804-1),$J804))","v":""},"",{"$f":"IF(L804=\"\", \"\", IF($X804=0,$V804,IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$T$7+$X804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804)))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$CE$7+$K804-1)*$F804)","v":""},"","","","","","","","","","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,IF($AK804=0,$W804,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1)*$F804)))","v":""},"",{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$V$7)*$F804)","v":""}]
[6.7809542409468793E-2,0.96889113615515476,{"$f":"IF(Inventory!AH808=Inventory!$C$1032,0.5,1)*B809","v":0.96889113615515476},{"$f":"Inventory!C808","v":0},{"$f":"Inventory!E808","v":0},{"$f":"Inventory!W808","v":""},{"$f":"'Year 01'!AM809","v":""},{"$f":"IF($J809='Year 01'!$J809,'Year 01'!H809,$J809)","v":""},{"$f":"IF($J809='Year 01'!$J809,'Year 01'!I809,$J809)","v":""},{"$f":"'Year 01'!AN809","v":""},"",{"$f":"IF(E809 = 0, \"\", MATCH($E809,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!BA$7+$J809-1))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$W$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AB$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,1,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0)*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},"","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$B$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$F$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$O$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$BF$7+$K809-1))","v":""},{"$f":"IF(L809=\"\", \"\", VLOOKUP(X809,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,P809,IF($X809=1,IF(Z$9=$G809,(1-$M809),0),IF($X809=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,Q809,IF($X809=1,IF(AA$9=$G809,(1-$M809),0),IF($X809=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,R809,IF($X809=1,IF(AB$9=$G809,(1-$M809),0),IF($X809=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,S809,IF($X809=1,IF(AC$9=$G809,(1-$M809),0),IF($X809=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X809=3,1,IF($X809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AO$7+$J809-1),$J809))","v":""},"",{"$f":"IF(L809=\"\", \"\", IF($X809=0,$V809,IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$T$7+$X809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809)))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$CE$7+$K809-1)*$F809)","v":""},"","","","","","","","","","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,IF($AK809=0,$W809,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1)*$F809)))","v":""},"",{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$V$7)*$F809)","v":""}]
[0.64653094458838911,0.4103865373852057,{"$f":"IF(Inventory!AH816=Inventory!$C$1032,0.5,1)*B817","v":0.4103865373852057},{"$f":"Inventory!C816","v":0},{"$f":"Inventory!E816","v":0},{"$f":"Inventory!W816","v":""},{"$f":"'Year 01'!AM817","v":""},{"$f":"IF($J817='Year 01'!$J817,'Year 01'!H817,$J817)","v":""},{"$f":"IF($J817='Year 01'!$J817,'Year 01'!I817,$J817)","v":""},{"$f":"'Year 01'!AN817","v":""},"",{"$f":"IF(E817 = 0, \"\", MATCH($E817,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!BA$7+$J817-1))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$W$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AB$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,1,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0)*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},"","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$B$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$F$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$O$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$BF$7+$K817-1))","v":""},{"$f":"IF(L817=\"\", \"\", VLOOKUP(X817,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,P817,IF($X817=1,IF(Z$9=$G817,(1-$M817),0),IF($X817=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,Q817,IF($X817=1,IF(AA$9=$G817,(1-$M817),0),IF($X817=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,R817,IF($X817=1,IF(AB$9=$G817,(1-$M817),0),IF($X817=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,S817,IF($X817=1,IF(AC$9=$G817,(1-$M817),0),IF($X817=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X817=3,1,IF($X817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AO$7+$J817-1),$J817))","v":""},"",{"$f":"IF(L817=\"\", \"\", IF($X817=0,$V817,IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$T$7+$X817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817)))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$CE$7+$K817-1)*$F817)","v":""},"","","","","","","","","","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,IF($AK817=0,$W817,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1)*$F817)))","v":""},"",{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$V$7)*$F817)","v":""}]
[0.26172737637705878,0.89337386609540492,{"$f":"IF(Inventory!AH824=Inventory!$C$1032,0.5,1)*B825","v":0.89337386609540492},{"$f":"Inventory!C824","v":0},{"$f":"Inventory!E824","v":0},{"$f":"Inventory!W824","v":""},{"$f":"'Year 01'!AM825","v":""},{"$f":"IF($J825='Year 01'!$J825,'Year 01'!H825,$J825)","v":""},{"$f":"IF($J825='Year 01'!$J825,'Year 01'!I825,$J825)","v":""},{"$f":"'Year 01'!AN825","v":""},"",{"$f":"IF(E825 = 0, \"\", MATCH($E825,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!BA$7+$J825-1))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$W$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AB$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,1,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0)*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},"","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$B$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$F$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$O$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$BF$7+$K825-1))","v":""},{"$f":"IF(L825=\"\", \"\", VLOOKUP(X825,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,P825,IF($X825=1,IF(Z$9=$G825,(1-$M825),0),IF($X825=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,Q825,IF($X825=1,IF(AA$9=$G825,(1-$M825),0),IF($X825=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,R825,IF($X825=1,IF(AB$9=$G825,(1-$M825),0),IF($X825=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,S825,IF($X825=1,IF(AC$9=$G825,(1-$M825),0),IF($X825=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X825=3,1,IF($X825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AO$7+$J825-1),$J825))","v":""},"",{"$f":"IF(L825=\"\", \"\", IF($X825=0,$V825,IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$T$7+$X825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825)))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$CE$7+$K825-1)*$F825)","v":""},"","","","","","","","","","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,IF($AK825=0,$W825,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1)*$F825)))","v":""},"",{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$V$7)*$F825)","v":""}]
[0.55131658291852381,0.39153381726310921,{"$f":"IF(Inventory!AH828=Inventory!$C$1032,0.5,1)*B829","v":0.39153381726310921},{"$f":"Inventory!C828","v":0},{"$f":"Inventory!E828","v":0},{"$f":"Inventory!W828","v":""},{"$f":"'Year 01'!AM829","v":""},{"$f":"IF($J829='Year 01'!$J829,'Year 01'!H829,$J829)","v":""},{"$f":"IF($J829='Year 01'!$J829,'Year 01'!I829,$J829)","v":""},{"$f":"'Year 01'!AN829","v":""},"",{"$f":"IF(E829 = 0, \"\", MATCH($E829,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!BA$7+$J829-1))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$W$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AB$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,1,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0)*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},"","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$B$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$F$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$O$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$BF$7+$K829-1))","v":""},{"$f":"IF(L829=\"\", \"\", VLOOKUP(X829,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,P829,IF($X829=1,IF(Z$9=$G829,(1-$M829),0),IF($X829=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,Q829,IF($X829=1,IF(AA$9=$G829,(1-$M829),0),IF($X829=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,R829,IF($X829=1,IF(AB$9=$G829,(1-$M829),0),IF($X829=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,S829,IF($X829=1,IF(AC$9=$G829,(1-$M829),0),IF($X829=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X829=3,1,IF($X829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AO$7+$J829-1),$J829))","v":""},"",{"$f":"IF(L829=\"\", \"\", IF($X829=0,$V829,IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$T$7+$X829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829)))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$CE$7+$K829-1)*$F829)","v":""},"","","","","","","","","","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,IF($AK829=0,$W829,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1)*$F829)))","v":""},"",{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$V$7)*$F829)","v":""}]
[0.84811735407681155,0.3786228581367278,{"$f":"IF(Inventory!AH836=Inventory!$C$1032,0.5,1)*B837","v":0.3786228581367278},{"$f":"Inventory!C836","v":0},{"$f":"Inventory!E836","v":0},{"$f":"Inventory!W836","v":""},{"$f":"'Year 01'!AM837","v":""},{"$f":"IF($J837='Year 01'!$J837,'Year 01'!H837,$J837)","v":""},{"$f":"IF($J837='Year 01'!$J837,'Year 01'!I837,$J837)","v":""},{"$f":"'Year 01'!AN837","v":""},"",{"$f":"IF(E837 = 0, \"\", MATCH($E837,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!BA$7+$J837-1))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$W$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AB$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,1,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0)*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},"","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$B$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$F$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$O$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$BF$7+$K837-1))","v":""},{"$f":"IF(L837=\"\", \"\", VLOOKUP(X837,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,P837,IF($X837=1,IF(Z$9=$G837,(1-$M837),0),IF($X837=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,Q837,IF($X837=1,IF(AA$9=$G837,(1-$M837),0),IF($X837=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,R837,IF($X837=1,IF(AB$9=$G837,(1-$M837),0),IF($X837=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,S837,IF($X837=1,IF(AC$9=$G837,(1-$M837),0),IF($X837=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X837=3,1,IF($X837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AO$7+$J837-1),$J837))","v":""},"",{"$f":"IF(L837=\"\", \"\", IF($X837=0,$V837,IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$T$7+$X837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837)))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$CE$7+$K837-1)*$F837)","v":""},"","","","","","","","","","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,IF($AK837=0,$W837,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1)*$F837)))","v":""},"",{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$V$7)*$F837)","v":""}]
[{"$f":"RAND()","v":0.55794620520222415},0.48133173082218361,{"$f":"IF(Inventory!AH841=Inventory!$C$1032,0.5,1)*B842","v":0.48133173082218361},{"$f":"Inventory!C841","v":0},{"$f":"Inventory!E841","v":0},{"$f":"Inventory!W841","v":""},{"$f":"'Year 01'!AM842","v":""},{"$f":"IF($J842='Year 01'!$J842,'Year 01'!H842,$J842)","v":""},{"$f":"IF($J842='Year 01'!$J842,'Year 01'!I842,$J842)","v":""},{"$f":"'Year 01'!AN842","v":""},{"$f":"IF(J842 = \"\", \"\", (J842-1)*5+G842)","v":""},{"$f":"IF(E842 = 0, \"\", MATCH($E842,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!BA$7+$J842-1))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$W$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AB$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,1,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0)*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(P842:S842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($C842<=T842,($J842-1)*5+5,(IF($C842<=S842+T842,4,IF($C842<=R842+S842+T842,3,IF($C842<=Q842+R842+S842+T842,2,1))))+($J842-1)*5))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$B$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$F$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$O$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$BF$7+$K842-1))","v":""},{"$f":"IF(L842=\"\", \"\", VLOOKUP(X842,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,P842,IF($X842=1,IF(Z$9=$G842,(1-$M842),0),IF($X842=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,Q842,IF($X842=1,IF(AA$9=$G842,(1-$M842),0),IF($X842=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,R842,IF($X842=1,IF(AB$9=$G842,(1-$M842),0),IF($X842=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,S842,IF($X842=1,IF(AC$9=$G842,(1-$M842),0),IF($X842=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(Z842:AC842))","v":""},{"$f":"IF($X842=3,1,IF($X842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AO$7+$J842-1),$J842))","v":""},"",{"$f":"IF(L842=\"\", \"\", IF($X842=0,$V842,IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$T$7+$X842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$CE$7+$K842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AH842=0,AG842=0,AG842=V842),999999,AH842/(AG842-V842)))","v":""},{"$f":"IF(L842=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI842,$AG$10:$AG$1009))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AI842=999999,$AJ842<=$B$5),1,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$X842,0))","v":""},{"$f":"IF(L842=\"\", \"\", $AO842-($AN842-1)*5)","v":""},{"$f":"IF(L842=\"\", \"\", INT(($AO842-1)/5)+1)","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AF842,$U842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AG842,$V842))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(X842=0,AK842=0),AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,IF($AK842=0,$W842,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1)*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AS842,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$V$7)*$F842)","v":""}]
[0.63046820128297265,0.95878648249223408,{"$f":"IF(Inventory!AH849=Inventory!$C$1032,0.5,1)*B850","v":0.95878648249223408},{"$f":"Inventory!C849","v":0},{"$f":"Inventory!E849","v":0},{"$f":"Inventory!W849","v":""},{"$f":"'Year 01'!AM850","v":""},{"$f":"IF($J850='Year 01'!$J850,'Year 01'!H850,$J850)","v":""},{"$f":"IF($J850='Year 01'!$J850,'Year 01'!I850,$J850)","v":""},{"$f":"'Year 01'!AN850","v":""},"",{"$f":"IF(E850 = 0, \"\", MATCH($E850,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!BA$7+$J850-1))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$W$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AB$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,1,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0)*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},"","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$B$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$F$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$O$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$BF$7+$K850-1))","v":""},{"$f":"IF(L850=\"\", \"\", VLOOKUP(X850,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,P850,IF($X850=1,IF(Z$9=$G850,(1-$M850),0),IF($X850=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,Q850,IF($X850=1,IF(AA$9=$G850,(1-$M850),0),IF($X850=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,R850,IF($X850=1,IF(AB$9=$G850,(1-$M850),0),IF($X850=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,S850,IF($X850=1,IF(AC$9=$G850,(1-$M850),0),IF($X850=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X850=3,1,IF($X850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AO$7+$J850-1),$J850))","v":""},"",{"$f":"IF(L850=\"\", \"\", IF($X850=0,$V850,IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$T$7+$X850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850)))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$CE$7+$K850-1)*$F850)","v":""},"","","","","","","","","","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,IF($AK850=0,$W850,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1)*$F850)))","v":""},"",{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$V$7)*$F850)","v":""}]
[0.95803756924524286,5.6634287894480329E-2,{"$f":"IF(Inventory!AH857=Inventory!$C$1032,0.5,1)*B858","v":5.6634287894480329E-2},{"$f":"Inventory!C857","v":0},{"$f":"Inventory!E857","v":0},{"$f":"Inventory!W857","v":""},{"$f":"'Year 01'!AM858","v":""},{"$f":"IF($J858='Year 01'!$J858,'Year 01'!H858,$J858)","v":""},{"$f":"IF($J858='Year 01'!$J858,'Year 01'!I858,$J858)","v":""},{"$f":"'Year 01'!AN858","v":""},"",{"$f":"IF(E858 = 0, \"\", MATCH($E858,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!BA$7+$J858-1))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$W$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AB$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,1,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0)*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},"","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$B$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$F$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$O$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$BF$7+$K858-1))","v":""},{"$f":"IF(L858=\"\", \"\", VLOOKUP(X858,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,P858,IF($X858=1,IF(Z$9=$G858,(1-$M858),0),IF($X858=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,Q858,IF($X858=1,IF(AA$9=$G858,(1-$M858),0),IF($X858=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,R858,IF($X858=1,IF(AB$9=$G858,(1-$M858),0),IF($X858=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,S858,IF($X858=1,IF(AC$9=$G858,(1-$M858),0),IF($X858=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X858=3,1,IF($X858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AO$7+$J858-1),$J858))","v":""},"",{"$f":"IF(L858=\"\", \"\", IF($X858=0,$V858,IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$T$7+$X858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858)))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$CE$7+$K858-1)*$F858)","v":""},"","","","","","","","","","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,IF($AK858=0,$W858,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1)*$F858)))","v":""},"",{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$V$7)*$F858)","v":""}]
[0.56619428050885345,0.90933625136446039,{"$f":"IF(Inventory!AH861=Inventory!$C$1032,0.5,1)*B862","v":0.90933625136446039},{"$f":"Inventory!C861","v":0},{"$f":"Inventory!E861","v":0},{"$f":"Inventory!W861","v":""},{"$f":"'Year 01'!AM862","v":""},{"$f":"IF($J862='Year 01'!$J862,'Year 01'!H862,$J862)","v":""},{"$f":"IF($J862='Year 01'!$J862,'Year 01'!I862,$J862)","v":""},{"$f":"'Year 01'!AN862","v":""},"",{"$f":"IF(E862 = 0, \"\", MATCH($E862,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!BA$7+$J862-1))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$W$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AB$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,1,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0)*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},"","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$B$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$F$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$O$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$BF$7+$K862-1))","v":""},{"$f":"IF(L862=\"\", \"\", VLOOKUP(X862,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,P862,IF($X862=1,IF(Z$9=$G862,(1-$M862),0),IF($X862=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,Q862,IF($X862=1,IF(AA$9=$G862,(1-$M862),0),IF($X862=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,R862,IF($X862=1,IF(AB$9=$G862,(1-$M862),0),IF($X862=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,S862,IF($X862=1,IF(AC$9=$G862,(1-$M862),0),IF($X862=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X862=3,1,IF($X862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AO$7+$J862-1),$J862))","v":""},"",{"$f":"IF(L862=\"\", \"\", IF($X862=0,$V862,IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$T$7+$X862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862)))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$CE$7+$K862-1)*$F862)","v":""},"","","","","","","","","","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,IF($AK862=0,$W862,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1)*$F862)))","v":""},"",{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$V$7)*$F862)","v":""}]
[0.10383960238601275,0.68152728078681057,{"$f":"IF(Inventory!AH869=Inventory!$C$1032,0.5,1)*B870","v":0.68152728078681057},{"$f":"Inventory!C869","v":0},{"$f":"Inventory!E869","v":0},{"$f":"Inventory!W869","v":""},{"$f":"'Year 01'!AM870","v":""},{"$f":"IF($J870='Year 01'!$J870,'Year 01'!H870,$J870)","v":""},{"$f":"IF($J870='Year 01'!$J870,'Year 01'!I870,$J870)","v":""},{"$f":"'Year 01'!AN870","v":""},"",{"$f":"IF(E870 = 0, \"\", MATCH($E870,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!BA$7+$J870-1))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$W$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AB$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,1,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0)*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},"","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$B$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$F$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$O$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$BF$7+$K870-1))","v":""},{"$f":"IF(L870=\"\", \"\", VLOOKUP(X870,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,P870,IF($X870=1,IF(Z$9=$G870,(1-$M870),0),IF($X870=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,Q870,IF($X870=1,IF(AA$9=$G870,(1-$M870),0),IF($X870=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,R870,IF($X870=1,IF(AB$9=$G870,(1-$M870),0),IF($X870=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,S870,IF($X870=1,IF(AC$9=$G870,(1-$M870),0),IF($X870=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X870=3,1,IF($X870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AO$7+$J870-1),$J870))","v":""},"",{"$f":"IF(L870=\"\", \"\", IF($X870=0,$V870,IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$T$7+$X870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870)))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$CE$7+$K870-1)*$F870)","v":""},"","","","","","","","","","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,IF($AK870=0,$W870,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1)*$F870)))","v":""},"",{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$V$7)*$F870)","v":""}]
[2.8097080737797819E-2,0.96927395976879605,{"$f":"IF(Inventory!AH881=Inventory!$C$1032,0.5,1)*B882","v":0.96927395976879605},{"$f":"Inventory!C881","v":0},{"$f":"Inventory!E881","v":0},{"$f":"Inventory!W881","v":""},{"$f":"'Year 01'!AM882","v":""},{"$f":"IF($J882='Year 01'!$J882,'Year 01'!H882,$J882)","v":""},{"$f":"IF($J882='Year 01'!$J882,'Year 01'!I882,$J882)","v":""},{"$f":"'Year 01'!AN882","v":""},"",{"$f":"IF(E882 = 0, \"\", MATCH($E882,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!BA$7+$J882-1))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$W$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AB$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,1,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0)*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},"","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$B$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$F$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$O$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$BF$7+$K882-1))","v":""},{"$f":"IF(L882=\"\", \"\", VLOOKUP(X882,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,P882,IF($X882=1,IF(Z$9=$G882,(1-$M882),0),IF($X882=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,Q882,IF($X882=1,IF(AA$9=$G882,(1-$M882),0),IF($X882=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,R882,IF($X882=1,IF(AB$9=$G882,(1-$M882),0),IF($X882=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,S882,IF($X882=1,IF(AC$9=$G882,(1-$M882),0),IF($X882=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X882=3,1,IF($X882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AO$7+$J882-1),$J882))","v":""},"",{"$f":"IF(L882=\"\", \"\", IF($X882=0,$V882,IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$T$7+$X882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882)))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$CE$7+$K882-1)*$F882)","v":""},"","","","","","","","","","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,IF($AK882=0,$W882,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1)*$F882)))","v":""},"",{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$V$7)*$F882)","v":""}]
[0.62625888082536729,0.27961742235809983,{"$f":"IF(Inventory!AH882=Inventory!$C$1032,0.5,1)*B883","v":0.27961742235809983},{"$f":"Inventory!C882","v":0},{"$f":"Inventory!E882","v":0},{"$f":"Inventory!W882","v":""},{"$f":"'Year 01'!AM883","v":""},{"$f":"IF($J883='Year 01'!$J883,'Year 01'!H883,$J883)","v":""},{"$f":"IF($J883='Year 01'!$J883,'Year 01'!I883,$J883)","v":""},{"$f":"'Year 01'!AN883","v":""},"",{"$f":"IF(E883 = 0, \"\", MATCH($E883,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!BA$7+$J883-1))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$W$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AB$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,1,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0)*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},"","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$B$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$F$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$O$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$BF$7+$K883-1))","v":""},{"$f":"IF(L883=\"\", \"\", VLOOKUP(X883,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,P883,IF($X883=1,IF(Z$9=$G883,(1-$M883),0),IF($X883=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,Q883,IF($X883=1,IF(AA$9=$G883,(1-$M883),0),IF($X883=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,R883,IF($X883=1,IF(AB$9=$G883,(1-$M883),0),IF($X883=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,S883,IF($X883=1,IF(AC$9=$G883,(1-$M883),0),IF($X883=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X883=3,1,IF($X883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AO$7+$J883-1),$J883))","v":""},"",{"$f":"IF(L883=\"\", \"\", IF($X883=0,$V883,IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$T$7+$X883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883)))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$CE$7+$K883-1)*$F883)","v":""},"","","","","","","","","","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,IF($AK883=0,$W883,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1)*$F883)))","v":""},"",{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$V$7)*$F883)","v":""}]
[0.6309215539979941,0.35688500178509908,{"$f":"IF(Inventory!AH890=Inventory!$C$1032,0.5,1)*B891","v":0.35688500178509908},{"$f":"Inventory!C890","v":0},{"$f":"Inventory!E890","v":0},{"$f":"Inventory!W890","v":""},{"$f":"'Year 01'!AM891","v":""},{"$f":"IF($J891='Year 01'!$J891,'Year 01'!H891,$J891)","v":""},{"$f":"IF($J891='Year 01'!$J891,'Year 01'!I891,$J891)","v":""},{"$f":"'Year 01'!AN891","v":""},"",{"$f":"IF(E891 = 0, \"\", MATCH($E891,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!BA$7+$J891-1))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$W$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AB$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,1,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0)*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},"","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$B$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$F$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$O$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$BF$7+$K891-1))","v":""},{"$f":"IF(L891=\"\", \"\", VLOOKUP(X891,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,P891,IF($X891=1,IF(Z$9=$G891,(1-$M891),0),IF($X891=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,Q891,IF($X891=1,IF(AA$9=$G891,(1-$M891),0),IF($X891=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,R891,IF($X891=1,IF(AB$9=$G891,(1-$M891),0),IF($X891=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,S891,IF($X891=1,IF(AC$9=$G891,(1-$M891),0),IF($X891=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X891=3,1,IF($X891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AO$7+$J891-1),$J891))","v":""},"",{"$f":"IF(L891=\"\", \"\", IF($X891=0,$V891,IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$T$7+$X891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891)))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$CE$7+$K891-1)*$F891)","v":""},"","","","","","","","","","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,IF($AK891=0,$W891,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1)*$F891)))","v":""},"",{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$V$7)*$F891)","v":""}]
[0.82842697959381728,0.52036729658870473,{"$f":"IF(Inventory!AH898=Inventory!$C$1032,0.5,1)*B899","v":0.52036729658870473},{"$f":"Inventory!C898","v":0},{"$f":"Inventory!E898","v":0},{"$f":"Inventory!W898","v":""},{"$f":"'Year 01'!AM899","v":""},{"$f":"IF($J899='Year 01'!$J899,'Year 01'!H899,$J899)","v":""},{"$f":"IF($J899='Year 01'!$J899,'Year 01'!I899,$J899)","v":""},{"$f":"'Year 01'!AN899","v":""},"",{"$f":"IF(E899 = 0, \"\", MATCH($E899,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!BA$7+$J899-1))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$W$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AB$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,1,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0)*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},"","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$B$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$F$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$O$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$BF$7+$K899-1))","v":""},{"$f":"IF(L899=\"\", \"\", VLOOKUP(X899,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,P899,IF($X899=1,IF(Z$9=$G899,(1-$M899),0),IF($X899=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,Q899,IF($X899=1,IF(AA$9=$G899,(1-$M899),0),IF($X899=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,R899,IF($X899=1,IF(AB$9=$G899,(1-$M899),0),IF($X899=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,S899,IF($X899=1,IF(AC$9=$G899,(1-$M899),0),IF($X899=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X899=3,1,IF($X899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AO$7+$J899-1),$J899))","v":""},"",{"$f":"IF(L899=\"\", \"\", IF($X899=0,$V899,IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$T$7+$X899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899)))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$CE$7+$K899-1)*$F899)","v":""},"","","","","","","","","","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,IF($AK899=0,$W899,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1)*$F899)))","v":""},"",{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$V$7)*$F899)","v":""}]
[5.5160548298680889E-2,0.20131107513711044,{"$f":"IF(Inventory!AH902=Inventory!$C$1032,0.5,1)*B903","v":0.20131107513711044},{"$f":"Inventory!C902","v":0},{"$f":"Inventory!E902","v":0},{"$f":"Inventory!W902","v":""},{"$f":"'Year 01'!AM903","v":""},{"$f":"IF($J903='Year 01'!$J903,'Year 01'!H903,$J903)","v":""},{"$f":"IF($J903='Year 01'!$J903,'Year 01'!I903,$J903)","v":""},{"$f":"'Year 01'!AN903","v":""},"",{"$f":"IF(E903 = 0, \"\", MATCH($E903,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!BA$7+$J903-1))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$W$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AB$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,1,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0)*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},"","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$B$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$F$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$O$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$BF$7+$K903-1))","v":""},{"$f":"IF(L903=\"\", \"\", VLOOKUP(X903,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,P903,IF($X903=1,IF(Z$9=$G903,(1-$M903),0),IF($X903=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,Q903,IF($X903=1,IF(AA$9=$G903,(1-$M903),0),IF($X903=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,R903,IF($X903=1,IF(AB$9=$G903,(1-$M903),0),IF($X903=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,S903,IF($X903=1,IF(AC$9=$G903,(1-$M903),0),IF($X903=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X903=3,1,IF($X903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AO$7+$J903-1),$J903))","v":""},"",{"$f":"IF(L903=\"\", \"\", IF($X903=0,$V903,IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$T$7+$X903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903)))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$CE$7+$K903-1)*$F903)","v":""},"","","","","","","","","","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,IF($AK903=0,$W903,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1)*$F903)))","v":""},"",{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$V$7)*$F903)","v":""}]
[0.52263510886581177,0.67916257481833753,{"$f":"IF(Inventory!AH910=Inventory!$C$1032,0.5,1)*B911","v":0.67916257481833753},{"$f":"Inventory!C910","v":0},{"$f":"Inventory!E910","v":0},{"$f":"Inventory!W910","v":""},{"$f":"'Year 01'!AM911","v":""},{"$f":"IF($J911='Year 01'!$J911,'Year 01'!H911,$J911)","v":""},{"$f":"IF($J911='Year 01'!$J911,'Year 01'!I911,$J911)","v":""},{"$f":"'Year 01'!AN911","v":""},"",{"$f":"IF(E911 = 0, \"\", MATCH($E911,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!BA$7+$J911-1))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$W$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AB$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,1,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0)*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},"","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$B$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$F$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$O$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$BF$7+$K911-1))","v":""},{"$f":"IF(L911=\"\", \"\", VLOOKUP(X911,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,P911,IF($X911=1,IF(Z$9=$G911,(1-$M911),0),IF($X911=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,Q911,IF($X911=1,IF(AA$9=$G911,(1-$M911),0),IF($X911=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,R911,IF($X911=1,IF(AB$9=$G911,(1-$M911),0),IF($X911=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,S911,IF($X911=1,IF(AC$9=$G911,(1-$M911),0),IF($X911=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X911=3,1,IF($X911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AO$7+$J911-1),$J911))","v":""},"",{"$f":"IF(L911=\"\", \"\", IF($X911=0,$V911,IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$T$7+$X911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911)))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$CE$7+$K911-1)*$F911)","v":""},"","","","","","","","","","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,IF($AK911=0,$W911,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1)*$F911)))","v":""},"",{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$V$7)*$F911)","v":""}]
[0.70121250645496158,0.64194103411871273,{"$f":"IF(Inventory!AH922=Inventory!$C$1032,0.5,1)*B923","v":0.64194103411871273},{"$f":"Inventory!C922","v":0},{"$f":"Inventory!E922","v":0},{"$f":"Inventory!W922","v":""},{"$f":"'Year 01'!AM923","v":""},{"$f":"IF($J923='Year 01'!$J923,'Year 01'!H923,$J923)","v":""},{"$f":"IF($J923='Year 01'!$J923,'Year 01'!I923,$J923)","v":""},{"$f":"'Year 01'!AN923","v":""},"",{"$f":"IF(E923 = 0, \"\", MATCH($E923,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!BA$7+$J923-1))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$W$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AB$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,1,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0)*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},"","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$B$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$F$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$O$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$BF$7+$K923-1))","v":""},{"$f":"IF(L923=\"\", \"\", VLOOKUP(X923,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,P923,IF($X923=1,IF(Z$9=$G923,(1-$M923),0),IF($X923=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,Q923,IF($X923=1,IF(AA$9=$G923,(1-$M923),0),IF($X923=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,R923,IF($X923=1,IF(AB$9=$G923,(1-$M923),0),IF($X923=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,S923,IF($X923=1,IF(AC$9=$G923,(1-$M923),0),IF($X923=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X923=3,1,IF($X923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AO$7+$J923-1),$J923))","v":""},"",{"$f":"IF(L923=\"\", \"\", IF($X923=0,$V923,IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$T$7+$X923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923)))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$CE$7+$K923-1)*$F923)","v":""},"","","","","","","","","","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,IF($AK923=0,$W923,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1)*$F923)))","v":""},"",{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$V$7)*$F923)","v":""}]
[0.70569097259032243,0.90345348919972079,{"$f":"IF(Inventory!AH923=Inventory!$C$1032,0.5,1)*B924","v":0.90345348919972079},{"$f":"Inventory!C923","v":0},{"$f":"Inventory!E923","v":0},{"$f":"Inventory!W923","v":""},{"$f":"'Year 01'!AM924","v":""},{"$f":"IF($J924='Year 01'!$J924,'Year 01'!H924,$J924)","v":""},{"$f":"IF($J924='Year 01'!$J924,'Year 01'!I924,$J924)","v":""},{"$f":"'Year 01'!AN924","v":""},"",{"$f":"IF(E924 = 0, \"\", MATCH($E924,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!BA$7+$J924-1))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$W$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AB$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,1,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0)*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},"","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$B$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$F$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$O$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$BF$7+$K924-1))","v":""},{"$f":"IF(L924=\"\", \"\", VLOOKUP(X924,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,P924,IF($X924=1,IF(Z$9=$G924,(1-$M924),0),IF($X924=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,Q924,IF($X924=1,IF(AA$9=$G924,(1-$M924),0),IF($X924=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,R924,IF($X924=1,IF(AB$9=$G924,(1-$M924),0),IF($X924=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,S924,IF($X924=1,IF(AC$9=$G924,(1-$M924),0),IF($X924=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X924=3,1,IF($X924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AO$7+$J924-1),$J924))","v":""},"",{"$f":"IF(L924=\"\", \"\", IF($X924=0,$V924,IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$T$7+$X924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924)))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$CE$7+$K924-1)*$F924)","v":""},"","","","","","","","","","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,IF($AK924=0,$W924,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1)*$F924)))","v":""},"",{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$V$7)*$F924)","v":""}]
[0.33607714958830259,0.53552680755056048,{"$f":"IF(Inventory!AH935=Inventory!$C$1032,0.5,1)*B936","v":0.53552680755056048},{"$f":"Inventory!C935","v":0},{"$f":"Inventory!E935","v":0},{"$f":"Inventory!W935","v":""},{"$f":"'Year 01'!AM936","v":""},{"$f":"IF($J936='Year 01'!$J936,'Year 01'!H936,$J936)","v":""},{"$f":"IF($J936='Year 01'!$J936,'Year 01'!I936,$J936)","v":""},{"$f":"'Year 01'!AN936","v":""},"",{"$f":"IF(E936 = 0, \"\", MATCH($E936,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!BA$7+$J936-1))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$W$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AB$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,1,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0)*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},"","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$B$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$F$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$O$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$BF$7+$K936-1))","v":""},{"$f":"IF(L936=\"\", \"\", VLOOKUP(X936,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,P936,IF($X936=1,IF(Z$9=$G936,(1-$M936),0),IF($X936=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,Q936,IF($X936=1,IF(AA$9=$G936,(1-$M936),0),IF($X936=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,R936,IF($X936=1,IF(AB$9=$G936,(1-$M936),0),IF($X936=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,S936,IF($X936=1,IF(AC$9=$G936,(1-$M936),0),IF($X936=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X936=3,1,IF($X936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AO$7+$J936-1),$J936))","v":""},"",{"$f":"IF(L936=\"\", \"\", IF($X936=0,$V936,IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$T$7+$X936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936)))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$CE$7+$K936-1)*$F936)","v":""},"","","","","","","","","","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,IF($AK936=0,$W936,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1)*$F936)))","v":""},"",{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$V$7)*$F936)","v":""}]
[0.77761921996665806,0.16676350837567644,{"$f":"IF(Inventory!AH941=Inventory!$C$1032,0.5,1)*B942","v":0.16676350837567644},{"$f":"Inventory!C941","v":0},{"$f":"Inventory!E941","v":0},{"$f":"Inventory!W941","v":""},{"$f":"'Year 01'!AM942","v":""},{"$f":"IF($J942='Year 01'!$J942,'Year 01'!H942,$J942)","v":""},{"$f":"IF($J942='Year 01'!$J942,'Year 01'!I942,$J942)","v":""},{"$f":"'Year 01'!AN942","v":""},"",{"$f":"IF(E942 = 0, \"\", MATCH($E942,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!BA$7+$J942-1))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$W$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AB$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,1,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0)*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},"","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$B$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$F$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$O$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$BF$7+$K942-1))","v":""},{"$f":"IF(L942=\"\", \"\", VLOOKUP(X942,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,P942,IF($X942=1,IF(Z$9=$G942,(1-$M942),0),IF($X942=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,Q942,IF($X942=1,IF(AA$9=$G942,(1-$M942),0),IF($X942=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,R942,IF($X942=1,IF(AB$9=$G942,(1-$M942),0),IF($X942=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,S942,IF($X942=1,IF(AC$9=$G942,(1-$M942),0),IF($X942=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X942=3,1,IF($X942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AO$7+$J942-1),$J942))","v":""},"",{"$f":"IF(L942=\"\", \"\", IF($X942=0,$V942,IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$T$7+$X942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942)))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$CE$7+$K942-1)*$F942)","v":""},"","","","","","","","","","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,IF($AK942=0,$W942,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1)*$F942)))","v":""},"",{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$V$7)*$F942)","v":""}]
[0.9926202431662644,0.82888397596520214,{"$f":"IF(Inventory!AH943=Inventory!$C$1032,0.5,1)*B944","v":0.82888397596520214},{"$f":"Inventory!C943","v":0},{"$f":"Inventory!E943","v":0},{"$f":"Inventory!W943","v":""},{"$f":"'Year 01'!AM944","v":""},{"$f":"IF($J944='Year 01'!$J944,'Year 01'!H944,$J944)","v":""},{"$f":"IF($J944='Year 01'!$J944,'Year 01'!I944,$J944)","v":""},{"$f":"'Year 01'!AN944","v":""},"",{"$f":"IF(E944 = 0, \"\", MATCH($E944,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!BA$7+$J944-1))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$W$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AB$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,1,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0)*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},"","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$B$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$F$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$O$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$BF$7+$K944-1))","v":""},{"$f":"IF(L944=\"\", \"\", VLOOKUP(X944,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,P944,IF($X944=1,IF(Z$9=$G944,(1-$M944),0),IF($X944=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,Q944,IF($X944=1,IF(AA$9=$G944,(1-$M944),0),IF($X944=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,R944,IF($X944=1,IF(AB$9=$G944,(1-$M944),0),IF($X944=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,S944,IF($X944=1,IF(AC$9=$G944,(1-$M944),0),IF($X944=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X944=3,1,IF($X944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AO$7+$J944-1),$J944))","v":""},"",{"$f":"IF(L944=\"\", \"\", IF($X944=0,$V944,IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$T$7+$X944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944)))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$CE$7+$K944-1)*$F944)","v":""},"","","","","","","","","","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,IF($AK944=0,$W944,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1)*$F944)))","v":""},"",{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$V$7)*$F944)","v":""}]
[0.37373527491941849,0.42606062086099228,{"$f":"IF(Inventory!AH955=Inventory!$C$1032,0.5,1)*B956","v":0.42606062086099228},{"$f":"Inventory!C955","v":0},{"$f":"Inventory!E955","v":0},{"$f":"Inventory!W955","v":""},{"$f":"'Year 01'!AM956","v":""},{"$f":"IF($J956='Year 01'!$J956,'Year 01'!H956,$J956)","v":""},{"$f":"IF($J956='Year 01'!$J956,'Year 01'!I956,$J956)","v":""},{"$f":"'Year 01'!AN956","v":""},"",{"$f":"IF(E956 = 0, \"\", MATCH($E956,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!BA$7+$J956-1))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$W$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AB$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,1,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0)*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},"","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$B$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$F$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$O$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$BF$7+$K956-1))","v":""},{"$f":"IF(L956=\"\", \"\", VLOOKUP(X956,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,P956,IF($X956=1,IF(Z$9=$G956,(1-$M956),0),IF($X956=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,Q956,IF($X956=1,IF(AA$9=$G956,(1-$M956),0),IF($X956=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,R956,IF($X956=1,IF(AB$9=$G956,(1-$M956),0),IF($X956=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,S956,IF($X956=1,IF(AC$9=$G956,(1-$M956),0),IF($X956=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X956=3,1,IF($X956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AO$7+$J956-1),$J956))","v":""},"",{"$f":"IF(L956=\"\", \"\", IF($X956=0,$V956,IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$T$7+$X956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956)))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$CE$7+$K956-1)*$F956)","v":""},"","","","","","","","","","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,IF($AK956=0,$W956,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1)*$F956)))","v":""},"",{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$V$7)*$F956)","v":""}]
[0.17426903512876923,9.4059065563997124E-2,{"$f":"IF(Inventory!AH963=Inventory!$C$1032,0.5,1)*B964","v":9.4059065563997124E-2},{"$f":"Inventory!C963","v":0},{"$f":"Inventory!E963","v":0},{"$f":"Inventory!W963","v":""},{"$f":"'Year 01'!AM964","v":""},{"$f":"IF($J964='Year 01'!$J964,'Year 01'!H964,$J964)","v":""},{"$f":"IF($J964='Year 01'!$J964,'Year 01'!I964,$J964)","v":""},{"$f":"'Year 01'!AN964","v":""},"",{"$f":"IF(E964 = 0, \"\", MATCH($E964,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!BA$7+$J964-1))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$W$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AB$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,1,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0)*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},"","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$B$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$F$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$O$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$BF$7+$K964-1))","v":""},{"$f":"IF(L964=\"\", \"\", VLOOKUP(X964,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,P964,IF($X964=1,IF(Z$9=$G964,(1-$M964),0),IF($X964=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,Q964,IF($X964=1,IF(AA$9=$G964,(1-$M964),0),IF($X964=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,R964,IF($X964=1,IF(AB$9=$G964,(1-$M964),0),IF($X964=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,S964,IF($X964=1,IF(AC$9=$G964,(1-$M964),0),IF($X964=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X964=3,1,IF($X964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AO$7+$J964-1),$J964))","v":""},"",{"$f":"IF(L964=\"\", \"\", IF($X964=0,$V964,IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$T$7+$X964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964)))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$CE$7+$K964-1)*$F964)","v":""},"","","","","","","","","","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,IF($AK964=0,$W964,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1)*$F964)))","v":""},"",{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$V$7)*$F964)","v":""}]
[0.53900241191990872,0.2378123858869271,{"$f":"IF(Inventory!AH964=Inventory!$C$1032,0.5,1)*B965","v":0.2378123858869271},{"$f":"Inventory!C964","v":0},{"$f":"Inventory!E964","v":0},{"$f":"Inventory!W964","v":""},{"$f":"'Year 01'!AM965","v":""},{"$f":"IF($J965='Year 01'!$J965,'Year 01'!H965,$J965)","v":""},{"$f":"IF($J965='Year 01'!$J965,'Year 01'!I965,$J965)","v":""},{"$f":"'Year 01'!AN965","v":""},"",{"$f":"IF(E965 = 0, \"\", MATCH($E965,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!BA$7+$J965-1))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$W$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AB$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,1,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0)*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},"","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$B$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$F$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$O$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$BF$7+$K965-1))","v":""},{"$f":"IF(L965=\"\", \"\", VLOOKUP(X965,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,P965,IF($X965=1,IF(Z$9=$G965,(1-$M965),0),IF($X965=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,Q965,IF($X965=1,IF(AA$9=$G965,(1-$M965),0),IF($X965=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,R965,IF($X965=1,IF(AB$9=$G965,(1-$M965),0),IF($X965=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,S965,IF($X965=1,IF(AC$9=$G965,(1-$M965),0),IF($X965=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X965=3,1,IF($X965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AO$7+$J965-1),$J965))","v":""},"",{"$f":"IF(L965=\"\", \"\", IF($X965=0,$V965,IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$T$7+$X965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965)))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$CE$7+$K965-1)*$F965)","v":""},"","","","","","","","","","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,IF($AK965=0,$W965,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1)*$F965)))","v":""},"",{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$V$7)*$F965)","v":""}]
[0.56804421211341871,0.12127878599246833,{"$f":"IF(Inventory!AH976=Inventory!$C$1032,0.5,1)*B977","v":0.12127878599246833},{"$f":"Inventory!C976","v":0},{"$f":"Inventory!E976","v":0},{"$f":"Inventory!W976","v":""},{"$f":"'Year 01'!AM977","v":""},{"$f":"IF($J977='Year 01'!$J977,'Year 01'!H977,$J977)","v":""},{"$f":"IF($J977='Year 01'!$J977,'Year 01'!I977,$J977)","v":""},{"$f":"'Year 01'!AN977","v":""},"",{"$f":"IF(E977 = 0, \"\", MATCH($E977,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!BA$7+$J977-1))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$W$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AB$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,1,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0)*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},"","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$B$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$F$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$O$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$BF$7+$K977-1))","v":""},{"$f":"IF(L977=\"\", \"\", VLOOKUP(X977,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,P977,IF($X977=1,IF(Z$9=$G977,(1-$M977),0),IF($X977=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,Q977,IF($X977=1,IF(AA$9=$G977,(1-$M977),0),IF($X977=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,R977,IF($X977=1,IF(AB$9=$G977,(1-$M977),0),IF($X977=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,S977,IF($X977=1,IF(AC$9=$G977,(1-$M977),0),IF($X977=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X977=3,1,IF($X977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AO$7+$J977-1),$J977))","v":""},"",{"$f":"IF(L977=\"\", \"\", IF($X977=0,$V977,IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$T$7+$X977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977)))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$CE$7+$K977-1)*$F977)","v":""},"","","","","","","","","","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,IF($AK977=0,$W977,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1)*$F977)))","v":""},"",{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$V$7)*$F977)","v":""}]
[0.99916512341928831,0.55009923980188602,{"$f":"IF(Inventory!AH978=Inventory!$C$1032,0.5,1)*B979","v":0.55009923980188602},{"$f":"Inventory!C978","v":0},{"$f":"Inventory!E978","v":0},{"$f":"Inventory!W978","v":""},{"$f":"'Year 01'!AM979","v":""},{"$f":"IF($J979='Year 01'!$J979,'Year 01'!H979,$J979)","v":""},{"$f":"IF($J979='Year 01'!$J979,'Year 01'!I979,$J979)","v":""},{"$f":"'Year 01'!AN979","v":""},"",{"$f":"IF(E979 = 0, \"\", MATCH($E979,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!BA$7+$J979-1))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$W$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AB$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,1,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0)*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},"","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$B$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$F$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$O$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$BF$7+$K979-1))","v":""},{"$f":"IF(L979=\"\", \"\", VLOOKUP(X979,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,P979,IF($X979=1,IF(Z$9=$G979,(1-$M979),0),IF($X979=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,Q979,IF($X979=1,IF(AA$9=$G979,(1-$M979),0),IF($X979=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,R979,IF($X979=1,IF(AB$9=$G979,(1-$M979),0),IF($X979=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,S979,IF($X979=1,IF(AC$9=$G979,(1-$M979),0),IF($X979=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X979=3,1,IF($X979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AO$7+$J979-1),$J979))","v":""},"",{"$f":"IF(L979=\"\", \"\", IF($X979=0,$V979,IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$T$7+$X979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979)))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$CE$7+$K979-1)*$F979)","v":""},"","","","","","","","","","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,IF($AK979=0,$W979,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1)*$F979)))","v":""},"",{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$V$7)*$F979)","v":""}]
[0.97427336974495415,0.71733139093770593,{"$f":"IF(Inventory!AH979=Inventory!$C$1032,0.5,1)*B980","v":0.71733139093770593},{"$f":"Inventory!C979","v":0},{"$f":"Inventory!E979","v":0},{"$f":"Inventory!W979","v":""},{"$f":"'Year 01'!AM980","v":""},{"$f":"IF($J980='Year 01'!$J980,'Year 01'!H980,$J980)","v":""},{"$f":"IF($J980='Year 01'!$J980,'Year 01'!I980,$J980)","v":""},{"$f":"'Year 01'!AN980","v":""},"",{"$f":"IF(E980 = 0, \"\", MATCH($E980,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!BA$7+$J980-1))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$W$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AB$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,1,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0)*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},"","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$B$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$F$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$O$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$BF$7+$K980-1))","v":""},{"$f":"IF(L980=\"\", \"\", VLOOKUP(X980,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,P980,IF($X980=1,IF(Z$9=$G980,(1-$M980),0),IF($X980=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,Q980,IF($X980=1,IF(AA$9=$G980,(1-$M980),0),IF($X980=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,R980,IF($X980=1,IF(AB$9=$G980,(1-$M980),0),IF($X980=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,S980,IF($X980=1,IF(AC$9=$G980,(1-$M980),0),IF($X980=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X980=3,1,IF($X980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AO$7+$J980-1),$J980))","v":""},"",{"$f":"IF(L980=\"\", \"\", IF($X980=0,$V980,IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$T$7+$X980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980)))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$CE$7+$K980-1)*$F980)","v":""},"","","","","","","","","","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,IF($AK980=0,$W980,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1)*$F980)))","v":""},"",{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$V$7)*$F980)","v":""}]
[0.17054112394669185,0.34960607534522747,{"$f":"IF(Inventory!AH980=Inventory!$C$1032,0.5,1)*B981","v":0.34960607534522747},{"$f":"Inventory!C980","v":0},{"$f":"Inventory!E980","v":0},{"$f":"Inventory!W980","v":""},{"$f":"'Year 01'!AM981","v":""},{"$f":"IF($J981='Year 01'!$J981,'Year 01'!H981,$J981)","v":""},{"$f":"IF($J981='Year 01'!$J981,'Year 01'!I981,$J981)","v":""},{"$f":"'Year 01'!AN981","v":""},"",{"$f":"IF(E981 = 0, \"\", MATCH($E981,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!BA$7+$J981-1))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$W$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AB$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,1,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0)*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},"","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$B$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$F$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$O$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$BF$7+$K981-1))","v":""},{"$f":"IF(L981=\"\", \"\", VLOOKUP(X981,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,P981,IF($X981=1,IF(Z$9=$G981,(1-$M981),0),IF($X981=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,Q981,IF($X981=1,IF(AA$9=$G981,(1-$M981),0),IF($X981=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,R981,IF($X981=1,IF(AB$9=$G981,(1-$M981),0),IF($X981=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,S981,IF($X981=1,IF(AC$9=$G981,(1-$M981),0),IF($X981=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X981=3,1,IF($X981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AO$7+$J981-1),$J981))","v":""},"",{"$f":"IF(L981=\"\", \"\", IF($X981=0,$V981,IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$T$7+$X981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981)))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$CE$7+$K981-1)*$F981)","v":""},"","","","","","","","","","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,IF($AK981=0,$W981,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1)*$F981)))","v":""},"",{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$V$7)*$F981)","v":""}]
[0.27465739067000561,0.42613943663017018,{"$f":"IF(Inventory!AH981=Inventory!$C$1032,0.5,1)*B982","v":0.42613943663017018},{"$f":"Inventory!C981","v":0},{"$f":"Inventory!E981","v":0},{"$f":"Inventory!W981","v":""},{"$f":"'Year 01'!AM982","v":""},{"$f":"IF($J982='Year 01'!$J982,'Year 01'!H982,$J982)","v":""},{"$f":"IF($J982='Year 01'!$J982,'Year 01'!I982,$J982)","v":""},{"$f":"'Year 01'!AN982","v":""},"",{"$f":"IF(E982 = 0, \"\", MATCH($E982,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!BA$7+$J982-1))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$W$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AB$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,1,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0)*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},"","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$B$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$F$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$O$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$BF$7+$K982-1))","v":""},{"$f":"IF(L982=\"\", \"\", VLOOKUP(X982,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,P982,IF($X982=1,IF(Z$9=$G982,(1-$M982),0),IF($X982=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,Q982,IF($X982=1,IF(AA$9=$G982,(1-$M982),0),IF($X982=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,R982,IF($X982=1,IF(AB$9=$G982,(1-$M982),0),IF($X982=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,S982,IF($X982=1,IF(AC$9=$G982,(1-$M982),0),IF($X982=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X982=3,1,IF($X982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AO$7+$J982-1),$J982))","v":""},"",{"$f":"IF(L982=\"\", \"\", IF($X982=0,$V982,IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$T$7+$X982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982)))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$CE$7+$K982-1)*$F982)","v":""},"","","","","","","","","","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,IF($AK982=0,$W982,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1)*$F982)))","v":""},"",{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$V$7)*$F982)","v":""}]
[0.50926549695933154,0.6363016180322969,{"$f":"IF(Inventory!AH982=Inventory!$C$1032,0.5,1)*B983","v":0.6363016180322969},{"$f":"Inventory!C982","v":0},{"$f":"Inventory!E982","v":0},{"$f":"Inventory!W982","v":""},{"$f":"'Year 01'!AM983","v":""},{"$f":"IF($J983='Year 01'!$J983,'Year 01'!H983,$J983)","v":""},{"$f":"IF($J983='Year 01'!$J983,'Year 01'!I983,$J983)","v":""},{"$f":"'Year 01'!AN983","v":""},"",{"$f":"IF(E983 = 0, \"\", MATCH($E983,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!BA$7+$J983-1))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$W$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AB$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,1,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0)*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},"","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$B$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$F$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$O$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$BF$7+$K983-1))","v":""},{"$f":"IF(L983=\"\", \"\", VLOOKUP(X983,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,P983,IF($X983=1,IF(Z$9=$G983,(1-$M983),0),IF($X983=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,Q983,IF($X983=1,IF(AA$9=$G983,(1-$M983),0),IF($X983=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,R983,IF($X983=1,IF(AB$9=$G983,(1-$M983),0),IF($X983=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,S983,IF($X983=1,IF(AC$9=$G983,(1-$M983),0),IF($X983=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X983=3,1,IF($X983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AO$7+$J983-1),$J983))","v":""},"",{"$f":"IF(L983=\"\", \"\", IF($X983=0,$V983,IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$T$7+$X983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983)))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$CE$7+$K983-1)*$F983)","v":""},"","","","","","","","","","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,IF($AK983=0,$W983,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1)*$F983)))","v":""},"",{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$V$7)*$F983)","v":""}]
[0.22152750415687628,0.38303323976737869,{"$f":"IF(Inventory!AH983=Inventory!$C$1032,0.5,1)*B984","v":0.38303323976737869},{"$f":"Inventory!C983","v":0},{"$f":"Inventory!E983","v":0},{"$f":"Inventory!W983","v":""},{"$f":"'Year 01'!AM984","v":""},{"$f":"IF($J984='Year 01'!$J984,'Year 01'!H984,$J984)","v":""},{"$f":"IF($J984='Year 01'!$J984,'Year 01'!I984,$J984)","v":""},{"$f":"'Year 01'!AN984","v":""},"",{"$f":"IF(E984 = 0, \"\", MATCH($E984,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!BA$7+$J984-1))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$W$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AB$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,1,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0)*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},"","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$B$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$F$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$O$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$BF$7+$K984-1))","v":""},{"$f":"IF(L984=\"\", \"\", VLOOKUP(X984,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,P984,IF($X984=1,IF(Z$9=$G984,(1-$M984),0),IF($X984=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,Q984,IF($X984=1,IF(AA$9=$G984,(1-$M984),0),IF($X984=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,R984,IF($X984=1,IF(AB$9=$G984,(1-$M984),0),IF($X984=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,S984,IF($X984=1,IF(AC$9=$G984,(1-$M984),0),IF($X984=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X984=3,1,IF($X984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AO$7+$J984-1),$J984))","v":""},"",{"$f":"IF(L984=\"\", \"\", IF($X984=0,$V984,IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$T$7+$X984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984)))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$CE$7+$K984-1)*$F984)","v":""},"","","","","","","","","","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,IF($AK984=0,$W984,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1)*$F984)))","v":""},"",{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$V$7)*$F984)","v":""}]
[3.0030723015343375E-2,0.79084122655951461,{"$f":"IF(Inventory!AH984=Inventory!$C$1032,0.5,1)*B985","v":0.79084122655951461},{"$f":"Inventory!C984","v":0},{"$f":"Inventory!E984","v":0},{"$f":"Inventory!W984","v":""},{"$f":"'Year 01'!AM985","v":""},{"$f":"IF($J985='Year 01'!$J985,'Year 01'!H985,$J985)","v":""},{"$f":"IF($J985='Year 01'!$J985,'Year 01'!I985,$J985)","v":""},{"$f":"'Year 01'!AN985","v":""},"",{"$f":"IF(E985 = 0, \"\", MATCH($E985,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!BA$7+$J985-1))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$W$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AB$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,1,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0)*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},"","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$B$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$F$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$O$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$BF$7+$K985-1))","v":""},{"$f":"IF(L985=\"\", \"\", VLOOKUP(X985,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,P985,IF($X985=1,IF(Z$9=$G985,(1-$M985),0),IF($X985=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,Q985,IF($X985=1,IF(AA$9=$G985,(1-$M985),0),IF($X985=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,R985,IF($X985=1,IF(AB$9=$G985,(1-$M985),0),IF($X985=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,S985,IF($X985=1,IF(AC$9=$G985,(1-$M985),0),IF($X985=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X985=3,1,IF($X985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AO$7+$J985-1),$J985))","v":""},"",{"$f":"IF(L985=\"\", \"\", IF($X985=0,$V985,IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$T$7+$X985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985)))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$CE$7+$K985-1)*$F985)","v":""},"","","","","","","","","","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,IF($AK985=0,$W985,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1)*$F985)))","v":""},"",{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$V$7)*$F985)","v":""}]
[0.40510322375535601,0.65907286210691973,{"$f":"IF(Inventory!AH985=Inventory!$C$1032,0.5,1)*B986","v":0.65907286210691973},{"$f":"Inventory!C985","v":0},{"$f":"Inventory!E985","v":0},{"$f":"Inventory!W985","v":""},{"$f":"'Year 01'!AM986","v":""},{"$f":"IF($J986='Year 01'!$J986,'Year 01'!H986,$J986)","v":""},{"$f":"IF($J986='Year 01'!$J986,'Year 01'!I986,$J986)","v":""},{"$f":"'Year 01'!AN986","v":""},"",{"$f":"IF(E986 = 0, \"\", MATCH($E986,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!BA$7+$J986-1))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$W$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AB$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,1,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0)*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},"","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$B$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$F$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$O$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$BF$7+$K986-1))","v":""},{"$f":"IF(L986=\"\", \"\", VLOOKUP(X986,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,P986,IF($X986=1,IF(Z$9=$G986,(1-$M986),0),IF($X986=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,Q986,IF($X986=1,IF(AA$9=$G986,(1-$M986),0),IF($X986=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,R986,IF($X986=1,IF(AB$9=$G986,(1-$M986),0),IF($X986=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,S986,IF($X986=1,IF(AC$9=$G986,(1-$M986),0),IF($X986=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X986=3,1,IF($X986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AO$7+$J986-1),$J986))","v":""},"",{"$f":"IF(L986=\"\", \"\", IF($X986=0,$V986,IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$T$7+$X986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986)))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$CE$7+$K986-1)*$F986)","v":""},"","","","","","","","","","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,IF($AK986=0,$W986,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1)*$F986)))","v":""},"",{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$V$7)*$F986)","v":""}]
[0.48688263476397775,0.85129272525995558,{"$f":"IF(Inventory!AH986=Inventory!$C$1032,0.5,1)*B987","v":0.85129272525995558},{"$f":"Inventory!C986","v":0},{"$f":"Inventory!E986","v":0},{"$f":"Inventory!W986","v":""},{"$f":"'Year 01'!AM987","v":""},{"$f":"IF($J987='Year 01'!$J987,'Year 01'!H987,$J987)","v":""},{"$f":"IF($J987='Year 01'!$J987,'Year 01'!I987,$J987)","v":""},{"$f":"'Year 01'!AN987","v":""},"",{"$f":"IF(E987 = 0, \"\", MATCH($E987,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!BA$7+$J987-1))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$W$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AB$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,1,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0)*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},"","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$B$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$F$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$O$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$BF$7+$K987-1))","v":""},{"$f":"IF(L987=\"\", \"\", VLOOKUP(X987,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,P987,IF($X987=1,IF(Z$9=$G987,(1-$M987),0),IF($X987=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,Q987,IF($X987=1,IF(AA$9=$G987,(1-$M987),0),IF($X987=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,R987,IF($X987=1,IF(AB$9=$G987,(1-$M987),0),IF($X987=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,S987,IF($X987=1,IF(AC$9=$G987,(1-$M987),0),IF($X987=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X987=3,1,IF($X987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AO$7+$J987-1),$J987))","v":""},"",{"$f":"IF(L987=\"\", \"\", IF($X987=0,$V987,IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$T$7+$X987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987)))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$CE$7+$K987-1)*$F987)","v":""},"","","","","","","","","","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,IF($AK987=0,$W987,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1)*$F987)))","v":""},"",{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$V$7)*$F987)","v":""}]
[0.71521845735482237,0.49142819949055494,{"$f":"IF(Inventory!AH987=Inventory!$C$1032,0.5,1)*B988","v":0.49142819949055494},{"$f":"Inventory!C987","v":0},{"$f":"Inventory!E987","v":0},{"$f":"Inventory!W987","v":""},{"$f":"'Year 01'!AM988","v":""},{"$f":"IF($J988='Year 01'!$J988,'Year 01'!H988,$J988)","v":""},{"$f":"IF($J988='Year 01'!$J988,'Year 01'!I988,$J988)","v":""},{"$f":"'Year 01'!AN988","v":""},"",{"$f":"IF(E988 = 0, \"\", MATCH($E988,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!BA$7+$J988-1))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$W$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AB$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,1,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0)*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},"","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$B$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$F$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$O$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$BF$7+$K988-1))","v":""},{"$f":"IF(L988=\"\", \"\", VLOOKUP(X988,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,P988,IF($X988=1,IF(Z$9=$G988,(1-$M988),0),IF($X988=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,Q988,IF($X988=1,IF(AA$9=$G988,(1-$M988),0),IF($X988=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,R988,IF($X988=1,IF(AB$9=$G988,(1-$M988),0),IF($X988=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,S988,IF($X988=1,IF(AC$9=$G988,(1-$M988),0),IF($X988=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X988=3,1,IF($X988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AO$7+$J988-1),$J988))","v":""},"",{"$f":"IF(L988=\"\", \"\", IF($X988=0,$V988,IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$T$7+$X988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988)))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$CE$7+$K988-1)*$F988)","v":""},"","","","","","","","","","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,IF($AK988=0,$W988,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1)*$F988)))","v":""},"",{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$V$7)*$F988)","v":""}]
[0.55918363655117165,0.49673718130358557,{"$f":"IF(Inventory!AH988=Inventory!$C$1032,0.5,1)*B989","v":0.49673718130358557},{"$f":"Inventory!C988","v":0},{"$f":"Inventory!E988","v":0},{"$f":"Inventory!W988","v":""},{"$f":"'Year 01'!AM989","v":""},{"$f":"IF($J989='Year 01'!$J989,'Year 01'!H989,$J989)","v":""},{"$f":"IF($J989='Year 01'!$J989,'Year 01'!I989,$J989)","v":""},{"$f":"'Year 01'!AN989","v":""},"",{"$f":"IF(E989 = 0, \"\", MATCH($E989,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!BA$7+$J989-1))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$W$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AB$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,1,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0)*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},"","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$B$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$F$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$O$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$BF$7+$K989-1))","v":""},{"$f":"IF(L989=\"\", \"\", VLOOKUP(X989,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,P989,IF($X989=1,IF(Z$9=$G989,(1-$M989),0),IF($X989=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,Q989,IF($X989=1,IF(AA$9=$G989,(1-$M989),0),IF($X989=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,R989,IF($X989=1,IF(AB$9=$G989,(1-$M989),0),IF($X989=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,S989,IF($X989=1,IF(AC$9=$G989,(1-$M989),0),IF($X989=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X989=3,1,IF($X989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AO$7+$J989-1),$J989))","v":""},"",{"$f":"IF(L989=\"\", \"\", IF($X989=0,$V989,IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$T$7+$X989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989)))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$CE$7+$K989-1)*$F989)","v":""},"","","","","","","","","","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,IF($AK989=0,$W989,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1)*$F989)))","v":""},"",{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$V$7)*$F989)","v":""}]
[7.7131980230163988E-2,0.9418270041907697,{"$f":"IF(Inventory!AH989=Inventory!$C$1032,0.5,1)*B990","v":0.9418270041907697},{"$f":"Inventory!C989","v":0},{"$f":"Inventory!E989","v":0},{"$f":"Inventory!W989","v":""},{"$f":"'Year 01'!AM990","v":""},{"$f":"IF($J990='Year 01'!$J990,'Year 01'!H990,$J990)","v":""},{"$f":"IF($J990='Year 01'!$J990,'Year 01'!I990,$J990)","v":""},{"$f":"'Year 01'!AN990","v":""},"",{"$f":"IF(E990 = 0, \"\", MATCH($E990,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!BA$7+$J990-1))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$W$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AB$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,1,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0)*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},"","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$B$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$F$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$O$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$BF$7+$K990-1))","v":""},{"$f":"IF(L990=\"\", \"\", VLOOKUP(X990,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,P990,IF($X990=1,IF(Z$9=$G990,(1-$M990),0),IF($X990=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,Q990,IF($X990=1,IF(AA$9=$G990,(1-$M990),0),IF($X990=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,R990,IF($X990=1,IF(AB$9=$G990,(1-$M990),0),IF($X990=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,S990,IF($X990=1,IF(AC$9=$G990,(1-$M990),0),IF($X990=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X990=3,1,IF($X990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AO$7+$J990-1),$J990))","v":""},"",{"$f":"IF(L990=\"\", \"\", IF($X990=0,$V990,IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$T$7+$X990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990)))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$CE$7+$K990-1)*$F990)","v":""},"","","","","","","","","","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,IF($AK990=0,$W990,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1)*$F990)))","v":""},"",{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$V$7)*$F990)","v":""}]
[0.28158892720095785,0.34720246706469482,{"$f":"IF(Inventory!AH990=Inventory!$C$1032,0.5,1)*B991","v":0.34720246706469482},{"$f":"Inventory!C990","v":0},{"$f":"Inventory!E990","v":0},{"$f":"Inventory!W990","v":""},{"$f":"'Year 01'!AM991","v":""},{"$f":"IF($J991='Year 01'!$J991,'Year 01'!H991,$J991)","v":""},{"$f":"IF($J991='Year 01'!$J991,'Year 01'!I991,$J991)","v":""},{"$f":"'Year 01'!AN991","v":""},"",{"$f":"IF(E991 = 0, \"\", MATCH($E991,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!BA$7+$J991-1))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$W$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AB$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,1,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0)*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},"","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$B$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$F$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$O$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$BF$7+$K991-1))","v":""},{"$f":"IF(L991=\"\", \"\", VLOOKUP(X991,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,P991,IF($X991=1,IF(Z$9=$G991,(1-$M991),0),IF($X991=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,Q991,IF($X991=1,IF(AA$9=$G991,(1-$M991),0),IF($X991=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,R991,IF($X991=1,IF(AB$9=$G991,(1-$M991),0),IF($X991=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,S991,IF($X991=1,IF(AC$9=$G991,(1-$M991),0),IF($X991=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X991=3,1,IF($X991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AO$7+$J991-1),$J991))","v":""},"",{"$f":"IF(L991=\"\", \"\", IF($X991=0,$V991,IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$T$7+$X991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991)))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$CE$7+$K991-1)*$F991)","v":""},"","","","","","","","","","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,IF($AK991=0,$W991,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1)*$F991)))","v":""},"",{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$V$7)*$F991)","v":""}]
[0.90118010178614394,0.29428359297943474,{"$f":"IF(Inventory!AH991=Inventory!$C$1032,0.5,1)*B992","v":0.29428359297943474},{"$f":"Inventory!C991","v":0},{"$f":"Inventory!E991","v":0},{"$f":"Inventory!W991","v":""},{"$f":"'Year 01'!AM992","v":""},{"$f":"IF($J992='Year 01'!$J992,'Year 01'!H992,$J992)","v":""},{"$f":"IF($J992='Year 01'!$J992,'Year 01'!I992,$J992)","v":""},{"$f":"'Year 01'!AN992","v":""},"",{"$f":"IF(E992 = 0, \"\", MATCH($E992,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!BA$7+$J992-1))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$W$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AB$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,1,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0)*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},"","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$B$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$F$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$O$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$BF$7+$K992-1))","v":""},{"$f":"IF(L992=\"\", \"\", VLOOKUP(X992,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,P992,IF($X992=1,IF(Z$9=$G992,(1-$M992),0),IF($X992=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,Q992,IF($X992=1,IF(AA$9=$G992,(1-$M992),0),IF($X992=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,R992,IF($X992=1,IF(AB$9=$G992,(1-$M992),0),IF($X992=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,S992,IF($X992=1,IF(AC$9=$G992,(1-$M992),0),IF($X992=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X992=3,1,IF($X992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AO$7+$J992-1),$J992))","v":""},"",{"$f":"IF(L992=\"\", \"\", IF($X992=0,$V992,IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$T$7+$X992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992)))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$CE$7+$K992-1)*$F992)","v":""},"","","","","","","","","","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,IF($AK992=0,$W992,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1)*$F992)))","v":""},"",{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$V$7)*$F992)","v":""}]
[0.65126534261113034,0.82810904960343956,{"$f":"IF(Inventory!AH992=Inventory!$C$1032,0.5,1)*B993","v":0.82810904960343956},{"$f":"Inventory!C992","v":0},{"$f":"Inventory!E992","v":0},{"$f":"Inventory!W992","v":""},{"$f":"'Year 01'!AM993","v":""},{"$f":"IF($J993='Year 01'!$J993,'Year 01'!H993,$J993)","v":""},{"$f":"IF($J993='Year 01'!$J993,'Year 01'!I993,$J993)","v":""},{"$f":"'Year 01'!AN993","v":""},"",{"$f":"IF(E993 = 0, \"\", MATCH($E993,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!BA$7+$J993-1))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$W$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AB$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,1,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0)*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},"","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$B$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$F$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$O$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$BF$7+$K993-1))","v":""},{"$f":"IF(L993=\"\", \"\", VLOOKUP(X993,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,P993,IF($X993=1,IF(Z$9=$G993,(1-$M993),0),IF($X993=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,Q993,IF($X993=1,IF(AA$9=$G993,(1-$M993),0),IF($X993=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,R993,IF($X993=1,IF(AB$9=$G993,(1-$M993),0),IF($X993=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,S993,IF($X993=1,IF(AC$9=$G993,(1-$M993),0),IF($X993=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X993=3,1,IF($X993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AO$7+$J993-1),$J993))","v":""},"",{"$f":"IF(L993=\"\", \"\", IF($X993=0,$V993,IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$T$7+$X993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993)))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$CE$7+$K993-1)*$F993)","v":""},"","","","","","","","","","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,IF($AK993=0,$W993,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1)*$F993)))","v":""},"",{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$V$7)*$F993)","v":""}]
[0.34880029461452633,0.43920392022870614,{"$f":"IF(Inventory!AH993=Inventory!$C$1032,0.5,1)*B994","v":0.43920392022870614},{"$f":"Inventory!C993","v":0},{"$f":"Inventory!E993","v":0},{"$f":"Inventory!W993","v":""},{"$f":"'Year 01'!AM994","v":""},{"$f":"IF($J994='Year 01'!$J994,'Year 01'!H994,$J994)","v":""},{"$f":"IF($J994='Year 01'!$J994,'Year 01'!I994,$J994)","v":""},{"$f":"'Year 01'!AN994","v":""},"",{"$f":"IF(E994 = 0, \"\", MATCH($E994,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!BA$7+$J994-1))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$W$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AB$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,1,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0)*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},"","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$B$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$F$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$O$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$BF$7+$K994-1))","v":""},{"$f":"IF(L994=\"\", \"\", VLOOKUP(X994,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,P994,IF($X994=1,IF(Z$9=$G994,(1-$M994),0),IF($X994=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,Q994,IF($X994=1,IF(AA$9=$G994,(1-$M994),0),IF($X994=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,R994,IF($X994=1,IF(AB$9=$G994,(1-$M994),0),IF($X994=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,S994,IF($X994=1,IF(AC$9=$G994,(1-$M994),0),IF($X994=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X994=3,1,IF($X994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AO$7+$J994-1),$J994))","v":""},"",{"$f":"IF(L994=\"\", \"\", IF($X994=0,$V994,IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$T$7+$X994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994)))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$CE$7+$K994-1)*$F994)","v":""},"","","","","","","","","","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,IF($AK994=0,$W994,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1)*$F994)))","v":""},"",{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$V$7)*$F994)","v":""}]
[0.66711383721832485,1.3629542133170247E-2,{"$f":"IF(Inventory!AH994=Inventory!$C$1032,0.5,1)*B995","v":1.3629542133170247E-2},{"$f":"Inventory!C994","v":0},{"$f":"Inventory!E994","v":0},{"$f":"Inventory!W994","v":""},{"$f":"'Year 01'!AM995","v":""},{"$f":"IF($J995='Year 01'!$J995,'Year 01'!H995,$J995)","v":""},{"$f":"IF($J995='Year 01'!$J995,'Year 01'!I995,$J995)","v":""},{"$f":"'Year 01'!AN995","v":""},"",{"$f":"IF(E995 = 0, \"\", MATCH($E995,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!BA$7+$J995-1))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$W$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AB$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,1,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0)*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},"","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$B$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$F$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$O$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$BF$7+$K995-1))","v":""},{"$f":"IF(L995=\"\", \"\", VLOOKUP(X995,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,P995,IF($X995=1,IF(Z$9=$G995,(1-$M995),0),IF($X995=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,Q995,IF($X995=1,IF(AA$9=$G995,(1-$M995),0),IF($X995=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,R995,IF($X995=1,IF(AB$9=$G995,(1-$M995),0),IF($X995=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,S995,IF($X995=1,IF(AC$9=$G995,(1-$M995),0),IF($X995=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X995=3,1,IF($X995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AO$7+$J995-1),$J995))","v":""},"",{"$f":"IF(L995=\"\", \"\", IF($X995=0,$V995,IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$T$7+$X995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995)))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$CE$7+$K995-1)*$F995)","v":""},"","","","","","","","","","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,IF($AK995=0,$W995,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1)*$F995)))","v":""},"",{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$V$7)*$F995)","v":""}]
[0.54938086463675728,5.6990350806790602E-2,{"$f":"IF(Inventory!AH995=Inventory!$C$1032,0.5,1)*B996","v":5.6990350806790602E-2},{"$f":"Inventory!C995","v":0},{"$f":"Inventory!E995","v":0},{"$f":"Inventory!W995","v":""},{"$f":"'Year 01'!AM996","v":""},{"$f":"IF($J996='Year 01'!$J996,'Year 01'!H996,$J996)","v":""},{"$f":"IF($J996='Year 01'!$J996,'Year 01'!I996,$J996)","v":""},{"$f":"'Year 01'!AN996","v":""},"",{"$f":"IF(E996 = 0, \"\", MATCH($E996,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!BA$7+$J996-1))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$W$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AB$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,1,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0)*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},"","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$B$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$F$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$O$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$BF$7+$K996-1))","v":""},{"$f":"IF(L996=\"\", \"\", VLOOKUP(X996,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,P996,IF($X996=1,IF(Z$9=$G996,(1-$M996),0),IF($X996=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,Q996,IF($X996=1,IF(AA$9=$G996,(1-$M996),0),IF($X996=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,R996,IF($X996=1,IF(AB$9=$G996,(1-$M996),0),IF($X996=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,S996,IF($X996=1,IF(AC$9=$G996,(1-$M996),0),IF($X996=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X996=3,1,IF($X996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AO$7+$J996-1),$J996))","v":""},"",{"$f":"IF(L996=\"\", \"\", IF($X996=0,$V996,IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$T$7+$X996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996)))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$CE$7+$K996-1)*$F996)","v":""},"","","","","","","","","","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,IF($AK996=0,$W996,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1)*$F996)))","v":""},"",{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$V$7)*$F996)","v":""}]
[0.61487507880550196,0.4126047494307763,{"$f":"IF(Inventory!AH996=Inventory!$C$1032,0.5,1)*B997","v":0.4126047494307763},{"$f":"Inventory!C996","v":0},{"$f":"Inventory!E996","v":0},{"$f":"Inventory!W996","v":""},{"$f":"'Year 01'!AM997","v":""},{"$f":"IF($J997='Year 01'!$J997,'Year 01'!H997,$J997)","v":""},{"$f":"IF($J997='Year 01'!$J997,'Year 01'!I997,$J997)","v":""},{"$f":"'Year 01'!AN997","v":""},"",{"$f":"IF(E997 = 0, \"\", MATCH($E997,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!BA$7+$J997-1))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$W$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AB$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,1,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0)*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},"","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$B$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$F$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$O$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$BF$7+$K997-1))","v":""},{"$f":"IF(L997=\"\", \"\", VLOOKUP(X997,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,P997,IF($X997=1,IF(Z$9=$G997,(1-$M997),0),IF($X997=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,Q997,IF($X997=1,IF(AA$9=$G997,(1-$M997),0),IF($X997=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,R997,IF($X997=1,IF(AB$9=$G997,(1-$M997),0),IF($X997=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,S997,IF($X997=1,IF(AC$9=$G997,(1-$M997),0),IF($X997=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X997=3,1,IF($X997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AO$7+$J997-1),$J997))","v":""},"",{"$f":"IF(L997=\"\", \"\", IF($X997=0,$V997,IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$T$7+$X997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997)))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$CE$7+$K997-1)*$F997)","v":""},"","","","","","","","","","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,IF($AK997=0,$W997,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1)*$F997)))","v":""},"",{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$V$7)*$F997)","v":""}]
[9.7099504980774687E-2,0.98674214538184102,{"$f":"IF(Inventory!AH997=Inventory!$C$1032,0.5,1)*B998","v":0.98674214538184102},{"$f":"Inventory!C997","v":0},{"$f":"Inventory!E997","v":0},{"$f":"Inventory!W997","v":""},{"$f":"'Year 01'!AM998","v":""},{"$f":"IF($J998='Year 01'!$J998,'Year 01'!H998,$J998)","v":""},{"$f":"IF($J998='Year 01'!$J998,'Year 01'!I998,$J998)","v":""},{"$f":"'Year 01'!AN998","v":""},"",{"$f":"IF(E998 = 0, \"\", MATCH($E998,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!BA$7+$J998-1))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$W$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AB$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,1,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0)*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},"","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$B$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$F$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$O$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$BF$7+$K998-1))","v":""},{"$f":"IF(L998=\"\", \"\", VLOOKUP(X998,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,P998,IF($X998=1,IF(Z$9=$G998,(1-$M998),0),IF($X998=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,Q998,IF($X998=1,IF(AA$9=$G998,(1-$M998),0),IF($X998=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,R998,IF($X998=1,IF(AB$9=$G998,(1-$M998),0),IF($X998=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,S998,IF($X998=1,IF(AC$9=$G998,(1-$M998),0),IF($X998=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X998=3,1,IF($X998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AO$7+$J998-1),$J998))","v":""},"",{"$f":"IF(L998=\"\", \"\", IF($X998=0,$V998,IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$T$7+$X998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998)))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$CE$7+$K998-1)*$F998)","v":""},"","","","","","","","","","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,IF($AK998=0,$W998,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1)*$F998)))","v":""},"",{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$V$7)*$F998)","v":""}]
[0.97778638664829975,6.4116099620643574E-2,{"$f":"IF(Inventory!AH998=Inventory!$C$1032,0.5,1)*B999","v":6.4116099620643574E-2},{"$f":"Inventory!C998","v":0},{"$f":"Inventory!E998","v":0},{"$f":"Inventory!W998","v":""},{"$f":"'Year 01'!AM999","v":""},{"$f":"IF($J999='Year 01'!$J999,'Year 01'!H999,$J999)","v":""},{"$f":"IF($J999='Year 01'!$J999,'Year 01'!I999,$J999)","v":""},{"$f":"'Year 01'!AN999","v":""},"",{"$f":"IF(E999 = 0, \"\", MATCH($E999,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!BA$7+$J999-1))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$W$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AB$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,1,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0)*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},"","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$B$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$F$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$O$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$BF$7+$K999-1))","v":""},{"$f":"IF(L999=\"\", \"\", VLOOKUP(X999,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,P999,IF($X999=1,IF(Z$9=$G999,(1-$M999),0),IF($X999=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,Q999,IF($X999=1,IF(AA$9=$G999,(1-$M999),0),IF($X999=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,R999,IF($X999=1,IF(AB$9=$G999,(1-$M999),0),IF($X999=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,S999,IF($X999=1,IF(AC$9=$G999,(1-$M999),0),IF($X999=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X999=3,1,IF($X999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AO$7+$J999-1),$J999))","v":""},"",{"$f":"IF(L999=\"\", \"\", IF($X999=0,$V999,IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$T$7+$X999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999)))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$CE$7+$K999-1)*$F999)","v":""},"","","","","","","","","","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,IF($AK999=0,$W999,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1)*$F999)))","v":""},"",{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$V$7)*$F999)","v":""}]
[0.42209516528774838,0.92133539284301791,{"$f":"IF(Inventory!AH999=Inventory!$C$1032,0.5,1)*B1000","v":0.92133539284301791},{"$f":"Inventory!C999","v":0},{"$f":"Inventory!E999","v":0},{"$f":"Inventory!W999","v":""},{"$f":"'Year 01'!AM1000","v":""},{"$f":"IF($J1000='Year 01'!$J1000,'Year 01'!H1000,$J1000)","v":""},{"$f":"IF($J1000='Year 01'!$J1000,'Year 01'!I1000,$J1000)","v":""},{"$f":"'Year 01'!AN1000","v":""},"",{"$f":"IF(E1000 = 0, \"\", MATCH($E1000,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!BA$7+$J1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$W$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AB$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,1,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0)*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},"","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$B$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$F$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$O$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$BF$7+$K1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", VLOOKUP(X1000,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,P1000,IF($X1000=1,IF(Z$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,Q1000,IF($X1000=1,IF(AA$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,R1000,IF($X1000=1,IF(AB$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,S1000,IF($X1000=1,IF(AC$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1000=3,1,IF($X1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AO$7+$J1000-1),$J1000))","v":""},"",{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,$V1000,IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$T$7+$X1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$CE$7+$K1000-1)*$F1000)","v":""},"","","","","","","","","","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,IF($AK1000=0,$W1000,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1)*$F1000)))","v":""},"",{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$V$7)*$F1000)","v":""}]
[0.73079137403501715,0.93067441233375614,{"$f":"IF(Inventory!AH1000=Inventory!$C$1032,0.5,1)*B1001","v":0.93067441233375614},{"$f":"Inventory!C1000","v":0},{"$f":"Inventory!E1000","v":0},{"$f":"Inventory!W1000","v":""},{"$f":"'Year 01'!AM1001","v":""},{"$f":"IF($J1001='Year 01'!$J1001,'Year 01'!H1001,$J1001)","v":""},{"$f":"IF($J1001='Year 01'!$J1001,'Year 01'!I1001,$J1001)","v":""},{"$f":"'Year 01'!AN1001","v":""},"",{"$f":"IF(E1001 = 0, \"\", MATCH($E1001,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!BA$7+$J1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$W$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AB$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,1,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0)*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},"","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$B$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$F$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$O$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$BF$7+$K1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", VLOOKUP(X1001,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,P1001,IF($X1001=1,IF(Z$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,Q1001,IF($X1001=1,IF(AA$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,R1001,IF($X1001=1,IF(AB$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,S1001,IF($X1001=1,IF(AC$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1001=3,1,IF($X1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AO$7+$J1001-1),$J1001))","v":""},"",{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,$V1001,IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$T$7+$X1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$CE$7+$K1001-1)*$F1001)","v":""},"","","","","","","","","","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,IF($AK1001=0,$W1001,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1)*$F1001)))","v":""},"",{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$V$7)*$F1001)","v":""}]
[0.84142325078291957,0.59833250518329817,{"$f":"IF(Inventory!AH1001=Inventory!$C$1032,0.5,1)*B1002","v":0.59833250518329817},{"$f":"Inventory!C1001","v":0},{"$f":"Inventory!E1001","v":0},{"$f":"Inventory!W1001","v":""},{"$f":"'Year 01'!AM1002","v":""},{"$f":"IF($J1002='Year 01'!$J1002,'Year 01'!H1002,$J1002)","v":""},{"$f":"IF($J1002='Year 01'!$J1002,'Year 01'!I1002,$J1002)","v":""},{"$f":"'Year 01'!AN1002","v":""},"",{"$f":"IF(E1002 = 0, \"\", MATCH($E1002,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!BA$7+$J1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$W$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AB$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,1,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0)*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},"","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$B$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$F$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$O$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$BF$7+$K1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", VLOOKUP(X1002,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,P1002,IF($X1002=1,IF(Z$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,Q1002,IF($X1002=1,IF(AA$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,R1002,IF($X1002=1,IF(AB$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,S1002,IF($X1002=1,IF(AC$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1002=3,1,IF($X1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AO$7+$J1002-1),$J1002))","v":""},"",{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,$V1002,IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$T$7+$X1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$CE$7+$K1002-1)*$F1002)","v":""},"","","","","","","","","","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,IF($AK1002=0,$W1002,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1)*$F1002)))","v":""},"",{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$V$7)*$F1002)","v":""}]
[0.85779249366556642,0.78618647032841804,{"$f":"IF(Inventory!AH1002=Inventory!$C$1032,0.5,1)*B1003","v":0.78618647032841804},{"$f":"Inventory!C1002","v":0},{"$f":"Inventory!E1002","v":0},{"$f":"Inventory!W1002","v":""},{"$f":"'Year 01'!AM1003","v":""},{"$f":"IF($J1003='Year 01'!$J1003,'Year 01'!H1003,$J1003)","v":""},{"$f":"IF($J1003='Year 01'!$J1003,'Year 01'!I1003,$J1003)","v":""},{"$f":"'Year 01'!AN1003","v":""},"",{"$f":"IF(E1003 = 0, \"\", MATCH($E1003,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!BA$7+$J1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$W$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AB$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,1,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0)*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},"","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$B$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$F$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$O$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$BF$7+$K1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", VLOOKUP(X1003,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,P1003,IF($X1003=1,IF(Z$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,Q1003,IF($X1003=1,IF(AA$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,R1003,IF($X1003=1,IF(AB$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,S1003,IF($X1003=1,IF(AC$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1003=3,1,IF($X1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AO$7+$J1003-1),$J1003))","v":""},"",{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,$V1003,IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$T$7+$X1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$CE$7+$K1003-1)*$F1003)","v":""},"","","","","","","","","","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,IF($AK1003=0,$W1003,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1)*$F1003)))","v":""},"",{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$V$7)*$F1003)","v":""}]
[0.53981921729780147,0.27431611211684837,{"$f":"IF(Inventory!AH1003=Inventory!$C$1032,0.5,1)*B1004","v":0.27431611211684837},{"$f":"Inventory!C1003","v":0},{"$f":"Inventory!E1003","v":0},{"$f":"Inventory!W1003","v":""},{"$f":"'Year 01'!AM1004","v":""},{"$f":"IF($J1004='Year 01'!$J1004,'Year 01'!H1004,$J1004)","v":""},{"$f":"IF($J1004='Year 01'!$J1004,'Year 01'!I1004,$J1004)","v":""},{"$f":"'Year 01'!AN1004","v":""},"",{"$f":"IF(E1004 = 0, \"\", MATCH($E1004,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!BA$7+$J1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$W$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AB$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,1,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0)*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},"","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$B$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$F$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$O$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$BF$7+$K1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", VLOOKUP(X1004,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,P1004,IF($X1004=1,IF(Z$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,Q1004,IF($X1004=1,IF(AA$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,R1004,IF($X1004=1,IF(AB$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,S1004,IF($X1004=1,IF(AC$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1004=3,1,IF($X1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AO$7+$J1004-1),$J1004))","v":""},"",{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,$V1004,IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$T$7+$X1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$CE$7+$K1004-1)*$F1004)","v":""},"","","","","","","","","","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,IF($AK1004=0,$W1004,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1)*$F1004)))","v":""},"",{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$V$7)*$F1004)","v":""}]
[0.38752981495665906,1.5632764740659555E-2,{"$f":"IF(Inventory!AH1004=Inventory!$C$1032,0.5,1)*B1005","v":1.5632764740659555E-2},{"$f":"Inventory!C1004","v":0},{"$f":"Inventory!E1004","v":0},{"$f":"Inventory!W1004","v":""},{"$f":"'Year 01'!AM1005","v":""},{"$f":"IF($J1005='Year 01'!$J1005,'Year 01'!H1005,$J1005)","v":""},{"$f":"IF($J1005='Year 01'!$J1005,'Year 01'!I1005,$J1005)","v":""},{"$f":"'Year 01'!AN1005","v":""},"",{"$f":"IF(E1005 = 0, \"\", MATCH($E1005,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!BA$7+$J1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$W$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AB$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,1,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0)*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},"","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$B$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$F$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$O$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$BF$7+$K1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", VLOOKUP(X1005,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,P1005,IF($X1005=1,IF(Z$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,Q1005,IF($X1005=1,IF(AA$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,R1005,IF($X1005=1,IF(AB$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,S1005,IF($X1005=1,IF(AC$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1005=3,1,IF($X1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AO$7+$J1005-1),$J1005))","v":""},"",{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,$V1005,IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$T$7+$X1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$CE$7+$K1005-1)*$F1005)","v":""},"","","","","","","","","","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,IF($AK1005=0,$W1005,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1)*$F1005)))","v":""},"",{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$V$7)*$F1005)","v":""}]
[0.79343052616529619,0.45092695897354673,{"$f":"IF(Inventory!AH1005=Inventory!$C$1032,0.5,1)*B1006","v":0.45092695897354673},{"$f":"Inventory!C1005","v":0},{"$f":"Inventory!E1005","v":0},{"$f":"Inventory!W1005","v":""},{"$f":"'Year 01'!AM1006","v":""},{"$f":"IF($J1006='Year 01'!$J1006,'Year 01'!H1006,$J1006)","v":""},{"$f":"IF($J1006='Year 01'!$J1006,'Year 01'!I1006,$J1006)","v":""},{"$f":"'Year 01'!AN1006","v":""},"",{"$f":"IF(E1006 = 0, \"\", MATCH($E1006,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!BA$7+$J1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$W$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AB$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,1,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0)*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},"","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$B$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$F$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$O$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$BF$7+$K1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", VLOOKUP(X1006,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,P1006,IF($X1006=1,IF(Z$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,Q1006,IF($X1006=1,IF(AA$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,R1006,IF($X1006=1,IF(AB$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,S1006,IF($X1006=1,IF(AC$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1006=3,1,IF($X1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AO$7+$J1006-1),$J1006))","v":""},"",{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,$V1006,IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$T$7+$X1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$CE$7+$K1006-1)*$F1006)","v":""},"","","","","","","","","","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,IF($AK1006=0,$W1006,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1)*$F1006)))","v":""},"",{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$V$7)*$F1006)","v":""}]
[0.57887205743873205,0.53507079702969818,{"$f":"IF(Inventory!AH1006=Inventory!$C$1032,0.5,1)*B1007","v":0.53507079702969818},{"$f":"Inventory!C1006","v":0},{"$f":"Inventory!E1006","v":0},{"$f":"Inventory!W1006","v":""},{"$f":"'Year 01'!AM1007","v":""},{"$f":"IF($J1007='Year 01'!$J1007,'Year 01'!H1007,$J1007)","v":""},{"$f":"IF($J1007='Year 01'!$J1007,'Year 01'!I1007,$J1007)","v":""},{"$f":"'Year 01'!AN1007","v":""},"",{"$f":"IF(E1007 = 0, \"\", MATCH($E1007,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!BA$7+$J1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$W$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AB$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,1,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0)*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},"","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$B$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$F$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$O$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$BF$7+$K1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", VLOOKUP(X1007,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,P1007,IF($X1007=1,IF(Z$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,Q1007,IF($X1007=1,IF(AA$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,R1007,IF($X1007=1,IF(AB$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,S1007,IF($X1007=1,IF(AC$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1007=3,1,IF($X1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AO$7+$J1007-1),$J1007))","v":""},"",{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,$V1007,IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$T$7+$X1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$CE$7+$K1007-1)*$F1007)","v":""},"","","","","","","","","","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,IF($AK1007=0,$W1007,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1)*$F1007)))","v":""},"",{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$V$7)*$F1007)","v":""}]
[0.25113123536573845,0.77750522780045483,{"$f":"IF(Inventory!AH1007=Inventory!$C$1032,0.5,1)*B1008","v":0.77750522780045483},{"$f":"Inventory!C1007","v":0},{"$f":"Inventory!E1007","v":0},{"$f":"Inventory!W1007","v":""},{"$f":"'Year 01'!AM1008","v":""},{"$f":"IF($J1008='Year 01'!$J1008,'Year 01'!H1008,$J1008)","v":""},{"$f":"IF($J1008='Year 01'!$J1008,'Year 01'!I1008,$J1008)","v":""},{"$f":"'Year 01'!AN1008","v":""},"",{"$f":"IF(E1008 = 0, \"\", MATCH($E1008,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!BA$7+$J1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$W$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AB$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,1,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0)*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},"","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$B$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$F$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$O$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$BF$7+$K1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", VLOOKUP(X1008,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,P1008,IF($X1008=1,IF(Z$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,Q1008,IF($X1008=1,IF(AA$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,R1008,IF($X1008=1,IF(AB$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,S1008,IF($X1008=1,IF(AC$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1008=3,1,IF($X1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AO$7+$J1008-1),$J1008))","v":""},"",{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,$V1008,IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$T$7+$X1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$CE$7+$K1008-1)*$F1008)","v":""},"","","","","","","","","","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,IF($AK1008=0,$W1008,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1)*$F1008)))","v":""},"",{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$V$7)*$F1008)","v":""}]
[0.64304997413803366,4.8334970444215863E-2,{"$f":"IF(Inventory!AH1008=Inventory!$C$1032,0.5,1)*B1009","v":4.8334970444215863E-2},{"$f":"Inventory!C1008","v":0},{"$f":"Inventory!E1008","v":0},{"$f":"Inventory!W1008","v":""},{"$f":"'Year 01'!AM1009","v":""},{"$f":"IF($J1009='Year 01'!$J1009,'Year 01'!H1009,$J1009)","v":""},{"$f":"IF($J1009='Year 01'!$J1009,'Year 01'!I1009,$J1009)","v":""},{"$f":"'Year 01'!AN1009","v":""},"",{"$f":"IF(E1009 = 0, \"\", MATCH($E1009,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!BA$7+$J1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$W$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AB$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,1,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0)*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},"","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$B$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$F$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$O$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$BF$7+$K1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", VLOOKUP(X1009,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,P1009,IF($X1009=1,IF(Z$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,Q1009,IF($X1009=1,IF(AA$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,R1009,IF($X1009=1,IF(AB$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,S1009,IF($X1009=1,IF(AC$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1009=3,1,IF($X1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AO$7+$J1009-1),$J1009))","v":""},"",{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,$V1009,IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$T$7+$X1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$CE$7+$K1009-1)*$F1009)","v":""},"","","","","","","","","","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,IF($AK1009=0,$W1009,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1)*$F1009)))","v":""},"",{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$V$7)*$F1009)","v":""}]

{"sheet":"Year 03","index":9,"n_rows":1009,"n_cols":47,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["NCHRP Project 24-46"]
["Asset Simulation"]
[]
["Year",{"$f":"'Summary Results'!C11","v":3}]
["Budget ",{"$f":"VLOOKUP($B4,'Summary Results'!$C$9:$E$19,3)","v":50000}]
[]
[]
["Random","Fixed Rand","Other",null,null,null,null,null,null,null,null,null,"Failure Risk","Failure Cost",null,"Do-Minimum Prob",null,null,null,null,"Resulting","Do-Min Cost",null,"Treatment",null,"Rec. Action Prob",null,null,null,null,"Rec Action",null,null,null,null,null,null,"Results",null,null,null,"Costs"]
["Num","Num","Num","Asset ID","Type","Quantity","Maint Risk","Safety Risk","Mobility Risk","S+M Risk","State","Row Num","Base on S/M Cat","Agency","User",1,2,3,4,5,"State","Agency","User","Rec","Desc",1,2,3,4,5,"S/M Risk Level","State","Cost","Benefit","BCR","Cum Cost","Program?","Treatment","Maint Risk","S+M Risk","State","Total Agency","Do Min","Agency Fail","Total User","User Fail","Repl Value"]
[{"$f":"RAND()","v":0.97893598460491127},0.40723409755581552,{"$f":"IF(Inventory!AH9=Inventory!$C$1032,0.5,1)*B10","v":0.40723409755581552},{"$f":"Inventory!C9","v":0},{"$f":"Inventory!E9","v":0},{"$f":"Inventory!W9","v":1},{"$f":"'Year 02'!AM10","v":""},{"$f":"IF($J10='Year 02'!$J10,'Year 02'!H10,$J10)","v":""},{"$f":"IF($J10='Year 02'!$J10,'Year 02'!I10,$J10)","v":""},{"$f":"'Year 02'!AN10","v":""},{"$f":"IF(J10 = \"\", \"\", (J10-1)*5+G10)","v":""},{"$f":"IF(E10 = 0, \"\", MATCH($E10,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!BA$7+$J10-1))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$W$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AB$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,1,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0)*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(P10:S10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=T10,($J10-1)*5+5,(IF($C10<=S10+T10,4,IF($C10<=R10+S10+T10,3,IF($C10<=Q10+R10+S10+T10,2,1))))+($J10-1)*5))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$B$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$F$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$O$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$BF$7+$K10-1))","v":""},{"$f":"IF(L10=\"\", \"\", VLOOKUP(X10,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,P10,IF($X10=1,IF(Z$9=$G10,(1-$M10),0),IF($X10=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,Q10,IF($X10=1,IF(AA$9=$G10,(1-$M10),0),IF($X10=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,R10,IF($X10=1,IF(AB$9=$G10,(1-$M10),0),IF($X10=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,S10,IF($X10=1,IF(AC$9=$G10,(1-$M10),0),IF($X10=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(Z10:AC10))","v":""},{"$f":"IF($X10=3,1,IF($X10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AO$7+$J10-1),$J10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=AD10,5,IF($C10<=AC10+AD10,4,IF($C10<=AB10+AC10+AD10,3,IF($C10<=AA10+AB10+AC10+AD10,2,1))))+($AE10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,$V10,IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$T$7+$X10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$CE$7+$K10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AH10=0,AG10=0,AG10=V10),999999,AH10/(AG10-V10)))","v":""},{"$f":"IF(L10=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI10,$AG$10:$AG$1009))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AI10=999999,$AJ10<=$B$5),1,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$X10,0))","v":""},{"$f":"IF(L10=\"\", \"\", $AO10-($AN10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", INT(($AO10-1)/5)+1)","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AF10,$U10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AG10,$V10))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(X10=0,AK10=0),AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,IF($AK10=0,$W10,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1)*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AS10,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$V$7)*$F10)","v":""}]
[0.60976209269463022,0.88760878476201188,{"$f":"IF(Inventory!AH10=Inventory!$C$1032,0.5,1)*B11","v":0.88760878476201188},{"$f":"Inventory!C10","v":0},{"$f":"Inventory!E10","v":0},{"$f":"Inventory!W10","v":1},{"$f":"'Year 02'!AM11","v":""},{"$f":"IF($J11='Year 02'!$J11,'Year 02'!H11,$J11)","v":""},{"$f":"IF($J11='Year 02'!$J11,'Year 02'!I11,$J11)","v":""},{"$f":"'Year 02'!AN11","v":""},"",{"$f":"IF(E11 = 0, \"\", MATCH($E11,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!BA$7+$J11-1))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$W$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AB$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,1,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0)*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},"","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$B$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$F$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$O$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$BF$7+$K11-1))","v":""},{"$f":"IF(L11=\"\", \"\", VLOOKUP(X11,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,P11,IF($X11=1,IF(Z$9=$G11,(1-$M11),0),IF($X11=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,Q11,IF($X11=1,IF(AA$9=$G11,(1-$M11),0),IF($X11=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,R11,IF($X11=1,IF(AB$9=$G11,(1-$M11),0),IF($X11=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,S11,IF($X11=1,IF(AC$9=$G11,(1-$M11),0),IF($X11=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X11=3,1,IF($X11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AO$7+$J11-1),$J11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($C11<=AD11,5,IF($C11<=AC11+AD11,4,IF($C11<=AB11+AC11+AD11,3,IF($C11<=AA11+AB11+AC11+AD11,2,1))))+($AE11-1)*5)","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,$V11,IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$T$7+$X11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11)))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$CE$7+$K11-1)*$F11)","v":""},"","","","","","","","","","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,IF($AK11=0,$W11,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1)*$F11)))","v":""},"",{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$V$7)*$F11)","v":""}]
[0.20364339278485821,0.50041459675324329,{"$f":"IF(Inventory!AH11=Inventory!$C$1032,0.5,1)*B12","v":0.50041459675324329},{"$f":"Inventory!C11","v":0},{"$f":"Inventory!E11","v":0},{"$f":"Inventory!W11","v":1},{"$f":"'Year 02'!AM12","v":""},{"$f":"IF($J12='Year 02'!$J12,'Year 02'!H12,$J12)","v":""},{"$f":"IF($J12='Year 02'!$J12,'Year 02'!I12,$J12)","v":""},{"$f":"'Year 02'!AN12","v":""},"",{"$f":"IF(E12 = 0, \"\", MATCH($E12,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!BA$7+$J12-1))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$W$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AB$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,1,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0)*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},"","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$B$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$F$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$O$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$BF$7+$K12-1))","v":""},{"$f":"IF(L12=\"\", \"\", VLOOKUP(X12,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,P12,IF($X12=1,IF(Z$9=$G12,(1-$M12),0),IF($X12=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,Q12,IF($X12=1,IF(AA$9=$G12,(1-$M12),0),IF($X12=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,R12,IF($X12=1,IF(AB$9=$G12,(1-$M12),0),IF($X12=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,S12,IF($X12=1,IF(AC$9=$G12,(1-$M12),0),IF($X12=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X12=3,1,IF($X12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AO$7+$J12-1),$J12))","v":""},"",{"$f":"IF(L12=\"\", \"\", IF($X12=0,$V12,IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$T$7+$X12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12)))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$CE$7+$K12-1)*$F12)","v":""},"","","","","","","","","","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,IF($AK12=0,$W12,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1)*$F12)))","v":""},"",{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$V$7)*$F12)","v":""}]
[0.89883210303025207,0.69180121336399758,{"$f":"IF(Inventory!AH12=Inventory!$C$1032,0.5,1)*B13","v":0.69180121336399758},{"$f":"Inventory!C12","v":0},{"$f":"Inventory!E12","v":0},{"$f":"Inventory!W12","v":1},{"$f":"'Year 02'!AM13","v":""},{"$f":"IF($J13='Year 02'!$J13,'Year 02'!H13,$J13)","v":""},{"$f":"IF($J13='Year 02'!$J13,'Year 02'!I13,$J13)","v":""},{"$f":"'Year 02'!AN13","v":""},"",{"$f":"IF(E13 = 0, \"\", MATCH($E13,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!BA$7+$J13-1))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$W$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AB$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,1,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0)*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},"","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$B$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$F$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$O$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$BF$7+$K13-1))","v":""},{"$f":"IF(L13=\"\", \"\", VLOOKUP(X13,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,P13,IF($X13=1,IF(Z$9=$G13,(1-$M13),0),IF($X13=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,Q13,IF($X13=1,IF(AA$9=$G13,(1-$M13),0),IF($X13=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,R13,IF($X13=1,IF(AB$9=$G13,(1-$M13),0),IF($X13=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,S13,IF($X13=1,IF(AC$9=$G13,(1-$M13),0),IF($X13=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X13=3,1,IF($X13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AO$7+$J13-1),$J13))","v":""},"",{"$f":"IF(L13=\"\", \"\", IF($X13=0,$V13,IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$T$7+$X13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13)))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$CE$7+$K13-1)*$F13)","v":""},"","","","","","","","","","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,IF($AK13=0,$W13,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1)*$F13)))","v":""},"",{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$V$7)*$F13)","v":""}]
[0.54291145627577631,0.56390068310375319,{"$f":"IF(Inventory!AH13=Inventory!$C$1032,0.5,1)*B14","v":0.56390068310375319},{"$f":"Inventory!C13","v":0},{"$f":"Inventory!E13","v":0},{"$f":"Inventory!W13","v":1},{"$f":"'Year 02'!AM14","v":""},{"$f":"IF($J14='Year 02'!$J14,'Year 02'!H14,$J14)","v":""},{"$f":"IF($J14='Year 02'!$J14,'Year 02'!I14,$J14)","v":""},{"$f":"'Year 02'!AN14","v":""},"",{"$f":"IF(E14 = 0, \"\", MATCH($E14,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!BA$7+$J14-1))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$W$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AB$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,1,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0)*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},"","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$B$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$F$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$O$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$BF$7+$K14-1))","v":""},{"$f":"IF(L14=\"\", \"\", VLOOKUP(X14,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,P14,IF($X14=1,IF(Z$9=$G14,(1-$M14),0),IF($X14=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,Q14,IF($X14=1,IF(AA$9=$G14,(1-$M14),0),IF($X14=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,R14,IF($X14=1,IF(AB$9=$G14,(1-$M14),0),IF($X14=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,S14,IF($X14=1,IF(AC$9=$G14,(1-$M14),0),IF($X14=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X14=3,1,IF($X14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AO$7+$J14-1),$J14))","v":""},"",{"$f":"IF(L14=\"\", \"\", IF($X14=0,$V14,IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$T$7+$X14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14)))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$CE$7+$K14-1)*$F14)","v":""},"","","","","","","","","","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,IF($AK14=0,$W14,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1)*$F14)))","v":""},"",{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$V$7)*$F14)","v":""}]
[9.7409106663887246E-2,0.41499445598570328,{"$f":"IF(Inventory!AH14=Inventory!$C$1032,0.5,1)*B15","v":0.41499445598570328},{"$f":"Inventory!C14","v":0},{"$f":"Inventory!E14","v":0},{"$f":"Inventory!W14","v":1},{"$f":"'Year 02'!AM15","v":""},{"$f":"IF($J15='Year 02'!$J15,'Year 02'!H15,$J15)","v":""},{"$f":"IF($J15='Year 02'!$J15,'Year 02'!I15,$J15)","v":""},{"$f":"'Year 02'!AN15","v":""},"",{"$f":"IF(E15 = 0, \"\", MATCH($E15,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!BA$7+$J15-1))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$W$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AB$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,1,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0)*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},"","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$B$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$F$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$O$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$BF$7+$K15-1))","v":""},{"$f":"IF(L15=\"\", \"\", VLOOKUP(X15,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,P15,IF($X15=1,IF(Z$9=$G15,(1-$M15),0),IF($X15=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,Q15,IF($X15=1,IF(AA$9=$G15,(1-$M15),0),IF($X15=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,R15,IF($X15=1,IF(AB$9=$G15,(1-$M15),0),IF($X15=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,S15,IF($X15=1,IF(AC$9=$G15,(1-$M15),0),IF($X15=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X15=3,1,IF($X15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AO$7+$J15-1),$J15))","v":""},"",{"$f":"IF(L15=\"\", \"\", IF($X15=0,$V15,IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$T$7+$X15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15)))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$CE$7+$K15-1)*$F15)","v":""},"","","","","","","","","","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,IF($AK15=0,$W15,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1)*$F15)))","v":""},"",{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$V$7)*$F15)","v":""}]
[0.89760852803752245,0.40037775632812922,{"$f":"IF(Inventory!AH15=Inventory!$C$1032,0.5,1)*B16","v":0.40037775632812922},{"$f":"Inventory!C15","v":0},{"$f":"Inventory!E15","v":0},{"$f":"Inventory!W15","v":1},{"$f":"'Year 02'!AM16","v":""},{"$f":"IF($J16='Year 02'!$J16,'Year 02'!H16,$J16)","v":""},{"$f":"IF($J16='Year 02'!$J16,'Year 02'!I16,$J16)","v":""},{"$f":"'Year 02'!AN16","v":""},"",{"$f":"IF(E16 = 0, \"\", MATCH($E16,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!BA$7+$J16-1))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$W$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AB$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,1,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0)*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},"","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$B$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$F$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$O$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$BF$7+$K16-1))","v":""},{"$f":"IF(L16=\"\", \"\", VLOOKUP(X16,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,P16,IF($X16=1,IF(Z$9=$G16,(1-$M16),0),IF($X16=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,Q16,IF($X16=1,IF(AA$9=$G16,(1-$M16),0),IF($X16=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,R16,IF($X16=1,IF(AB$9=$G16,(1-$M16),0),IF($X16=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,S16,IF($X16=1,IF(AC$9=$G16,(1-$M16),0),IF($X16=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X16=3,1,IF($X16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AO$7+$J16-1),$J16))","v":""},"",{"$f":"IF(L16=\"\", \"\", IF($X16=0,$V16,IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$T$7+$X16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16)))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$CE$7+$K16-1)*$F16)","v":""},"","","","","","","","","","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,IF($AK16=0,$W16,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1)*$F16)))","v":""},"",{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$V$7)*$F16)","v":""}]
[0.50297088495821529,0.60118815598982889,{"$f":"IF(Inventory!AH16=Inventory!$C$1032,0.5,1)*B17","v":0.60118815598982889},{"$f":"Inventory!C16","v":0},{"$f":"Inventory!E16","v":0},{"$f":"Inventory!W16","v":1},{"$f":"'Year 02'!AM17","v":""},{"$f":"IF($J17='Year 02'!$J17,'Year 02'!H17,$J17)","v":""},{"$f":"IF($J17='Year 02'!$J17,'Year 02'!I17,$J17)","v":""},{"$f":"'Year 02'!AN17","v":""},"",{"$f":"IF(E17 = 0, \"\", MATCH($E17,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!BA$7+$J17-1))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$W$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AB$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,1,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0)*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},"","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$B$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$F$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$O$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$BF$7+$K17-1))","v":""},{"$f":"IF(L17=\"\", \"\", VLOOKUP(X17,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,P17,IF($X17=1,IF(Z$9=$G17,(1-$M17),0),IF($X17=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,Q17,IF($X17=1,IF(AA$9=$G17,(1-$M17),0),IF($X17=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,R17,IF($X17=1,IF(AB$9=$G17,(1-$M17),0),IF($X17=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,S17,IF($X17=1,IF(AC$9=$G17,(1-$M17),0),IF($X17=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X17=3,1,IF($X17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AO$7+$J17-1),$J17))","v":""},"",{"$f":"IF(L17=\"\", \"\", IF($X17=0,$V17,IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$T$7+$X17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17)))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$CE$7+$K17-1)*$F17)","v":""},"","","","","","","","","","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,IF($AK17=0,$W17,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1)*$F17)))","v":""},"",{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$V$7)*$F17)","v":""}]
[0.23176581079590164,0.27701597193346694,{"$f":"IF(Inventory!AH17=Inventory!$C$1032,0.5,1)*B18","v":0.27701597193346694},{"$f":"Inventory!C17","v":0},{"$f":"Inventory!E17","v":0},{"$f":"Inventory!W17","v":1},{"$f":"'Year 02'!AM18","v":""},{"$f":"IF($J18='Year 02'!$J18,'Year 02'!H18,$J18)","v":""},{"$f":"IF($J18='Year 02'!$J18,'Year 02'!I18,$J18)","v":""},{"$f":"'Year 02'!AN18","v":""},"",{"$f":"IF(E18 = 0, \"\", MATCH($E18,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!BA$7+$J18-1))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$W$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AB$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,1,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0)*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},"","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$B$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$F$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$O$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$BF$7+$K18-1))","v":""},{"$f":"IF(L18=\"\", \"\", VLOOKUP(X18,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,P18,IF($X18=1,IF(Z$9=$G18,(1-$M18),0),IF($X18=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,Q18,IF($X18=1,IF(AA$9=$G18,(1-$M18),0),IF($X18=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,R18,IF($X18=1,IF(AB$9=$G18,(1-$M18),0),IF($X18=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,S18,IF($X18=1,IF(AC$9=$G18,(1-$M18),0),IF($X18=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X18=3,1,IF($X18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AO$7+$J18-1),$J18))","v":""},"",{"$f":"IF(L18=\"\", \"\", IF($X18=0,$V18,IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$T$7+$X18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18)))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$CE$7+$K18-1)*$F18)","v":""},"","","","","","","","","","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,IF($AK18=0,$W18,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1)*$F18)))","v":""},"",{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$V$7)*$F18)","v":""}]
[0.64437301453718232,0.56674190062325402,{"$f":"IF(Inventory!AH18=Inventory!$C$1032,0.5,1)*B19","v":0.56674190062325402},{"$f":"Inventory!C18","v":0},{"$f":"Inventory!E18","v":0},{"$f":"Inventory!W18","v":1},{"$f":"'Year 02'!AM19","v":""},{"$f":"IF($J19='Year 02'!$J19,'Year 02'!H19,$J19)","v":""},{"$f":"IF($J19='Year 02'!$J19,'Year 02'!I19,$J19)","v":""},{"$f":"'Year 02'!AN19","v":""},"",{"$f":"IF(E19 = 0, \"\", MATCH($E19,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!BA$7+$J19-1))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$W$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AB$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,1,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0)*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},"","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$B$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$F$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$O$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$BF$7+$K19-1))","v":""},{"$f":"IF(L19=\"\", \"\", VLOOKUP(X19,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,P19,IF($X19=1,IF(Z$9=$G19,(1-$M19),0),IF($X19=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,Q19,IF($X19=1,IF(AA$9=$G19,(1-$M19),0),IF($X19=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,R19,IF($X19=1,IF(AB$9=$G19,(1-$M19),0),IF($X19=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,S19,IF($X19=1,IF(AC$9=$G19,(1-$M19),0),IF($X19=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X19=3,1,IF($X19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AO$7+$J19-1),$J19))","v":""},"",{"$f":"IF(L19=\"\", \"\", IF($X19=0,$V19,IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$T$7+$X19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19)))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$CE$7+$K19-1)*$F19)","v":""},"","","","","","","","","","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,IF($AK19=0,$W19,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1)*$F19)))","v":""},"",{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$V$7)*$F19)","v":""}]
[1.497451153885998E-2,0.40563582783376317,{"$f":"IF(Inventory!AH19=Inventory!$C$1032,0.5,1)*B20","v":0.40563582783376317},{"$f":"Inventory!C19","v":0},{"$f":"Inventory!E19","v":0},{"$f":"Inventory!W19","v":""},{"$f":"'Year 02'!AM20","v":""},{"$f":"IF($J20='Year 02'!$J20,'Year 02'!H20,$J20)","v":""},{"$f":"IF($J20='Year 02'!$J20,'Year 02'!I20,$J20)","v":""},{"$f":"'Year 02'!AN20","v":""},"",{"$f":"IF(E20 = 0, \"\", MATCH($E20,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!BA$7+$J20-1))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$W$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AB$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,1,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0)*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},"","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$B$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$F$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$O$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$BF$7+$K20-1))","v":""},{"$f":"IF(L20=\"\", \"\", VLOOKUP(X20,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,P20,IF($X20=1,IF(Z$9=$G20,(1-$M20),0),IF($X20=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,Q20,IF($X20=1,IF(AA$9=$G20,(1-$M20),0),IF($X20=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,R20,IF($X20=1,IF(AB$9=$G20,(1-$M20),0),IF($X20=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,S20,IF($X20=1,IF(AC$9=$G20,(1-$M20),0),IF($X20=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X20=3,1,IF($X20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AO$7+$J20-1),$J20))","v":""},"",{"$f":"IF(L20=\"\", \"\", IF($X20=0,$V20,IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$T$7+$X20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20)))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$CE$7+$K20-1)*$F20)","v":""},"","","","","","","","","","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,IF($AK20=0,$W20,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1)*$F20)))","v":""},"",{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$V$7)*$F20)","v":""}]
[0.91349253195257119,0.90871808838978418,{"$f":"IF(Inventory!AH20=Inventory!$C$1032,0.5,1)*B21","v":0.90871808838978418},{"$f":"Inventory!C20","v":0},{"$f":"Inventory!E20","v":0},{"$f":"Inventory!W20","v":""},{"$f":"'Year 02'!AM21","v":""},{"$f":"IF($J21='Year 02'!$J21,'Year 02'!H21,$J21)","v":""},{"$f":"IF($J21='Year 02'!$J21,'Year 02'!I21,$J21)","v":""},{"$f":"'Year 02'!AN21","v":""},"",{"$f":"IF(E21 = 0, \"\", MATCH($E21,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!BA$7+$J21-1))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$W$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AB$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,1,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0)*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},"","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$B$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$F$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$O$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$BF$7+$K21-1))","v":""},{"$f":"IF(L21=\"\", \"\", VLOOKUP(X21,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,P21,IF($X21=1,IF(Z$9=$G21,(1-$M21),0),IF($X21=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,Q21,IF($X21=1,IF(AA$9=$G21,(1-$M21),0),IF($X21=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,R21,IF($X21=1,IF(AB$9=$G21,(1-$M21),0),IF($X21=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,S21,IF($X21=1,IF(AC$9=$G21,(1-$M21),0),IF($X21=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X21=3,1,IF($X21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AO$7+$J21-1),$J21))","v":""},"",{"$f":"IF(L21=\"\", \"\", IF($X21=0,$V21,IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$T$7+$X21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21)))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$CE$7+$K21-1)*$F21)","v":""},"","","","","","","","","","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,IF($AK21=0,$W21,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1)*$F21)))","v":""},"",{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$V$7)*$F21)","v":""}]
[7.0029480329063087E-2,2.164263260308652E-2,{"$f":"IF(Inventory!AH21=Inventory!$C$1032,0.5,1)*B22","v":2.164263260308652E-2},{"$f":"Inventory!C21","v":0},{"$f":"Inventory!E21","v":0},{"$f":"Inventory!W21","v":""},{"$f":"'Year 02'!AM22","v":""},{"$f":"IF($J22='Year 02'!$J22,'Year 02'!H22,$J22)","v":""},{"$f":"IF($J22='Year 02'!$J22,'Year 02'!I22,$J22)","v":""},{"$f":"'Year 02'!AN22","v":""},"",{"$f":"IF(E22 = 0, \"\", MATCH($E22,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!BA$7+$J22-1))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$W$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AB$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,1,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0)*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},"","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$B$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$F$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$O$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$BF$7+$K22-1))","v":""},{"$f":"IF(L22=\"\", \"\", VLOOKUP(X22,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,P22,IF($X22=1,IF(Z$9=$G22,(1-$M22),0),IF($X22=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,Q22,IF($X22=1,IF(AA$9=$G22,(1-$M22),0),IF($X22=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,R22,IF($X22=1,IF(AB$9=$G22,(1-$M22),0),IF($X22=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,S22,IF($X22=1,IF(AC$9=$G22,(1-$M22),0),IF($X22=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X22=3,1,IF($X22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AO$7+$J22-1),$J22))","v":""},"",{"$f":"IF(L22=\"\", \"\", IF($X22=0,$V22,IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$T$7+$X22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22)))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$CE$7+$K22-1)*$F22)","v":""},"","","","","","","","","","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,IF($AK22=0,$W22,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1)*$F22)))","v":""},"",{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$V$7)*$F22)","v":""}]
[0.29702944243403806,0.13735825309721117,{"$f":"IF(Inventory!AH22=Inventory!$C$1032,0.5,1)*B23","v":0.13735825309721117},{"$f":"Inventory!C22","v":0},{"$f":"Inventory!E22","v":0},{"$f":"Inventory!W22","v":""},{"$f":"'Year 02'!AM23","v":""},{"$f":"IF($J23='Year 02'!$J23,'Year 02'!H23,$J23)","v":""},{"$f":"IF($J23='Year 02'!$J23,'Year 02'!I23,$J23)","v":""},{"$f":"'Year 02'!AN23","v":""},"",{"$f":"IF(E23 = 0, \"\", MATCH($E23,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!BA$7+$J23-1))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$W$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AB$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,1,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0)*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},"","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$B$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$F$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$O$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$BF$7+$K23-1))","v":""},{"$f":"IF(L23=\"\", \"\", VLOOKUP(X23,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,P23,IF($X23=1,IF(Z$9=$G23,(1-$M23),0),IF($X23=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,Q23,IF($X23=1,IF(AA$9=$G23,(1-$M23),0),IF($X23=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,R23,IF($X23=1,IF(AB$9=$G23,(1-$M23),0),IF($X23=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,S23,IF($X23=1,IF(AC$9=$G23,(1-$M23),0),IF($X23=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X23=3,1,IF($X23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AO$7+$J23-1),$J23))","v":""},"",{"$f":"IF(L23=\"\", \"\", IF($X23=0,$V23,IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$T$7+$X23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23)))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$CE$7+$K23-1)*$F23)","v":""},"","","","","","","","","","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,IF($AK23=0,$W23,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1)*$F23)))","v":""},"",{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$V$7)*$F23)","v":""}]
[0.51631700682087656,0.41321518702382454,{"$f":"IF(Inventory!AH23=Inventory!$C$1032,0.5,1)*B24","v":0.41321518702382454},{"$f":"Inventory!C23","v":0},{"$f":"Inventory!E23","v":0},{"$f":"Inventory!W23","v":""},{"$f":"'Year 02'!AM24","v":""},{"$f":"IF($J24='Year 02'!$J24,'Year 02'!H24,$J24)","v":""},{"$f":"IF($J24='Year 02'!$J24,'Year 02'!I24,$J24)","v":""},{"$f":"'Year 02'!AN24","v":""},"",{"$f":"IF(E24 = 0, \"\", MATCH($E24,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!BA$7+$J24-1))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$W$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AB$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,1,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0)*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},"","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$B$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$F$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$O$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$BF$7+$K24-1))","v":""},{"$f":"IF(L24=\"\", \"\", VLOOKUP(X24,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,P24,IF($X24=1,IF(Z$9=$G24,(1-$M24),0),IF($X24=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,Q24,IF($X24=1,IF(AA$9=$G24,(1-$M24),0),IF($X24=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,R24,IF($X24=1,IF(AB$9=$G24,(1-$M24),0),IF($X24=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,S24,IF($X24=1,IF(AC$9=$G24,(1-$M24),0),IF($X24=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X24=3,1,IF($X24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AO$7+$J24-1),$J24))","v":""},"",{"$f":"IF(L24=\"\", \"\", IF($X24=0,$V24,IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$T$7+$X24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24)))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$CE$7+$K24-1)*$F24)","v":""},"","","","","","","","","","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,IF($AK24=0,$W24,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1)*$F24)))","v":""},"",{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$V$7)*$F24)","v":""}]
[0.13358650238949732,0.18056450873860264,{"$f":"IF(Inventory!AH24=Inventory!$C$1032,0.5,1)*B25","v":0.18056450873860264},{"$f":"Inventory!C24","v":0},{"$f":"Inventory!E24","v":0},{"$f":"Inventory!W24","v":""},{"$f":"'Year 02'!AM25","v":""},{"$f":"IF($J25='Year 02'!$J25,'Year 02'!H25,$J25)","v":""},{"$f":"IF($J25='Year 02'!$J25,'Year 02'!I25,$J25)","v":""},{"$f":"'Year 02'!AN25","v":""},"",{"$f":"IF(E25 = 0, \"\", MATCH($E25,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!BA$7+$J25-1))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$W$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AB$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,1,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0)*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},"","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$B$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$F$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$O$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$BF$7+$K25-1))","v":""},{"$f":"IF(L25=\"\", \"\", VLOOKUP(X25,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,P25,IF($X25=1,IF(Z$9=$G25,(1-$M25),0),IF($X25=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,Q25,IF($X25=1,IF(AA$9=$G25,(1-$M25),0),IF($X25=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,R25,IF($X25=1,IF(AB$9=$G25,(1-$M25),0),IF($X25=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,S25,IF($X25=1,IF(AC$9=$G25,(1-$M25),0),IF($X25=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X25=3,1,IF($X25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AO$7+$J25-1),$J25))","v":""},"",{"$f":"IF(L25=\"\", \"\", IF($X25=0,$V25,IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$T$7+$X25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25)))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$CE$7+$K25-1)*$F25)","v":""},"","","","","","","","","","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,IF($AK25=0,$W25,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1)*$F25)))","v":""},"",{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$V$7)*$F25)","v":""}]
[0.68997225460168488,0.96626961472086415,{"$f":"IF(Inventory!AH25=Inventory!$C$1032,0.5,1)*B26","v":0.96626961472086415},{"$f":"Inventory!C25","v":0},{"$f":"Inventory!E25","v":0},{"$f":"Inventory!W25","v":""},{"$f":"'Year 02'!AM26","v":""},{"$f":"IF($J26='Year 02'!$J26,'Year 02'!H26,$J26)","v":""},{"$f":"IF($J26='Year 02'!$J26,'Year 02'!I26,$J26)","v":""},{"$f":"'Year 02'!AN26","v":""},"",{"$f":"IF(E26 = 0, \"\", MATCH($E26,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!BA$7+$J26-1))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$W$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AB$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,1,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0)*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},"","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$B$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$F$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$O$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$BF$7+$K26-1))","v":""},{"$f":"IF(L26=\"\", \"\", VLOOKUP(X26,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,P26,IF($X26=1,IF(Z$9=$G26,(1-$M26),0),IF($X26=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,Q26,IF($X26=1,IF(AA$9=$G26,(1-$M26),0),IF($X26=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,R26,IF($X26=1,IF(AB$9=$G26,(1-$M26),0),IF($X26=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,S26,IF($X26=1,IF(AC$9=$G26,(1-$M26),0),IF($X26=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X26=3,1,IF($X26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AO$7+$J26-1),$J26))","v":""},"",{"$f":"IF(L26=\"\", \"\", IF($X26=0,$V26,IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$T$7+$X26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26)))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$CE$7+$K26-1)*$F26)","v":""},"","","","","","","","","","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,IF($AK26=0,$W26,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1)*$F26)))","v":""},"",{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$V$7)*$F26)","v":""}]
[0.39949589259999119,0.26176395102683314,{"$f":"IF(Inventory!AH26=Inventory!$C$1032,0.5,1)*B27","v":0.26176395102683314},{"$f":"Inventory!C26","v":0},{"$f":"Inventory!E26","v":0},{"$f":"Inventory!W26","v":""},{"$f":"'Year 02'!AM27","v":""},{"$f":"IF($J27='Year 02'!$J27,'Year 02'!H27,$J27)","v":""},{"$f":"IF($J27='Year 02'!$J27,'Year 02'!I27,$J27)","v":""},{"$f":"'Year 02'!AN27","v":""},"",{"$f":"IF(E27 = 0, \"\", MATCH($E27,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!BA$7+$J27-1))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$W$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AB$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,1,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0)*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},"","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$B$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$F$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$O$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$BF$7+$K27-1))","v":""},{"$f":"IF(L27=\"\", \"\", VLOOKUP(X27,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,P27,IF($X27=1,IF(Z$9=$G27,(1-$M27),0),IF($X27=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,Q27,IF($X27=1,IF(AA$9=$G27,(1-$M27),0),IF($X27=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,R27,IF($X27=1,IF(AB$9=$G27,(1-$M27),0),IF($X27=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,S27,IF($X27=1,IF(AC$9=$G27,(1-$M27),0),IF($X27=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X27=3,1,IF($X27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AO$7+$J27-1),$J27))","v":""},"",{"$f":"IF(L27=\"\", \"\", IF($X27=0,$V27,IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$T$7+$X27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27)))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$CE$7+$K27-1)*$F27)","v":""},"","","","","","","","","","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,IF($AK27=0,$W27,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1)*$F27)))","v":""},"",{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$V$7)*$F27)","v":""}]
[0.94191688821202701,0.19455169820036622,{"$f":"IF(Inventory!AH27=Inventory!$C$1032,0.5,1)*B28","v":0.19455169820036622},{"$f":"Inventory!C27","v":0},{"$f":"Inventory!E27","v":0},{"$f":"Inventory!W27","v":""},{"$f":"'Year 02'!AM28","v":""},{"$f":"IF($J28='Year 02'!$J28,'Year 02'!H28,$J28)","v":""},{"$f":"IF($J28='Year 02'!$J28,'Year 02'!I28,$J28)","v":""},{"$f":"'Year 02'!AN28","v":""},"",{"$f":"IF(E28 = 0, \"\", MATCH($E28,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!BA$7+$J28-1))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$W$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AB$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,1,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0)*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},"","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$B$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$F$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$O$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$BF$7+$K28-1))","v":""},{"$f":"IF(L28=\"\", \"\", VLOOKUP(X28,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,P28,IF($X28=1,IF(Z$9=$G28,(1-$M28),0),IF($X28=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,Q28,IF($X28=1,IF(AA$9=$G28,(1-$M28),0),IF($X28=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,R28,IF($X28=1,IF(AB$9=$G28,(1-$M28),0),IF($X28=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,S28,IF($X28=1,IF(AC$9=$G28,(1-$M28),0),IF($X28=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X28=3,1,IF($X28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AO$7+$J28-1),$J28))","v":""},"",{"$f":"IF(L28=\"\", \"\", IF($X28=0,$V28,IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$T$7+$X28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28)))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$CE$7+$K28-1)*$F28)","v":""},"","","","","","","","","","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,IF($AK28=0,$W28,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1)*$F28)))","v":""},"",{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$V$7)*$F28)","v":""}]
[0.16764475981524973,0.42478447451702961,{"$f":"IF(Inventory!AH28=Inventory!$C$1032,0.5,1)*B29","v":0.42478447451702961},{"$f":"Inventory!C28","v":0},{"$f":"Inventory!E28","v":0},{"$f":"Inventory!W28","v":""},{"$f":"'Year 02'!AM29","v":""},{"$f":"IF($J29='Year 02'!$J29,'Year 02'!H29,$J29)","v":""},{"$f":"IF($J29='Year 02'!$J29,'Year 02'!I29,$J29)","v":""},{"$f":"'Year 02'!AN29","v":""},"",{"$f":"IF(E29 = 0, \"\", MATCH($E29,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!BA$7+$J29-1))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$W$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AB$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,1,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0)*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},"","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$B$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$F$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$O$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$BF$7+$K29-1))","v":""},{"$f":"IF(L29=\"\", \"\", VLOOKUP(X29,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,P29,IF($X29=1,IF(Z$9=$G29,(1-$M29),0),IF($X29=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,Q29,IF($X29=1,IF(AA$9=$G29,(1-$M29),0),IF($X29=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,R29,IF($X29=1,IF(AB$9=$G29,(1-$M29),0),IF($X29=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,S29,IF($X29=1,IF(AC$9=$G29,(1-$M29),0),IF($X29=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X29=3,1,IF($X29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AO$7+$J29-1),$J29))","v":""},"",{"$f":"IF(L29=\"\", \"\", IF($X29=0,$V29,IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$T$7+$X29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29)))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$CE$7+$K29-1)*$F29)","v":""},"","","","","","","","","","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,IF($AK29=0,$W29,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1)*$F29)))","v":""},"",{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$V$7)*$F29)","v":""}]
[0.46917012050280871,0.43517846575316765,{"$f":"IF(Inventory!AH29=Inventory!$C$1032,0.5,1)*B30","v":0.43517846575316765},{"$f":"Inventory!C29","v":0},{"$f":"Inventory!E29","v":0},{"$f":"Inventory!W29","v":""},{"$f":"'Year 02'!AM30","v":""},{"$f":"IF($J30='Year 02'!$J30,'Year 02'!H30,$J30)","v":""},{"$f":"IF($J30='Year 02'!$J30,'Year 02'!I30,$J30)","v":""},{"$f":"'Year 02'!AN30","v":""},"",{"$f":"IF(E30 = 0, \"\", MATCH($E30,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!BA$7+$J30-1))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$W$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AB$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,1,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0)*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},"","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$B$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$F$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$O$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$BF$7+$K30-1))","v":""},{"$f":"IF(L30=\"\", \"\", VLOOKUP(X30,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,P30,IF($X30=1,IF(Z$9=$G30,(1-$M30),0),IF($X30=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,Q30,IF($X30=1,IF(AA$9=$G30,(1-$M30),0),IF($X30=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,R30,IF($X30=1,IF(AB$9=$G30,(1-$M30),0),IF($X30=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,S30,IF($X30=1,IF(AC$9=$G30,(1-$M30),0),IF($X30=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X30=3,1,IF($X30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AO$7+$J30-1),$J30))","v":""},"",{"$f":"IF(L30=\"\", \"\", IF($X30=0,$V30,IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$T$7+$X30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30)))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$CE$7+$K30-1)*$F30)","v":""},"","","","","","","","","","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,IF($AK30=0,$W30,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1)*$F30)))","v":""},"",{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$V$7)*$F30)","v":""}]
[7.6552404517988171E-2,0.75254201335476356,{"$f":"IF(Inventory!AH30=Inventory!$C$1032,0.5,1)*B31","v":0.75254201335476356},{"$f":"Inventory!C30","v":0},{"$f":"Inventory!E30","v":0},{"$f":"Inventory!W30","v":""},{"$f":"'Year 02'!AM31","v":""},{"$f":"IF($J31='Year 02'!$J31,'Year 02'!H31,$J31)","v":""},{"$f":"IF($J31='Year 02'!$J31,'Year 02'!I31,$J31)","v":""},{"$f":"'Year 02'!AN31","v":""},"",{"$f":"IF(E31 = 0, \"\", MATCH($E31,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!BA$7+$J31-1))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$W$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AB$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,1,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0)*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},"","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$B$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$F$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$O$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$BF$7+$K31-1))","v":""},{"$f":"IF(L31=\"\", \"\", VLOOKUP(X31,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,P31,IF($X31=1,IF(Z$9=$G31,(1-$M31),0),IF($X31=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,Q31,IF($X31=1,IF(AA$9=$G31,(1-$M31),0),IF($X31=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,R31,IF($X31=1,IF(AB$9=$G31,(1-$M31),0),IF($X31=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,S31,IF($X31=1,IF(AC$9=$G31,(1-$M31),0),IF($X31=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X31=3,1,IF($X31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AO$7+$J31-1),$J31))","v":""},"",{"$f":"IF(L31=\"\", \"\", IF($X31=0,$V31,IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$T$7+$X31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31)))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$CE$7+$K31-1)*$F31)","v":""},"","","","","","","","","","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,IF($AK31=0,$W31,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1)*$F31)))","v":""},"",{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$V$7)*$F31)","v":""}]
[6.5757368053552145E-2,0.3783850321875315,{"$f":"IF(Inventory!AH31=Inventory!$C$1032,0.5,1)*B32","v":0.3783850321875315},{"$f":"Inventory!C31","v":0},{"$f":"Inventory!E31","v":0},{"$f":"Inventory!W31","v":""},{"$f":"'Year 02'!AM32","v":""},{"$f":"IF($J32='Year 02'!$J32,'Year 02'!H32,$J32)","v":""},{"$f":"IF($J32='Year 02'!$J32,'Year 02'!I32,$J32)","v":""},{"$f":"'Year 02'!AN32","v":""},"",{"$f":"IF(E32 = 0, \"\", MATCH($E32,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!BA$7+$J32-1))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$W$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AB$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,1,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0)*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},"","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$B$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$F$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$O$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$BF$7+$K32-1))","v":""},{"$f":"IF(L32=\"\", \"\", VLOOKUP(X32,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,P32,IF($X32=1,IF(Z$9=$G32,(1-$M32),0),IF($X32=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,Q32,IF($X32=1,IF(AA$9=$G32,(1-$M32),0),IF($X32=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,R32,IF($X32=1,IF(AB$9=$G32,(1-$M32),0),IF($X32=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,S32,IF($X32=1,IF(AC$9=$G32,(1-$M32),0),IF($X32=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X32=3,1,IF($X32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AO$7+$J32-1),$J32))","v":""},"",{"$f":"IF(L32=\"\", \"\", IF($X32=0,$V32,IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$T$7+$X32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32)))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$CE$7+$K32-1)*$F32)","v":""},"","","","","","","","","","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,IF($AK32=0,$W32,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1)*$F32)))","v":""},"",{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$V$7)*$F32)","v":""}]
[0.81473022701490239,0.74636984285296915,{"$f":"IF(Inventory!AH32=Inventory!$C$1032,0.5,1)*B33","v":0.74636984285296915},{"$f":"Inventory!C32","v":0},{"$f":"Inventory!E32","v":0},{"$f":"Inventory!W32","v":""},{"$f":"'Year 02'!AM33","v":""},{"$f":"IF($J33='Year 02'!$J33,'Year 02'!H33,$J33)","v":""},{"$f":"IF($J33='Year 02'!$J33,'Year 02'!I33,$J33)","v":""},{"$f":"'Year 02'!AN33","v":""},"",{"$f":"IF(E33 = 0, \"\", MATCH($E33,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!BA$7+$J33-1))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$W$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AB$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,1,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0)*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},"","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$B$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$F$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$O$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$BF$7+$K33-1))","v":""},{"$f":"IF(L33=\"\", \"\", VLOOKUP(X33,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,P33,IF($X33=1,IF(Z$9=$G33,(1-$M33),0),IF($X33=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,Q33,IF($X33=1,IF(AA$9=$G33,(1-$M33),0),IF($X33=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,R33,IF($X33=1,IF(AB$9=$G33,(1-$M33),0),IF($X33=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,S33,IF($X33=1,IF(AC$9=$G33,(1-$M33),0),IF($X33=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X33=3,1,IF($X33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AO$7+$J33-1),$J33))","v":""},"",{"$f":"IF(L33=\"\", \"\", IF($X33=0,$V33,IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$T$7+$X33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33)))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$CE$7+$K33-1)*$F33)","v":""},"","","","","","","","","","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,IF($AK33=0,$W33,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1)*$F33)))","v":""},"",{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$V$7)*$F33)","v":""}]
[0.43678575811606313,0.74995256853269077,{"$f":"IF(Inventory!AH33=Inventory!$C$1032,0.5,1)*B34","v":0.74995256853269077},{"$f":"Inventory!C33","v":0},{"$f":"Inventory!E33","v":0},{"$f":"Inventory!W33","v":""},{"$f":"'Year 02'!AM34","v":""},{"$f":"IF($J34='Year 02'!$J34,'Year 02'!H34,$J34)","v":""},{"$f":"IF($J34='Year 02'!$J34,'Year 02'!I34,$J34)","v":""},{"$f":"'Year 02'!AN34","v":""},"",{"$f":"IF(E34 = 0, \"\", MATCH($E34,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!BA$7+$J34-1))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$W$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AB$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,1,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0)*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},"","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$B$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$F$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$O$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$BF$7+$K34-1))","v":""},{"$f":"IF(L34=\"\", \"\", VLOOKUP(X34,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,P34,IF($X34=1,IF(Z$9=$G34,(1-$M34),0),IF($X34=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,Q34,IF($X34=1,IF(AA$9=$G34,(1-$M34),0),IF($X34=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,R34,IF($X34=1,IF(AB$9=$G34,(1-$M34),0),IF($X34=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,S34,IF($X34=1,IF(AC$9=$G34,(1-$M34),0),IF($X34=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X34=3,1,IF($X34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AO$7+$J34-1),$J34))","v":""},"",{"$f":"IF(L34=\"\", \"\", IF($X34=0,$V34,IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$T$7+$X34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34)))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$CE$7+$K34-1)*$F34)","v":""},"","","","","","","","","","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,IF($AK34=0,$W34,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1)*$F34)))","v":""},"",{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$V$7)*$F34)","v":""}]
[0.84230060188496425,0.98586861233653633,{"$f":"IF(Inventory!AH34=Inventory!$C$1032,0.5,1)*B35","v":0.98586861233653633},{"$f":"Inventory!C34","v":0},{"$f":"Inventory!E34","v":0},{"$f":"Inventory!W34","v":""},{"$f":"'Year 02'!AM35","v":""},{"$f":"IF($J35='Year 02'!$J35,'Year 02'!H35,$J35)","v":""},{"$f":"IF($J35='Year 02'!$J35,'Year 02'!I35,$J35)","v":""},{"$f":"'Year 02'!AN35","v":""},"",{"$f":"IF(E35 = 0, \"\", MATCH($E35,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!BA$7+$J35-1))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$W$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AB$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,1,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0)*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},"","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$B$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$F$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$O$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$BF$7+$K35-1))","v":""},{"$f":"IF(L35=\"\", \"\", VLOOKUP(X35,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,P35,IF($X35=1,IF(Z$9=$G35,(1-$M35),0),IF($X35=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,Q35,IF($X35=1,IF(AA$9=$G35,(1-$M35),0),IF($X35=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,R35,IF($X35=1,IF(AB$9=$G35,(1-$M35),0),IF($X35=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,S35,IF($X35=1,IF(AC$9=$G35,(1-$M35),0),IF($X35=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X35=3,1,IF($X35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AO$7+$J35-1),$J35))","v":""},"",{"$f":"IF(L35=\"\", \"\", IF($X35=0,$V35,IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$T$7+$X35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35)))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$CE$7+$K35-1)*$F35)","v":""},"","","","","","","","","","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,IF($AK35=0,$W35,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1)*$F35)))","v":""},"",{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$V$7)*$F35)","v":""}]
[0.891664745593721,0.86748851220517198,{"$f":"IF(Inventory!AH35=Inventory!$C$1032,0.5,1)*B36","v":0.86748851220517198},{"$f":"Inventory!C35","v":0},{"$f":"Inventory!E35","v":0},{"$f":"Inventory!W35","v":""},{"$f":"'Year 02'!AM36","v":""},{"$f":"IF($J36='Year 02'!$J36,'Year 02'!H36,$J36)","v":""},{"$f":"IF($J36='Year 02'!$J36,'Year 02'!I36,$J36)","v":""},{"$f":"'Year 02'!AN36","v":""},"",{"$f":"IF(E36 = 0, \"\", MATCH($E36,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!BA$7+$J36-1))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$W$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AB$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,1,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0)*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},"","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$B$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$F$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$O$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$BF$7+$K36-1))","v":""},{"$f":"IF(L36=\"\", \"\", VLOOKUP(X36,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,P36,IF($X36=1,IF(Z$9=$G36,(1-$M36),0),IF($X36=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,Q36,IF($X36=1,IF(AA$9=$G36,(1-$M36),0),IF($X36=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,R36,IF($X36=1,IF(AB$9=$G36,(1-$M36),0),IF($X36=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,S36,IF($X36=1,IF(AC$9=$G36,(1-$M36),0),IF($X36=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X36=3,1,IF($X36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AO$7+$J36-1),$J36))","v":""},"",{"$f":"IF(L36=\"\", \"\", IF($X36=0,$V36,IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$T$7+$X36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36)))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$CE$7+$K36-1)*$F36)","v":""},"","","","","","","","","","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,IF($AK36=0,$W36,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1)*$F36)))","v":""},"",{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$V$7)*$F36)","v":""}]
[0.84576929541694634,0.39339466783976695,{"$f":"IF(Inventory!AH36=Inventory!$C$1032,0.5,1)*B37","v":0.39339466783976695},{"$f":"Inventory!C36","v":0},{"$f":"Inventory!E36","v":0},{"$f":"Inventory!W36","v":""},{"$f":"'Year 02'!AM37","v":""},{"$f":"IF($J37='Year 02'!$J37,'Year 02'!H37,$J37)","v":""},{"$f":"IF($J37='Year 02'!$J37,'Year 02'!I37,$J37)","v":""},{"$f":"'Year 02'!AN37","v":""},"",{"$f":"IF(E37 = 0, \"\", MATCH($E37,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!BA$7+$J37-1))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$W$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AB$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,1,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0)*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},"","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$B$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$F$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$O$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$BF$7+$K37-1))","v":""},{"$f":"IF(L37=\"\", \"\", VLOOKUP(X37,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,P37,IF($X37=1,IF(Z$9=$G37,(1-$M37),0),IF($X37=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,Q37,IF($X37=1,IF(AA$9=$G37,(1-$M37),0),IF($X37=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,R37,IF($X37=1,IF(AB$9=$G37,(1-$M37),0),IF($X37=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,S37,IF($X37=1,IF(AC$9=$G37,(1-$M37),0),IF($X37=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X37=3,1,IF($X37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AO$7+$J37-1),$J37))","v":""},"",{"$f":"IF(L37=\"\", \"\", IF($X37=0,$V37,IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$T$7+$X37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37)))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$CE$7+$K37-1)*$F37)","v":""},"","","","","","","","","","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,IF($AK37=0,$W37,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1)*$F37)))","v":""},"",{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$V$7)*$F37)","v":""}]
[0.56521323287291669,0.88216696625901247,{"$f":"IF(Inventory!AH37=Inventory!$C$1032,0.5,1)*B38","v":0.88216696625901247},{"$f":"Inventory!C37","v":0},{"$f":"Inventory!E37","v":0},{"$f":"Inventory!W37","v":""},{"$f":"'Year 02'!AM38","v":""},{"$f":"IF($J38='Year 02'!$J38,'Year 02'!H38,$J38)","v":""},{"$f":"IF($J38='Year 02'!$J38,'Year 02'!I38,$J38)","v":""},{"$f":"'Year 02'!AN38","v":""},"",{"$f":"IF(E38 = 0, \"\", MATCH($E38,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!BA$7+$J38-1))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$W$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AB$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,1,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0)*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},"","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$B$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$F$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$O$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$BF$7+$K38-1))","v":""},{"$f":"IF(L38=\"\", \"\", VLOOKUP(X38,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,P38,IF($X38=1,IF(Z$9=$G38,(1-$M38),0),IF($X38=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,Q38,IF($X38=1,IF(AA$9=$G38,(1-$M38),0),IF($X38=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,R38,IF($X38=1,IF(AB$9=$G38,(1-$M38),0),IF($X38=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,S38,IF($X38=1,IF(AC$9=$G38,(1-$M38),0),IF($X38=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X38=3,1,IF($X38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AO$7+$J38-1),$J38))","v":""},"",{"$f":"IF(L38=\"\", \"\", IF($X38=0,$V38,IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$T$7+$X38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38)))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$CE$7+$K38-1)*$F38)","v":""},"","","","","","","","","","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,IF($AK38=0,$W38,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1)*$F38)))","v":""},"",{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$V$7)*$F38)","v":""}]
[0.70408809073224177,0.70697929156048778,{"$f":"IF(Inventory!AH38=Inventory!$C$1032,0.5,1)*B39","v":0.70697929156048778},{"$f":"Inventory!C38","v":0},{"$f":"Inventory!E38","v":0},{"$f":"Inventory!W38","v":""},{"$f":"'Year 02'!AM39","v":""},{"$f":"IF($J39='Year 02'!$J39,'Year 02'!H39,$J39)","v":""},{"$f":"IF($J39='Year 02'!$J39,'Year 02'!I39,$J39)","v":""},{"$f":"'Year 02'!AN39","v":""},"",{"$f":"IF(E39 = 0, \"\", MATCH($E39,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!BA$7+$J39-1))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$W$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AB$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,1,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0)*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},"","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$B$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$F$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$O$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$BF$7+$K39-1))","v":""},{"$f":"IF(L39=\"\", \"\", VLOOKUP(X39,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,P39,IF($X39=1,IF(Z$9=$G39,(1-$M39),0),IF($X39=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,Q39,IF($X39=1,IF(AA$9=$G39,(1-$M39),0),IF($X39=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,R39,IF($X39=1,IF(AB$9=$G39,(1-$M39),0),IF($X39=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,S39,IF($X39=1,IF(AC$9=$G39,(1-$M39),0),IF($X39=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X39=3,1,IF($X39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AO$7+$J39-1),$J39))","v":""},"",{"$f":"IF(L39=\"\", \"\", IF($X39=0,$V39,IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$T$7+$X39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39)))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$CE$7+$K39-1)*$F39)","v":""},"","","","","","","","","","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,IF($AK39=0,$W39,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1)*$F39)))","v":""},"",{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$V$7)*$F39)","v":""}]
[9.7542753631858825E-2,0.1840414422070098,{"$f":"IF(Inventory!AH39=Inventory!$C$1032,0.5,1)*B40","v":0.1840414422070098},{"$f":"Inventory!C39","v":0},{"$f":"Inventory!E39","v":0},{"$f":"Inventory!W39","v":""},{"$f":"'Year 02'!AM40","v":""},{"$f":"IF($J40='Year 02'!$J40,'Year 02'!H40,$J40)","v":""},{"$f":"IF($J40='Year 02'!$J40,'Year 02'!I40,$J40)","v":""},{"$f":"'Year 02'!AN40","v":""},"",{"$f":"IF(E40 = 0, \"\", MATCH($E40,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!BA$7+$J40-1))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$W$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AB$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,1,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0)*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},"","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$B$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$F$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$O$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$BF$7+$K40-1))","v":""},{"$f":"IF(L40=\"\", \"\", VLOOKUP(X40,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,P40,IF($X40=1,IF(Z$9=$G40,(1-$M40),0),IF($X40=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,Q40,IF($X40=1,IF(AA$9=$G40,(1-$M40),0),IF($X40=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,R40,IF($X40=1,IF(AB$9=$G40,(1-$M40),0),IF($X40=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,S40,IF($X40=1,IF(AC$9=$G40,(1-$M40),0),IF($X40=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X40=3,1,IF($X40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AO$7+$J40-1),$J40))","v":""},"",{"$f":"IF(L40=\"\", \"\", IF($X40=0,$V40,IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$T$7+$X40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40)))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$CE$7+$K40-1)*$F40)","v":""},"","","","","","","","","","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,IF($AK40=0,$W40,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1)*$F40)))","v":""},"",{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$V$7)*$F40)","v":""}]
[0.92866639828556419,0.40951661991209798,{"$f":"IF(Inventory!AH40=Inventory!$C$1032,0.5,1)*B41","v":0.40951661991209798},{"$f":"Inventory!C40","v":0},{"$f":"Inventory!E40","v":0},{"$f":"Inventory!W40","v":""},{"$f":"'Year 02'!AM41","v":""},{"$f":"IF($J41='Year 02'!$J41,'Year 02'!H41,$J41)","v":""},{"$f":"IF($J41='Year 02'!$J41,'Year 02'!I41,$J41)","v":""},{"$f":"'Year 02'!AN41","v":""},"",{"$f":"IF(E41 = 0, \"\", MATCH($E41,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!BA$7+$J41-1))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$W$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AB$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,1,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0)*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},"","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$B$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$F$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$O$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$BF$7+$K41-1))","v":""},{"$f":"IF(L41=\"\", \"\", VLOOKUP(X41,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,P41,IF($X41=1,IF(Z$9=$G41,(1-$M41),0),IF($X41=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,Q41,IF($X41=1,IF(AA$9=$G41,(1-$M41),0),IF($X41=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,R41,IF($X41=1,IF(AB$9=$G41,(1-$M41),0),IF($X41=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,S41,IF($X41=1,IF(AC$9=$G41,(1-$M41),0),IF($X41=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X41=3,1,IF($X41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AO$7+$J41-1),$J41))","v":""},"",{"$f":"IF(L41=\"\", \"\", IF($X41=0,$V41,IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$T$7+$X41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41)))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$CE$7+$K41-1)*$F41)","v":""},"","","","","","","","","","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,IF($AK41=0,$W41,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1)*$F41)))","v":""},"",{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$V$7)*$F41)","v":""}]
[0.71675550198756011,0.56717193342201888,{"$f":"IF(Inventory!AH41=Inventory!$C$1032,0.5,1)*B42","v":0.56717193342201888},{"$f":"Inventory!C41","v":0},{"$f":"Inventory!E41","v":0},{"$f":"Inventory!W41","v":""},{"$f":"'Year 02'!AM42","v":""},{"$f":"IF($J42='Year 02'!$J42,'Year 02'!H42,$J42)","v":""},{"$f":"IF($J42='Year 02'!$J42,'Year 02'!I42,$J42)","v":""},{"$f":"'Year 02'!AN42","v":""},"",{"$f":"IF(E42 = 0, \"\", MATCH($E42,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!BA$7+$J42-1))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$W$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AB$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,1,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0)*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},"","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$B$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$F$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$O$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$BF$7+$K42-1))","v":""},{"$f":"IF(L42=\"\", \"\", VLOOKUP(X42,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,P42,IF($X42=1,IF(Z$9=$G42,(1-$M42),0),IF($X42=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,Q42,IF($X42=1,IF(AA$9=$G42,(1-$M42),0),IF($X42=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,R42,IF($X42=1,IF(AB$9=$G42,(1-$M42),0),IF($X42=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,S42,IF($X42=1,IF(AC$9=$G42,(1-$M42),0),IF($X42=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X42=3,1,IF($X42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AO$7+$J42-1),$J42))","v":""},"",{"$f":"IF(L42=\"\", \"\", IF($X42=0,$V42,IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$T$7+$X42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42)))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$CE$7+$K42-1)*$F42)","v":""},"","","","","","","","","","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,IF($AK42=0,$W42,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1)*$F42)))","v":""},"",{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$V$7)*$F42)","v":""}]
[0.19703023310809109,2.1120925967933468E-2,{"$f":"IF(Inventory!AH42=Inventory!$C$1032,0.5,1)*B43","v":2.1120925967933468E-2},{"$f":"Inventory!C42","v":0},{"$f":"Inventory!E42","v":0},{"$f":"Inventory!W42","v":""},{"$f":"'Year 02'!AM43","v":""},{"$f":"IF($J43='Year 02'!$J43,'Year 02'!H43,$J43)","v":""},{"$f":"IF($J43='Year 02'!$J43,'Year 02'!I43,$J43)","v":""},{"$f":"'Year 02'!AN43","v":""},"",{"$f":"IF(E43 = 0, \"\", MATCH($E43,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!BA$7+$J43-1))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$W$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AB$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,1,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0)*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},"","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$B$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$F$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$O$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$BF$7+$K43-1))","v":""},{"$f":"IF(L43=\"\", \"\", VLOOKUP(X43,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,P43,IF($X43=1,IF(Z$9=$G43,(1-$M43),0),IF($X43=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,Q43,IF($X43=1,IF(AA$9=$G43,(1-$M43),0),IF($X43=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,R43,IF($X43=1,IF(AB$9=$G43,(1-$M43),0),IF($X43=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,S43,IF($X43=1,IF(AC$9=$G43,(1-$M43),0),IF($X43=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X43=3,1,IF($X43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AO$7+$J43-1),$J43))","v":""},"",{"$f":"IF(L43=\"\", \"\", IF($X43=0,$V43,IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$T$7+$X43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43)))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$CE$7+$K43-1)*$F43)","v":""},"","","","","","","","","","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,IF($AK43=0,$W43,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1)*$F43)))","v":""},"",{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$V$7)*$F43)","v":""}]
[0.49702488089922636,0.15355950771767035,{"$f":"IF(Inventory!AH43=Inventory!$C$1032,0.5,1)*B44","v":0.15355950771767035},{"$f":"Inventory!C43","v":0},{"$f":"Inventory!E43","v":0},{"$f":"Inventory!W43","v":""},{"$f":"'Year 02'!AM44","v":""},{"$f":"IF($J44='Year 02'!$J44,'Year 02'!H44,$J44)","v":""},{"$f":"IF($J44='Year 02'!$J44,'Year 02'!I44,$J44)","v":""},{"$f":"'Year 02'!AN44","v":""},"",{"$f":"IF(E44 = 0, \"\", MATCH($E44,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!BA$7+$J44-1))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$W$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AB$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,1,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0)*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},"","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$B$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$F$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$O$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$BF$7+$K44-1))","v":""},{"$f":"IF(L44=\"\", \"\", VLOOKUP(X44,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,P44,IF($X44=1,IF(Z$9=$G44,(1-$M44),0),IF($X44=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,Q44,IF($X44=1,IF(AA$9=$G44,(1-$M44),0),IF($X44=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,R44,IF($X44=1,IF(AB$9=$G44,(1-$M44),0),IF($X44=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,S44,IF($X44=1,IF(AC$9=$G44,(1-$M44),0),IF($X44=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X44=3,1,IF($X44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AO$7+$J44-1),$J44))","v":""},"",{"$f":"IF(L44=\"\", \"\", IF($X44=0,$V44,IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$T$7+$X44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44)))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$CE$7+$K44-1)*$F44)","v":""},"","","","","","","","","","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,IF($AK44=0,$W44,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1)*$F44)))","v":""},"",{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$V$7)*$F44)","v":""}]
[0.17991517659176504,0.58432245504624691,{"$f":"IF(Inventory!AH44=Inventory!$C$1032,0.5,1)*B45","v":0.58432245504624691},{"$f":"Inventory!C44","v":0},{"$f":"Inventory!E44","v":0},{"$f":"Inventory!W44","v":""},{"$f":"'Year 02'!AM45","v":""},{"$f":"IF($J45='Year 02'!$J45,'Year 02'!H45,$J45)","v":""},{"$f":"IF($J45='Year 02'!$J45,'Year 02'!I45,$J45)","v":""},{"$f":"'Year 02'!AN45","v":""},"",{"$f":"IF(E45 = 0, \"\", MATCH($E45,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!BA$7+$J45-1))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$W$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AB$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,1,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0)*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},"","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$B$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$F$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$O$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$BF$7+$K45-1))","v":""},{"$f":"IF(L45=\"\", \"\", VLOOKUP(X45,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,P45,IF($X45=1,IF(Z$9=$G45,(1-$M45),0),IF($X45=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,Q45,IF($X45=1,IF(AA$9=$G45,(1-$M45),0),IF($X45=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,R45,IF($X45=1,IF(AB$9=$G45,(1-$M45),0),IF($X45=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,S45,IF($X45=1,IF(AC$9=$G45,(1-$M45),0),IF($X45=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X45=3,1,IF($X45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AO$7+$J45-1),$J45))","v":""},"",{"$f":"IF(L45=\"\", \"\", IF($X45=0,$V45,IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$T$7+$X45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45)))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$CE$7+$K45-1)*$F45)","v":""},"","","","","","","","","","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,IF($AK45=0,$W45,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1)*$F45)))","v":""},"",{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$V$7)*$F45)","v":""}]
[0.77184401485445864,0.74341076171244458,{"$f":"IF(Inventory!AH45=Inventory!$C$1032,0.5,1)*B46","v":0.74341076171244458},{"$f":"Inventory!C45","v":0},{"$f":"Inventory!E45","v":0},{"$f":"Inventory!W45","v":""},{"$f":"'Year 02'!AM46","v":""},{"$f":"IF($J46='Year 02'!$J46,'Year 02'!H46,$J46)","v":""},{"$f":"IF($J46='Year 02'!$J46,'Year 02'!I46,$J46)","v":""},{"$f":"'Year 02'!AN46","v":""},"",{"$f":"IF(E46 = 0, \"\", MATCH($E46,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!BA$7+$J46-1))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$W$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AB$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,1,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0)*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},"","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$B$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$F$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$O$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$BF$7+$K46-1))","v":""},{"$f":"IF(L46=\"\", \"\", VLOOKUP(X46,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,P46,IF($X46=1,IF(Z$9=$G46,(1-$M46),0),IF($X46=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,Q46,IF($X46=1,IF(AA$9=$G46,(1-$M46),0),IF($X46=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,R46,IF($X46=1,IF(AB$9=$G46,(1-$M46),0),IF($X46=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,S46,IF($X46=1,IF(AC$9=$G46,(1-$M46),0),IF($X46=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X46=3,1,IF($X46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AO$7+$J46-1),$J46))","v":""},"",{"$f":"IF(L46=\"\", \"\", IF($X46=0,$V46,IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$T$7+$X46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46)))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$CE$7+$K46-1)*$F46)","v":""},"","","","","","","","","","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,IF($AK46=0,$W46,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1)*$F46)))","v":""},"",{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$V$7)*$F46)","v":""}]
[0.31230821393689556,1.5135796264017953E-2,{"$f":"IF(Inventory!AH46=Inventory!$C$1032,0.5,1)*B47","v":1.5135796264017953E-2},{"$f":"Inventory!C46","v":0},{"$f":"Inventory!E46","v":0},{"$f":"Inventory!W46","v":""},{"$f":"'Year 02'!AM47","v":""},{"$f":"IF($J47='Year 02'!$J47,'Year 02'!H47,$J47)","v":""},{"$f":"IF($J47='Year 02'!$J47,'Year 02'!I47,$J47)","v":""},{"$f":"'Year 02'!AN47","v":""},"",{"$f":"IF(E47 = 0, \"\", MATCH($E47,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!BA$7+$J47-1))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$W$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AB$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,1,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0)*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},"","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$B$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$F$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$O$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$BF$7+$K47-1))","v":""},{"$f":"IF(L47=\"\", \"\", VLOOKUP(X47,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,P47,IF($X47=1,IF(Z$9=$G47,(1-$M47),0),IF($X47=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,Q47,IF($X47=1,IF(AA$9=$G47,(1-$M47),0),IF($X47=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,R47,IF($X47=1,IF(AB$9=$G47,(1-$M47),0),IF($X47=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,S47,IF($X47=1,IF(AC$9=$G47,(1-$M47),0),IF($X47=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X47=3,1,IF($X47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AO$7+$J47-1),$J47))","v":""},"",{"$f":"IF(L47=\"\", \"\", IF($X47=0,$V47,IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$T$7+$X47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47)))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$CE$7+$K47-1)*$F47)","v":""},"","","","","","","","","","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,IF($AK47=0,$W47,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1)*$F47)))","v":""},"",{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$V$7)*$F47)","v":""}]
[0.38973801415345233,0.46219621340614558,{"$f":"IF(Inventory!AH47=Inventory!$C$1032,0.5,1)*B48","v":0.46219621340614558},{"$f":"Inventory!C47","v":0},{"$f":"Inventory!E47","v":0},{"$f":"Inventory!W47","v":""},{"$f":"'Year 02'!AM48","v":""},{"$f":"IF($J48='Year 02'!$J48,'Year 02'!H48,$J48)","v":""},{"$f":"IF($J48='Year 02'!$J48,'Year 02'!I48,$J48)","v":""},{"$f":"'Year 02'!AN48","v":""},"",{"$f":"IF(E48 = 0, \"\", MATCH($E48,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!BA$7+$J48-1))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$W$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AB$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,1,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0)*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},"","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$B$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$F$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$O$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$BF$7+$K48-1))","v":""},{"$f":"IF(L48=\"\", \"\", VLOOKUP(X48,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,P48,IF($X48=1,IF(Z$9=$G48,(1-$M48),0),IF($X48=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,Q48,IF($X48=1,IF(AA$9=$G48,(1-$M48),0),IF($X48=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,R48,IF($X48=1,IF(AB$9=$G48,(1-$M48),0),IF($X48=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,S48,IF($X48=1,IF(AC$9=$G48,(1-$M48),0),IF($X48=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X48=3,1,IF($X48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AO$7+$J48-1),$J48))","v":""},"",{"$f":"IF(L48=\"\", \"\", IF($X48=0,$V48,IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$T$7+$X48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48)))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$CE$7+$K48-1)*$F48)","v":""},"","","","","","","","","","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,IF($AK48=0,$W48,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1)*$F48)))","v":""},"",{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$V$7)*$F48)","v":""}]
[0.88305083632301018,4.649786321340732E-2,{"$f":"IF(Inventory!AH48=Inventory!$C$1032,0.5,1)*B49","v":4.649786321340732E-2},{"$f":"Inventory!C48","v":0},{"$f":"Inventory!E48","v":0},{"$f":"Inventory!W48","v":""},{"$f":"'Year 02'!AM49","v":""},{"$f":"IF($J49='Year 02'!$J49,'Year 02'!H49,$J49)","v":""},{"$f":"IF($J49='Year 02'!$J49,'Year 02'!I49,$J49)","v":""},{"$f":"'Year 02'!AN49","v":""},"",{"$f":"IF(E49 = 0, \"\", MATCH($E49,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!BA$7+$J49-1))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$W$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AB$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,1,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0)*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},"","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$B$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$F$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$O$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$BF$7+$K49-1))","v":""},{"$f":"IF(L49=\"\", \"\", VLOOKUP(X49,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,P49,IF($X49=1,IF(Z$9=$G49,(1-$M49),0),IF($X49=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,Q49,IF($X49=1,IF(AA$9=$G49,(1-$M49),0),IF($X49=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,R49,IF($X49=1,IF(AB$9=$G49,(1-$M49),0),IF($X49=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,S49,IF($X49=1,IF(AC$9=$G49,(1-$M49),0),IF($X49=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X49=3,1,IF($X49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AO$7+$J49-1),$J49))","v":""},"",{"$f":"IF(L49=\"\", \"\", IF($X49=0,$V49,IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$T$7+$X49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49)))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$CE$7+$K49-1)*$F49)","v":""},"","","","","","","","","","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,IF($AK49=0,$W49,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1)*$F49)))","v":""},"",{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$V$7)*$F49)","v":""}]
[0.95236031757682316,0.89716161530906524,{"$f":"IF(Inventory!AH49=Inventory!$C$1032,0.5,1)*B50","v":0.89716161530906524},{"$f":"Inventory!C49","v":0},{"$f":"Inventory!E49","v":0},{"$f":"Inventory!W49","v":""},{"$f":"'Year 02'!AM50","v":""},{"$f":"IF($J50='Year 02'!$J50,'Year 02'!H50,$J50)","v":""},{"$f":"IF($J50='Year 02'!$J50,'Year 02'!I50,$J50)","v":""},{"$f":"'Year 02'!AN50","v":""},"",{"$f":"IF(E50 = 0, \"\", MATCH($E50,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!BA$7+$J50-1))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$W$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AB$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,1,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0)*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},"","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$B$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$F$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$O$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$BF$7+$K50-1))","v":""},{"$f":"IF(L50=\"\", \"\", VLOOKUP(X50,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,P50,IF($X50=1,IF(Z$9=$G50,(1-$M50),0),IF($X50=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,Q50,IF($X50=1,IF(AA$9=$G50,(1-$M50),0),IF($X50=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,R50,IF($X50=1,IF(AB$9=$G50,(1-$M50),0),IF($X50=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,S50,IF($X50=1,IF(AC$9=$G50,(1-$M50),0),IF($X50=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X50=3,1,IF($X50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AO$7+$J50-1),$J50))","v":""},"",{"$f":"IF(L50=\"\", \"\", IF($X50=0,$V50,IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$T$7+$X50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50)))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$CE$7+$K50-1)*$F50)","v":""},"","","","","","","","","","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,IF($AK50=0,$W50,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1)*$F50)))","v":""},"",{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$V$7)*$F50)","v":""}]
[0.48404112863567095,0.80154121866928718,{"$f":"IF(Inventory!AH50=Inventory!$C$1032,0.5,1)*B51","v":0.80154121866928718},{"$f":"Inventory!C50","v":0},{"$f":"Inventory!E50","v":0},{"$f":"Inventory!W50","v":""},{"$f":"'Year 02'!AM51","v":""},{"$f":"IF($J51='Year 02'!$J51,'Year 02'!H51,$J51)","v":""},{"$f":"IF($J51='Year 02'!$J51,'Year 02'!I51,$J51)","v":""},{"$f":"'Year 02'!AN51","v":""},"",{"$f":"IF(E51 = 0, \"\", MATCH($E51,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!BA$7+$J51-1))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$W$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AB$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,1,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0)*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},"","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$B$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$F$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$O$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$BF$7+$K51-1))","v":""},{"$f":"IF(L51=\"\", \"\", VLOOKUP(X51,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,P51,IF($X51=1,IF(Z$9=$G51,(1-$M51),0),IF($X51=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,Q51,IF($X51=1,IF(AA$9=$G51,(1-$M51),0),IF($X51=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,R51,IF($X51=1,IF(AB$9=$G51,(1-$M51),0),IF($X51=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,S51,IF($X51=1,IF(AC$9=$G51,(1-$M51),0),IF($X51=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X51=3,1,IF($X51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AO$7+$J51-1),$J51))","v":""},"",{"$f":"IF(L51=\"\", \"\", IF($X51=0,$V51,IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$T$7+$X51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51)))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$CE$7+$K51-1)*$F51)","v":""},"","","","","","","","","","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,IF($AK51=0,$W51,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1)*$F51)))","v":""},"",{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$V$7)*$F51)","v":""}]
[1.7659099052856786E-2,0.57421798446416239,{"$f":"IF(Inventory!AH51=Inventory!$C$1032,0.5,1)*B52","v":0.57421798446416239},{"$f":"Inventory!C51","v":0},{"$f":"Inventory!E51","v":0},{"$f":"Inventory!W51","v":""},{"$f":"'Year 02'!AM52","v":""},{"$f":"IF($J52='Year 02'!$J52,'Year 02'!H52,$J52)","v":""},{"$f":"IF($J52='Year 02'!$J52,'Year 02'!I52,$J52)","v":""},{"$f":"'Year 02'!AN52","v":""},"",{"$f":"IF(E52 = 0, \"\", MATCH($E52,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!BA$7+$J52-1))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$W$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AB$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,1,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0)*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},"","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$B$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$F$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$O$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$BF$7+$K52-1))","v":""},{"$f":"IF(L52=\"\", \"\", VLOOKUP(X52,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,P52,IF($X52=1,IF(Z$9=$G52,(1-$M52),0),IF($X52=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,Q52,IF($X52=1,IF(AA$9=$G52,(1-$M52),0),IF($X52=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,R52,IF($X52=1,IF(AB$9=$G52,(1-$M52),0),IF($X52=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,S52,IF($X52=1,IF(AC$9=$G52,(1-$M52),0),IF($X52=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X52=3,1,IF($X52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AO$7+$J52-1),$J52))","v":""},"",{"$f":"IF(L52=\"\", \"\", IF($X52=0,$V52,IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$T$7+$X52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52)))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$CE$7+$K52-1)*$F52)","v":""},"","","","","","","","","","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,IF($AK52=0,$W52,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1)*$F52)))","v":""},"",{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$V$7)*$F52)","v":""}]
[0.23186996693634121,0.98596214704416041,{"$f":"IF(Inventory!AH52=Inventory!$C$1032,0.5,1)*B53","v":0.98596214704416041},{"$f":"Inventory!C52","v":0},{"$f":"Inventory!E52","v":0},{"$f":"Inventory!W52","v":""},{"$f":"'Year 02'!AM53","v":""},{"$f":"IF($J53='Year 02'!$J53,'Year 02'!H53,$J53)","v":""},{"$f":"IF($J53='Year 02'!$J53,'Year 02'!I53,$J53)","v":""},{"$f":"'Year 02'!AN53","v":""},"",{"$f":"IF(E53 = 0, \"\", MATCH($E53,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!BA$7+$J53-1))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$W$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AB$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,1,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0)*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},"","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$B$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$F$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$O$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$BF$7+$K53-1))","v":""},{"$f":"IF(L53=\"\", \"\", VLOOKUP(X53,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,P53,IF($X53=1,IF(Z$9=$G53,(1-$M53),0),IF($X53=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,Q53,IF($X53=1,IF(AA$9=$G53,(1-$M53),0),IF($X53=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,R53,IF($X53=1,IF(AB$9=$G53,(1-$M53),0),IF($X53=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,S53,IF($X53=1,IF(AC$9=$G53,(1-$M53),0),IF($X53=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X53=3,1,IF($X53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AO$7+$J53-1),$J53))","v":""},"",{"$f":"IF(L53=\"\", \"\", IF($X53=0,$V53,IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$T$7+$X53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53)))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$CE$7+$K53-1)*$F53)","v":""},"","","","","","","","","","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,IF($AK53=0,$W53,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1)*$F53)))","v":""},"",{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$V$7)*$F53)","v":""}]
[0.45894117594497563,0.50610287457475378,{"$f":"IF(Inventory!AH53=Inventory!$C$1032,0.5,1)*B54","v":0.50610287457475378},{"$f":"Inventory!C53","v":0},{"$f":"Inventory!E53","v":0},{"$f":"Inventory!W53","v":""},{"$f":"'Year 02'!AM54","v":""},{"$f":"IF($J54='Year 02'!$J54,'Year 02'!H54,$J54)","v":""},{"$f":"IF($J54='Year 02'!$J54,'Year 02'!I54,$J54)","v":""},{"$f":"'Year 02'!AN54","v":""},"",{"$f":"IF(E54 = 0, \"\", MATCH($E54,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!BA$7+$J54-1))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$W$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AB$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,1,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0)*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},"","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$B$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$F$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$O$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$BF$7+$K54-1))","v":""},{"$f":"IF(L54=\"\", \"\", VLOOKUP(X54,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,P54,IF($X54=1,IF(Z$9=$G54,(1-$M54),0),IF($X54=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,Q54,IF($X54=1,IF(AA$9=$G54,(1-$M54),0),IF($X54=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,R54,IF($X54=1,IF(AB$9=$G54,(1-$M54),0),IF($X54=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,S54,IF($X54=1,IF(AC$9=$G54,(1-$M54),0),IF($X54=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X54=3,1,IF($X54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AO$7+$J54-1),$J54))","v":""},"",{"$f":"IF(L54=\"\", \"\", IF($X54=0,$V54,IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$T$7+$X54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54)))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$CE$7+$K54-1)*$F54)","v":""},"","","","","","","","","","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,IF($AK54=0,$W54,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1)*$F54)))","v":""},"",{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$V$7)*$F54)","v":""}]
[0.34547891401844699,1.7410986323901811E-2,{"$f":"IF(Inventory!AH54=Inventory!$C$1032,0.5,1)*B55","v":1.7410986323901811E-2},{"$f":"Inventory!C54","v":0},{"$f":"Inventory!E54","v":0},{"$f":"Inventory!W54","v":""},{"$f":"'Year 02'!AM55","v":""},{"$f":"IF($J55='Year 02'!$J55,'Year 02'!H55,$J55)","v":""},{"$f":"IF($J55='Year 02'!$J55,'Year 02'!I55,$J55)","v":""},{"$f":"'Year 02'!AN55","v":""},"",{"$f":"IF(E55 = 0, \"\", MATCH($E55,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!BA$7+$J55-1))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$W$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AB$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,1,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0)*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},"","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$B$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$F$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$O$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$BF$7+$K55-1))","v":""},{"$f":"IF(L55=\"\", \"\", VLOOKUP(X55,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,P55,IF($X55=1,IF(Z$9=$G55,(1-$M55),0),IF($X55=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,Q55,IF($X55=1,IF(AA$9=$G55,(1-$M55),0),IF($X55=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,R55,IF($X55=1,IF(AB$9=$G55,(1-$M55),0),IF($X55=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,S55,IF($X55=1,IF(AC$9=$G55,(1-$M55),0),IF($X55=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X55=3,1,IF($X55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AO$7+$J55-1),$J55))","v":""},"",{"$f":"IF(L55=\"\", \"\", IF($X55=0,$V55,IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$T$7+$X55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55)))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$CE$7+$K55-1)*$F55)","v":""},"","","","","","","","","","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,IF($AK55=0,$W55,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1)*$F55)))","v":""},"",{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$V$7)*$F55)","v":""}]
[0.86220522099287411,0.72829574719964063,{"$f":"IF(Inventory!AH55=Inventory!$C$1032,0.5,1)*B56","v":0.72829574719964063},{"$f":"Inventory!C55","v":0},{"$f":"Inventory!E55","v":0},{"$f":"Inventory!W55","v":""},{"$f":"'Year 02'!AM56","v":""},{"$f":"IF($J56='Year 02'!$J56,'Year 02'!H56,$J56)","v":""},{"$f":"IF($J56='Year 02'!$J56,'Year 02'!I56,$J56)","v":""},{"$f":"'Year 02'!AN56","v":""},"",{"$f":"IF(E56 = 0, \"\", MATCH($E56,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!BA$7+$J56-1))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$W$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AB$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,1,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0)*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},"","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$B$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$F$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$O$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$BF$7+$K56-1))","v":""},{"$f":"IF(L56=\"\", \"\", VLOOKUP(X56,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,P56,IF($X56=1,IF(Z$9=$G56,(1-$M56),0),IF($X56=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,Q56,IF($X56=1,IF(AA$9=$G56,(1-$M56),0),IF($X56=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,R56,IF($X56=1,IF(AB$9=$G56,(1-$M56),0),IF($X56=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,S56,IF($X56=1,IF(AC$9=$G56,(1-$M56),0),IF($X56=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X56=3,1,IF($X56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AO$7+$J56-1),$J56))","v":""},"",{"$f":"IF(L56=\"\", \"\", IF($X56=0,$V56,IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$T$7+$X56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56)))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$CE$7+$K56-1)*$F56)","v":""},"","","","","","","","","","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,IF($AK56=0,$W56,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1)*$F56)))","v":""},"",{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$V$7)*$F56)","v":""}]
[0.50265205764680243,0.91975930776476122,{"$f":"IF(Inventory!AH56=Inventory!$C$1032,0.5,1)*B57","v":0.91975930776476122},{"$f":"Inventory!C56","v":0},{"$f":"Inventory!E56","v":0},{"$f":"Inventory!W56","v":""},{"$f":"'Year 02'!AM57","v":""},{"$f":"IF($J57='Year 02'!$J57,'Year 02'!H57,$J57)","v":""},{"$f":"IF($J57='Year 02'!$J57,'Year 02'!I57,$J57)","v":""},{"$f":"'Year 02'!AN57","v":""},"",{"$f":"IF(E57 = 0, \"\", MATCH($E57,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!BA$7+$J57-1))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$W$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AB$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,1,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0)*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},"","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$B$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$F$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$O$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$BF$7+$K57-1))","v":""},{"$f":"IF(L57=\"\", \"\", VLOOKUP(X57,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,P57,IF($X57=1,IF(Z$9=$G57,(1-$M57),0),IF($X57=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,Q57,IF($X57=1,IF(AA$9=$G57,(1-$M57),0),IF($X57=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,R57,IF($X57=1,IF(AB$9=$G57,(1-$M57),0),IF($X57=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,S57,IF($X57=1,IF(AC$9=$G57,(1-$M57),0),IF($X57=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X57=3,1,IF($X57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AO$7+$J57-1),$J57))","v":""},"",{"$f":"IF(L57=\"\", \"\", IF($X57=0,$V57,IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$T$7+$X57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57)))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$CE$7+$K57-1)*$F57)","v":""},"","","","","","","","","","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,IF($AK57=0,$W57,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1)*$F57)))","v":""},"",{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$V$7)*$F57)","v":""}]
[0.56325589049716118,0.19488506038995912,{"$f":"IF(Inventory!AH57=Inventory!$C$1032,0.5,1)*B58","v":0.19488506038995912},{"$f":"Inventory!C57","v":0},{"$f":"Inventory!E57","v":0},{"$f":"Inventory!W57","v":""},{"$f":"'Year 02'!AM58","v":""},{"$f":"IF($J58='Year 02'!$J58,'Year 02'!H58,$J58)","v":""},{"$f":"IF($J58='Year 02'!$J58,'Year 02'!I58,$J58)","v":""},{"$f":"'Year 02'!AN58","v":""},"",{"$f":"IF(E58 = 0, \"\", MATCH($E58,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!BA$7+$J58-1))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$W$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AB$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,1,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0)*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},"","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$B$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$F$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$O$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$BF$7+$K58-1))","v":""},{"$f":"IF(L58=\"\", \"\", VLOOKUP(X58,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,P58,IF($X58=1,IF(Z$9=$G58,(1-$M58),0),IF($X58=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,Q58,IF($X58=1,IF(AA$9=$G58,(1-$M58),0),IF($X58=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,R58,IF($X58=1,IF(AB$9=$G58,(1-$M58),0),IF($X58=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,S58,IF($X58=1,IF(AC$9=$G58,(1-$M58),0),IF($X58=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X58=3,1,IF($X58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AO$7+$J58-1),$J58))","v":""},"",{"$f":"IF(L58=\"\", \"\", IF($X58=0,$V58,IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$T$7+$X58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58)))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$CE$7+$K58-1)*$F58)","v":""},"","","","","","","","","","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,IF($AK58=0,$W58,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1)*$F58)))","v":""},"",{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$V$7)*$F58)","v":""}]
[0.98100528684815236,0.52470702913198985,{"$f":"IF(Inventory!AH58=Inventory!$C$1032,0.5,1)*B59","v":0.52470702913198985},{"$f":"Inventory!C58","v":0},{"$f":"Inventory!E58","v":0},{"$f":"Inventory!W58","v":""},{"$f":"'Year 02'!AM59","v":""},{"$f":"IF($J59='Year 02'!$J59,'Year 02'!H59,$J59)","v":""},{"$f":"IF($J59='Year 02'!$J59,'Year 02'!I59,$J59)","v":""},{"$f":"'Year 02'!AN59","v":""},"",{"$f":"IF(E59 = 0, \"\", MATCH($E59,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!BA$7+$J59-1))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$W$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AB$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,1,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0)*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},"","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$B$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$F$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$O$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$BF$7+$K59-1))","v":""},{"$f":"IF(L59=\"\", \"\", VLOOKUP(X59,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,P59,IF($X59=1,IF(Z$9=$G59,(1-$M59),0),IF($X59=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,Q59,IF($X59=1,IF(AA$9=$G59,(1-$M59),0),IF($X59=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,R59,IF($X59=1,IF(AB$9=$G59,(1-$M59),0),IF($X59=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,S59,IF($X59=1,IF(AC$9=$G59,(1-$M59),0),IF($X59=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X59=3,1,IF($X59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AO$7+$J59-1),$J59))","v":""},"",{"$f":"IF(L59=\"\", \"\", IF($X59=0,$V59,IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$T$7+$X59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59)))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$CE$7+$K59-1)*$F59)","v":""},"","","","","","","","","","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,IF($AK59=0,$W59,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1)*$F59)))","v":""},"",{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$V$7)*$F59)","v":""}]
[0.9964333778945218,0.3827432456990395,{"$f":"IF(Inventory!AH59=Inventory!$C$1032,0.5,1)*B60","v":0.3827432456990395},{"$f":"Inventory!C59","v":0},{"$f":"Inventory!E59","v":0},{"$f":"Inventory!W59","v":""},{"$f":"'Year 02'!AM60","v":""},{"$f":"IF($J60='Year 02'!$J60,'Year 02'!H60,$J60)","v":""},{"$f":"IF($J60='Year 02'!$J60,'Year 02'!I60,$J60)","v":""},{"$f":"'Year 02'!AN60","v":""},"",{"$f":"IF(E60 = 0, \"\", MATCH($E60,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!BA$7+$J60-1))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$W$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AB$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,1,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0)*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},"","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$B$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$F$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$O$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$BF$7+$K60-1))","v":""},{"$f":"IF(L60=\"\", \"\", VLOOKUP(X60,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,P60,IF($X60=1,IF(Z$9=$G60,(1-$M60),0),IF($X60=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,Q60,IF($X60=1,IF(AA$9=$G60,(1-$M60),0),IF($X60=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,R60,IF($X60=1,IF(AB$9=$G60,(1-$M60),0),IF($X60=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,S60,IF($X60=1,IF(AC$9=$G60,(1-$M60),0),IF($X60=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X60=3,1,IF($X60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AO$7+$J60-1),$J60))","v":""},"",{"$f":"IF(L60=\"\", \"\", IF($X60=0,$V60,IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$T$7+$X60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60)))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$CE$7+$K60-1)*$F60)","v":""},"","","","","","","","","","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,IF($AK60=0,$W60,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1)*$F60)))","v":""},"",{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$V$7)*$F60)","v":""}]
[1.7854508858825113E-2,0.60491172852942532,{"$f":"IF(Inventory!AH60=Inventory!$C$1032,0.5,1)*B61","v":0.60491172852942532},{"$f":"Inventory!C60","v":0},{"$f":"Inventory!E60","v":0},{"$f":"Inventory!W60","v":""},{"$f":"'Year 02'!AM61","v":""},{"$f":"IF($J61='Year 02'!$J61,'Year 02'!H61,$J61)","v":""},{"$f":"IF($J61='Year 02'!$J61,'Year 02'!I61,$J61)","v":""},{"$f":"'Year 02'!AN61","v":""},"",{"$f":"IF(E61 = 0, \"\", MATCH($E61,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!BA$7+$J61-1))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$W$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AB$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,1,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0)*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},"","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$B$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$F$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$O$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$BF$7+$K61-1))","v":""},{"$f":"IF(L61=\"\", \"\", VLOOKUP(X61,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,P61,IF($X61=1,IF(Z$9=$G61,(1-$M61),0),IF($X61=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,Q61,IF($X61=1,IF(AA$9=$G61,(1-$M61),0),IF($X61=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,R61,IF($X61=1,IF(AB$9=$G61,(1-$M61),0),IF($X61=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,S61,IF($X61=1,IF(AC$9=$G61,(1-$M61),0),IF($X61=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X61=3,1,IF($X61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AO$7+$J61-1),$J61))","v":""},"",{"$f":"IF(L61=\"\", \"\", IF($X61=0,$V61,IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$T$7+$X61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61)))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$CE$7+$K61-1)*$F61)","v":""},"","","","","","","","","","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,IF($AK61=0,$W61,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1)*$F61)))","v":""},"",{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$V$7)*$F61)","v":""}]
[0.96149329102476622,0.15725739644253411,{"$f":"IF(Inventory!AH61=Inventory!$C$1032,0.5,1)*B62","v":0.15725739644253411},{"$f":"Inventory!C61","v":0},{"$f":"Inventory!E61","v":0},{"$f":"Inventory!W61","v":""},{"$f":"'Year 02'!AM62","v":""},{"$f":"IF($J62='Year 02'!$J62,'Year 02'!H62,$J62)","v":""},{"$f":"IF($J62='Year 02'!$J62,'Year 02'!I62,$J62)","v":""},{"$f":"'Year 02'!AN62","v":""},"",{"$f":"IF(E62 = 0, \"\", MATCH($E62,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!BA$7+$J62-1))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$W$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AB$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,1,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0)*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},"","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$B$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$F$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$O$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$BF$7+$K62-1))","v":""},{"$f":"IF(L62=\"\", \"\", VLOOKUP(X62,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,P62,IF($X62=1,IF(Z$9=$G62,(1-$M62),0),IF($X62=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,Q62,IF($X62=1,IF(AA$9=$G62,(1-$M62),0),IF($X62=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,R62,IF($X62=1,IF(AB$9=$G62,(1-$M62),0),IF($X62=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,S62,IF($X62=1,IF(AC$9=$G62,(1-$M62),0),IF($X62=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X62=3,1,IF($X62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AO$7+$J62-1),$J62))","v":""},"",{"$f":"IF(L62=\"\", \"\", IF($X62=0,$V62,IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$T$7+$X62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62)))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$CE$7+$K62-1)*$F62)","v":""},"","","","","","","","","","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,IF($AK62=0,$W62,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1)*$F62)))","v":""},"",{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$V$7)*$F62)","v":""}]
[0.41140607034251853,2.4744389782954124E-2,{"$f":"IF(Inventory!AH62=Inventory!$C$1032,0.5,1)*B63","v":2.4744389782954124E-2},{"$f":"Inventory!C62","v":0},{"$f":"Inventory!E62","v":0},{"$f":"Inventory!W62","v":""},{"$f":"'Year 02'!AM63","v":""},{"$f":"IF($J63='Year 02'!$J63,'Year 02'!H63,$J63)","v":""},{"$f":"IF($J63='Year 02'!$J63,'Year 02'!I63,$J63)","v":""},{"$f":"'Year 02'!AN63","v":""},"",{"$f":"IF(E63 = 0, \"\", MATCH($E63,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!BA$7+$J63-1))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$W$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AB$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,1,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0)*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},"","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$B$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$F$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$O$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$BF$7+$K63-1))","v":""},{"$f":"IF(L63=\"\", \"\", VLOOKUP(X63,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,P63,IF($X63=1,IF(Z$9=$G63,(1-$M63),0),IF($X63=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,Q63,IF($X63=1,IF(AA$9=$G63,(1-$M63),0),IF($X63=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,R63,IF($X63=1,IF(AB$9=$G63,(1-$M63),0),IF($X63=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,S63,IF($X63=1,IF(AC$9=$G63,(1-$M63),0),IF($X63=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X63=3,1,IF($X63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AO$7+$J63-1),$J63))","v":""},"",{"$f":"IF(L63=\"\", \"\", IF($X63=0,$V63,IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$T$7+$X63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63)))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$CE$7+$K63-1)*$F63)","v":""},"","","","","","","","","","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,IF($AK63=0,$W63,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1)*$F63)))","v":""},"",{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$V$7)*$F63)","v":""}]
[0.90286465460261223,3.1646091181858349E-4,{"$f":"IF(Inventory!AH63=Inventory!$C$1032,0.5,1)*B64","v":3.1646091181858349E-4},{"$f":"Inventory!C63","v":0},{"$f":"Inventory!E63","v":0},{"$f":"Inventory!W63","v":""},{"$f":"'Year 02'!AM64","v":""},{"$f":"IF($J64='Year 02'!$J64,'Year 02'!H64,$J64)","v":""},{"$f":"IF($J64='Year 02'!$J64,'Year 02'!I64,$J64)","v":""},{"$f":"'Year 02'!AN64","v":""},"",{"$f":"IF(E64 = 0, \"\", MATCH($E64,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!BA$7+$J64-1))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$W$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AB$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,1,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0)*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},"","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$B$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$F$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$O$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$BF$7+$K64-1))","v":""},{"$f":"IF(L64=\"\", \"\", VLOOKUP(X64,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,P64,IF($X64=1,IF(Z$9=$G64,(1-$M64),0),IF($X64=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,Q64,IF($X64=1,IF(AA$9=$G64,(1-$M64),0),IF($X64=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,R64,IF($X64=1,IF(AB$9=$G64,(1-$M64),0),IF($X64=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,S64,IF($X64=1,IF(AC$9=$G64,(1-$M64),0),IF($X64=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X64=3,1,IF($X64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AO$7+$J64-1),$J64))","v":""},"",{"$f":"IF(L64=\"\", \"\", IF($X64=0,$V64,IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$T$7+$X64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64)))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$CE$7+$K64-1)*$F64)","v":""},"","","","","","","","","","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,IF($AK64=0,$W64,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1)*$F64)))","v":""},"",{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$V$7)*$F64)","v":""}]
[0.86817963321816427,0.61780383117503113,{"$f":"IF(Inventory!AH64=Inventory!$C$1032,0.5,1)*B65","v":0.61780383117503113},{"$f":"Inventory!C64","v":0},{"$f":"Inventory!E64","v":0},{"$f":"Inventory!W64","v":""},{"$f":"'Year 02'!AM65","v":""},{"$f":"IF($J65='Year 02'!$J65,'Year 02'!H65,$J65)","v":""},{"$f":"IF($J65='Year 02'!$J65,'Year 02'!I65,$J65)","v":""},{"$f":"'Year 02'!AN65","v":""},"",{"$f":"IF(E65 = 0, \"\", MATCH($E65,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!BA$7+$J65-1))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$W$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AB$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,1,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0)*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},"","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$B$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$F$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$O$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$BF$7+$K65-1))","v":""},{"$f":"IF(L65=\"\", \"\", VLOOKUP(X65,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,P65,IF($X65=1,IF(Z$9=$G65,(1-$M65),0),IF($X65=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,Q65,IF($X65=1,IF(AA$9=$G65,(1-$M65),0),IF($X65=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,R65,IF($X65=1,IF(AB$9=$G65,(1-$M65),0),IF($X65=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,S65,IF($X65=1,IF(AC$9=$G65,(1-$M65),0),IF($X65=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X65=3,1,IF($X65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AO$7+$J65-1),$J65))","v":""},"",{"$f":"IF(L65=\"\", \"\", IF($X65=0,$V65,IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$T$7+$X65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65)))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$CE$7+$K65-1)*$F65)","v":""},"","","","","","","","","","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,IF($AK65=0,$W65,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1)*$F65)))","v":""},"",{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$V$7)*$F65)","v":""}]
[0.79876777602391968,0.8134250808149619,{"$f":"IF(Inventory!AH65=Inventory!$C$1032,0.5,1)*B66","v":0.8134250808149619},{"$f":"Inventory!C65","v":0},{"$f":"Inventory!E65","v":0},{"$f":"Inventory!W65","v":""},{"$f":"'Year 02'!AM66","v":""},{"$f":"IF($J66='Year 02'!$J66,'Year 02'!H66,$J66)","v":""},{"$f":"IF($J66='Year 02'!$J66,'Year 02'!I66,$J66)","v":""},{"$f":"'Year 02'!AN66","v":""},"",{"$f":"IF(E66 = 0, \"\", MATCH($E66,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!BA$7+$J66-1))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$W$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AB$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,1,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0)*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},"","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$B$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$F$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$O$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$BF$7+$K66-1))","v":""},{"$f":"IF(L66=\"\", \"\", VLOOKUP(X66,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,P66,IF($X66=1,IF(Z$9=$G66,(1-$M66),0),IF($X66=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,Q66,IF($X66=1,IF(AA$9=$G66,(1-$M66),0),IF($X66=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,R66,IF($X66=1,IF(AB$9=$G66,(1-$M66),0),IF($X66=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,S66,IF($X66=1,IF(AC$9=$G66,(1-$M66),0),IF($X66=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X66=3,1,IF($X66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AO$7+$J66-1),$J66))","v":""},"",{"$f":"IF(L66=\"\", \"\", IF($X66=0,$V66,IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$T$7+$X66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66)))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$CE$7+$K66-1)*$F66)","v":""},"","","","","","","","","","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,IF($AK66=0,$W66,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1)*$F66)))","v":""},"",{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$V$7)*$F66)","v":""}]
[0.57994483516746997,0.36885649680440413,{"$f":"IF(Inventory!AH66=Inventory!$C$1032,0.5,1)*B67","v":0.36885649680440413},{"$f":"Inventory!C66","v":0},{"$f":"Inventory!E66","v":0},{"$f":"Inventory!W66","v":""},{"$f":"'Year 02'!AM67","v":""},{"$f":"IF($J67='Year 02'!$J67,'Year 02'!H67,$J67)","v":""},{"$f":"IF($J67='Year 02'!$J67,'Year 02'!I67,$J67)","v":""},{"$f":"'Year 02'!AN67","v":""},"",{"$f":"IF(E67 = 0, \"\", MATCH($E67,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!BA$7+$J67-1))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$W$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AB$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,1,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0)*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},"","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$B$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$F$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$O$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$BF$7+$K67-1))","v":""},{"$f":"IF(L67=\"\", \"\", VLOOKUP(X67,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,P67,IF($X67=1,IF(Z$9=$G67,(1-$M67),0),IF($X67=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,Q67,IF($X67=1,IF(AA$9=$G67,(1-$M67),0),IF($X67=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,R67,IF($X67=1,IF(AB$9=$G67,(1-$M67),0),IF($X67=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,S67,IF($X67=1,IF(AC$9=$G67,(1-$M67),0),IF($X67=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X67=3,1,IF($X67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AO$7+$J67-1),$J67))","v":""},"",{"$f":"IF(L67=\"\", \"\", IF($X67=0,$V67,IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$T$7+$X67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67)))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$CE$7+$K67-1)*$F67)","v":""},"","","","","","","","","","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,IF($AK67=0,$W67,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1)*$F67)))","v":""},"",{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$V$7)*$F67)","v":""}]
[0.88650849710218904,0.52999957109064155,{"$f":"IF(Inventory!AH67=Inventory!$C$1032,0.5,1)*B68","v":0.52999957109064155},{"$f":"Inventory!C67","v":0},{"$f":"Inventory!E67","v":0},{"$f":"Inventory!W67","v":""},{"$f":"'Year 02'!AM68","v":""},{"$f":"IF($J68='Year 02'!$J68,'Year 02'!H68,$J68)","v":""},{"$f":"IF($J68='Year 02'!$J68,'Year 02'!I68,$J68)","v":""},{"$f":"'Year 02'!AN68","v":""},"",{"$f":"IF(E68 = 0, \"\", MATCH($E68,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!BA$7+$J68-1))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$W$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AB$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,1,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0)*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},"","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$B$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$F$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$O$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$BF$7+$K68-1))","v":""},{"$f":"IF(L68=\"\", \"\", VLOOKUP(X68,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,P68,IF($X68=1,IF(Z$9=$G68,(1-$M68),0),IF($X68=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,Q68,IF($X68=1,IF(AA$9=$G68,(1-$M68),0),IF($X68=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,R68,IF($X68=1,IF(AB$9=$G68,(1-$M68),0),IF($X68=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,S68,IF($X68=1,IF(AC$9=$G68,(1-$M68),0),IF($X68=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X68=3,1,IF($X68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AO$7+$J68-1),$J68))","v":""},"",{"$f":"IF(L68=\"\", \"\", IF($X68=0,$V68,IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$T$7+$X68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68)))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$CE$7+$K68-1)*$F68)","v":""},"","","","","","","","","","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,IF($AK68=0,$W68,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1)*$F68)))","v":""},"",{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$V$7)*$F68)","v":""}]
[0.49211822796223659,0.49084151592152436,{"$f":"IF(Inventory!AH68=Inventory!$C$1032,0.5,1)*B69","v":0.49084151592152436},{"$f":"Inventory!C68","v":0},{"$f":"Inventory!E68","v":0},{"$f":"Inventory!W68","v":""},{"$f":"'Year 02'!AM69","v":""},{"$f":"IF($J69='Year 02'!$J69,'Year 02'!H69,$J69)","v":""},{"$f":"IF($J69='Year 02'!$J69,'Year 02'!I69,$J69)","v":""},{"$f":"'Year 02'!AN69","v":""},"",{"$f":"IF(E69 = 0, \"\", MATCH($E69,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!BA$7+$J69-1))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$W$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AB$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,1,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0)*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},"","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$B$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$F$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$O$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$BF$7+$K69-1))","v":""},{"$f":"IF(L69=\"\", \"\", VLOOKUP(X69,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,P69,IF($X69=1,IF(Z$9=$G69,(1-$M69),0),IF($X69=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,Q69,IF($X69=1,IF(AA$9=$G69,(1-$M69),0),IF($X69=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,R69,IF($X69=1,IF(AB$9=$G69,(1-$M69),0),IF($X69=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,S69,IF($X69=1,IF(AC$9=$G69,(1-$M69),0),IF($X69=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X69=3,1,IF($X69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AO$7+$J69-1),$J69))","v":""},"",{"$f":"IF(L69=\"\", \"\", IF($X69=0,$V69,IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$T$7+$X69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69)))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$CE$7+$K69-1)*$F69)","v":""},"","","","","","","","","","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,IF($AK69=0,$W69,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1)*$F69)))","v":""},"",{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$V$7)*$F69)","v":""}]
[2.8747675235567982E-2,0.68837128587587049,{"$f":"IF(Inventory!AH69=Inventory!$C$1032,0.5,1)*B70","v":0.68837128587587049},{"$f":"Inventory!C69","v":0},{"$f":"Inventory!E69","v":0},{"$f":"Inventory!W69","v":""},{"$f":"'Year 02'!AM70","v":""},{"$f":"IF($J70='Year 02'!$J70,'Year 02'!H70,$J70)","v":""},{"$f":"IF($J70='Year 02'!$J70,'Year 02'!I70,$J70)","v":""},{"$f":"'Year 02'!AN70","v":""},"",{"$f":"IF(E70 = 0, \"\", MATCH($E70,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!BA$7+$J70-1))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$W$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AB$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,1,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0)*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},"","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$B$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$F$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$O$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$BF$7+$K70-1))","v":""},{"$f":"IF(L70=\"\", \"\", VLOOKUP(X70,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,P70,IF($X70=1,IF(Z$9=$G70,(1-$M70),0),IF($X70=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,Q70,IF($X70=1,IF(AA$9=$G70,(1-$M70),0),IF($X70=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,R70,IF($X70=1,IF(AB$9=$G70,(1-$M70),0),IF($X70=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,S70,IF($X70=1,IF(AC$9=$G70,(1-$M70),0),IF($X70=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X70=3,1,IF($X70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AO$7+$J70-1),$J70))","v":""},"",{"$f":"IF(L70=\"\", \"\", IF($X70=0,$V70,IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$T$7+$X70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70)))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$CE$7+$K70-1)*$F70)","v":""},"","","","","","","","","","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,IF($AK70=0,$W70,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1)*$F70)))","v":""},"",{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$V$7)*$F70)","v":""}]
[0.49046864138346469,0.58304613712741227,{"$f":"IF(Inventory!AH70=Inventory!$C$1032,0.5,1)*B71","v":0.58304613712741227},{"$f":"Inventory!C70","v":0},{"$f":"Inventory!E70","v":0},{"$f":"Inventory!W70","v":""},{"$f":"'Year 02'!AM71","v":""},{"$f":"IF($J71='Year 02'!$J71,'Year 02'!H71,$J71)","v":""},{"$f":"IF($J71='Year 02'!$J71,'Year 02'!I71,$J71)","v":""},{"$f":"'Year 02'!AN71","v":""},"",{"$f":"IF(E71 = 0, \"\", MATCH($E71,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!BA$7+$J71-1))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$W$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AB$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,1,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0)*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},"","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$B$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$F$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$O$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$BF$7+$K71-1))","v":""},{"$f":"IF(L71=\"\", \"\", VLOOKUP(X71,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,P71,IF($X71=1,IF(Z$9=$G71,(1-$M71),0),IF($X71=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,Q71,IF($X71=1,IF(AA$9=$G71,(1-$M71),0),IF($X71=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,R71,IF($X71=1,IF(AB$9=$G71,(1-$M71),0),IF($X71=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,S71,IF($X71=1,IF(AC$9=$G71,(1-$M71),0),IF($X71=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X71=3,1,IF($X71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AO$7+$J71-1),$J71))","v":""},"",{"$f":"IF(L71=\"\", \"\", IF($X71=0,$V71,IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$T$7+$X71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71)))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$CE$7+$K71-1)*$F71)","v":""},"","","","","","","","","","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,IF($AK71=0,$W71,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1)*$F71)))","v":""},"",{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$V$7)*$F71)","v":""}]
[0.40287448103614198,0.61126920646121274,{"$f":"IF(Inventory!AH71=Inventory!$C$1032,0.5,1)*B72","v":0.61126920646121274},{"$f":"Inventory!C71","v":0},{"$f":"Inventory!E71","v":0},{"$f":"Inventory!W71","v":""},{"$f":"'Year 02'!AM72","v":""},{"$f":"IF($J72='Year 02'!$J72,'Year 02'!H72,$J72)","v":""},{"$f":"IF($J72='Year 02'!$J72,'Year 02'!I72,$J72)","v":""},{"$f":"'Year 02'!AN72","v":""},"",{"$f":"IF(E72 = 0, \"\", MATCH($E72,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!BA$7+$J72-1))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$W$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AB$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,1,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0)*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},"","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$B$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$F$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$O$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$BF$7+$K72-1))","v":""},{"$f":"IF(L72=\"\", \"\", VLOOKUP(X72,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,P72,IF($X72=1,IF(Z$9=$G72,(1-$M72),0),IF($X72=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,Q72,IF($X72=1,IF(AA$9=$G72,(1-$M72),0),IF($X72=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,R72,IF($X72=1,IF(AB$9=$G72,(1-$M72),0),IF($X72=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,S72,IF($X72=1,IF(AC$9=$G72,(1-$M72),0),IF($X72=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X72=3,1,IF($X72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AO$7+$J72-1),$J72))","v":""},"",{"$f":"IF(L72=\"\", \"\", IF($X72=0,$V72,IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$T$7+$X72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72)))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$CE$7+$K72-1)*$F72)","v":""},"","","","","","","","","","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,IF($AK72=0,$W72,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1)*$F72)))","v":""},"",{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$V$7)*$F72)","v":""}]
[0.85573188980366011,0.62976105681684547,{"$f":"IF(Inventory!AH72=Inventory!$C$1032,0.5,1)*B73","v":0.62976105681684547},{"$f":"Inventory!C72","v":0},{"$f":"Inventory!E72","v":0},{"$f":"Inventory!W72","v":""},{"$f":"'Year 02'!AM73","v":""},{"$f":"IF($J73='Year 02'!$J73,'Year 02'!H73,$J73)","v":""},{"$f":"IF($J73='Year 02'!$J73,'Year 02'!I73,$J73)","v":""},{"$f":"'Year 02'!AN73","v":""},"",{"$f":"IF(E73 = 0, \"\", MATCH($E73,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!BA$7+$J73-1))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$W$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AB$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,1,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0)*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},"","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$B$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$F$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$O$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$BF$7+$K73-1))","v":""},{"$f":"IF(L73=\"\", \"\", VLOOKUP(X73,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,P73,IF($X73=1,IF(Z$9=$G73,(1-$M73),0),IF($X73=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,Q73,IF($X73=1,IF(AA$9=$G73,(1-$M73),0),IF($X73=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,R73,IF($X73=1,IF(AB$9=$G73,(1-$M73),0),IF($X73=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,S73,IF($X73=1,IF(AC$9=$G73,(1-$M73),0),IF($X73=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X73=3,1,IF($X73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AO$7+$J73-1),$J73))","v":""},"",{"$f":"IF(L73=\"\", \"\", IF($X73=0,$V73,IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$T$7+$X73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73)))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$CE$7+$K73-1)*$F73)","v":""},"","","","","","","","","","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,IF($AK73=0,$W73,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1)*$F73)))","v":""},"",{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$V$7)*$F73)","v":""}]
[{"$f":"RAND()","v":0.44508287183035955},0.77625508992000336,{"$f":"IF(Inventory!AH73=Inventory!$C$1032,0.5,1)*B74","v":0.77625508992000336},{"$f":"Inventory!C73","v":0},{"$f":"Inventory!E73","v":0},{"$f":"Inventory!W73","v":""},{"$f":"'Year 02'!AM74","v":""},{"$f":"IF($J74='Year 02'!$J74,'Year 02'!H74,$J74)","v":""},{"$f":"IF($J74='Year 02'!$J74,'Year 02'!I74,$J74)","v":""},{"$f":"'Year 02'!AN74","v":""},{"$f":"IF(J74 = \"\", \"\", (J74-1)*5+G74)","v":""},{"$f":"IF(E74 = 0, \"\", MATCH($E74,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!BA$7+$J74-1))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$W$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AB$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,1,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0)*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(P74:S74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($C74<=T74,($J74-1)*5+5,(IF($C74<=S74+T74,4,IF($C74<=R74+S74+T74,3,IF($C74<=Q74+R74+S74+T74,2,1))))+($J74-1)*5))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$B$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$F$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$O$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$BF$7+$K74-1))","v":""},{"$f":"IF(L74=\"\", \"\", VLOOKUP(X74,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,P74,IF($X74=1,IF(Z$9=$G74,(1-$M74),0),IF($X74=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,Q74,IF($X74=1,IF(AA$9=$G74,(1-$M74),0),IF($X74=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,R74,IF($X74=1,IF(AB$9=$G74,(1-$M74),0),IF($X74=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,S74,IF($X74=1,IF(AC$9=$G74,(1-$M74),0),IF($X74=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(Z74:AC74))","v":""},{"$f":"IF($X74=3,1,IF($X74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AO$7+$J74-1),$J74))","v":""},"",{"$f":"IF(L74=\"\", \"\", IF($X74=0,$V74,IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$T$7+$X74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$CE$7+$K74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AH74=0,AG74=0,AG74=V74),999999,AH74/(AG74-V74)))","v":""},{"$f":"IF(L74=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI74,$AG$10:$AG$1009))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AI74=999999,$AJ74<=$B$5),1,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$X74,0))","v":""},{"$f":"IF(L74=\"\", \"\", $AO74-($AN74-1)*5)","v":""},{"$f":"IF(L74=\"\", \"\", INT(($AO74-1)/5)+1)","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AF74,$U74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AG74,$V74))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(X74=0,AK74=0),AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,IF($AK74=0,$W74,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1)*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AS74,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$V$7)*$F74)","v":""}]
[0.31235217777156954,0.26047002780224304,{"$f":"IF(Inventory!AH74=Inventory!$C$1032,0.5,1)*B75","v":0.26047002780224304},{"$f":"Inventory!C74","v":0},{"$f":"Inventory!E74","v":0},{"$f":"Inventory!W74","v":""},{"$f":"'Year 02'!AM75","v":""},{"$f":"IF($J75='Year 02'!$J75,'Year 02'!H75,$J75)","v":""},{"$f":"IF($J75='Year 02'!$J75,'Year 02'!I75,$J75)","v":""},{"$f":"'Year 02'!AN75","v":""},"",{"$f":"IF(E75 = 0, \"\", MATCH($E75,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!BA$7+$J75-1))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$W$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AB$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,1,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0)*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},"","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$B$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$F$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$O$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$BF$7+$K75-1))","v":""},{"$f":"IF(L75=\"\", \"\", VLOOKUP(X75,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,P75,IF($X75=1,IF(Z$9=$G75,(1-$M75),0),IF($X75=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,Q75,IF($X75=1,IF(AA$9=$G75,(1-$M75),0),IF($X75=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,R75,IF($X75=1,IF(AB$9=$G75,(1-$M75),0),IF($X75=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,S75,IF($X75=1,IF(AC$9=$G75,(1-$M75),0),IF($X75=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X75=3,1,IF($X75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AO$7+$J75-1),$J75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($C75<=AD75,5,IF($C75<=AC75+AD75,4,IF($C75<=AB75+AC75+AD75,3,IF($C75<=AA75+AB75+AC75+AD75,2,1))))+($AE75-1)*5)","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,$V75,IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$T$7+$X75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75)))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$CE$7+$K75-1)*$F75)","v":""},"","","","","","","","","","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,IF($AK75=0,$W75,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1)*$F75)))","v":""},"",{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$V$7)*$F75)","v":""}]
[7.8661457152631176E-2,0.40949946337391874,{"$f":"IF(Inventory!AH75=Inventory!$C$1032,0.5,1)*B76","v":0.40949946337391874},{"$f":"Inventory!C75","v":0},{"$f":"Inventory!E75","v":0},{"$f":"Inventory!W75","v":""},{"$f":"'Year 02'!AM76","v":""},{"$f":"IF($J76='Year 02'!$J76,'Year 02'!H76,$J76)","v":""},{"$f":"IF($J76='Year 02'!$J76,'Year 02'!I76,$J76)","v":""},{"$f":"'Year 02'!AN76","v":""},"",{"$f":"IF(E76 = 0, \"\", MATCH($E76,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!BA$7+$J76-1))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$W$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AB$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,1,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0)*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},"","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$B$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$F$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$O$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$BF$7+$K76-1))","v":""},{"$f":"IF(L76=\"\", \"\", VLOOKUP(X76,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,P76,IF($X76=1,IF(Z$9=$G76,(1-$M76),0),IF($X76=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,Q76,IF($X76=1,IF(AA$9=$G76,(1-$M76),0),IF($X76=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,R76,IF($X76=1,IF(AB$9=$G76,(1-$M76),0),IF($X76=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,S76,IF($X76=1,IF(AC$9=$G76,(1-$M76),0),IF($X76=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X76=3,1,IF($X76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AO$7+$J76-1),$J76))","v":""},"",{"$f":"IF(L76=\"\", \"\", IF($X76=0,$V76,IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$T$7+$X76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76)))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$CE$7+$K76-1)*$F76)","v":""},"","","","","","","","","","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,IF($AK76=0,$W76,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1)*$F76)))","v":""},"",{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$V$7)*$F76)","v":""}]
[0.40787573155948931,0.66120162270476257,{"$f":"IF(Inventory!AH76=Inventory!$C$1032,0.5,1)*B77","v":0.66120162270476257},{"$f":"Inventory!C76","v":0},{"$f":"Inventory!E76","v":0},{"$f":"Inventory!W76","v":""},{"$f":"'Year 02'!AM77","v":""},{"$f":"IF($J77='Year 02'!$J77,'Year 02'!H77,$J77)","v":""},{"$f":"IF($J77='Year 02'!$J77,'Year 02'!I77,$J77)","v":""},{"$f":"'Year 02'!AN77","v":""},"",{"$f":"IF(E77 = 0, \"\", MATCH($E77,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!BA$7+$J77-1))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$W$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AB$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,1,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0)*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},"","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$B$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$F$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$O$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$BF$7+$K77-1))","v":""},{"$f":"IF(L77=\"\", \"\", VLOOKUP(X77,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,P77,IF($X77=1,IF(Z$9=$G77,(1-$M77),0),IF($X77=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,Q77,IF($X77=1,IF(AA$9=$G77,(1-$M77),0),IF($X77=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,R77,IF($X77=1,IF(AB$9=$G77,(1-$M77),0),IF($X77=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,S77,IF($X77=1,IF(AC$9=$G77,(1-$M77),0),IF($X77=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X77=3,1,IF($X77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AO$7+$J77-1),$J77))","v":""},"",{"$f":"IF(L77=\"\", \"\", IF($X77=0,$V77,IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$T$7+$X77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77)))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$CE$7+$K77-1)*$F77)","v":""},"","","","","","","","","","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,IF($AK77=0,$W77,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1)*$F77)))","v":""},"",{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$V$7)*$F77)","v":""}]
[0.86153259343214028,0.86123956401123591,{"$f":"IF(Inventory!AH77=Inventory!$C$1032,0.5,1)*B78","v":0.86123956401123591},{"$f":"Inventory!C77","v":0},{"$f":"Inventory!E77","v":0},{"$f":"Inventory!W77","v":""},{"$f":"'Year 02'!AM78","v":""},{"$f":"IF($J78='Year 02'!$J78,'Year 02'!H78,$J78)","v":""},{"$f":"IF($J78='Year 02'!$J78,'Year 02'!I78,$J78)","v":""},{"$f":"'Year 02'!AN78","v":""},"",{"$f":"IF(E78 = 0, \"\", MATCH($E78,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!BA$7+$J78-1))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$W$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AB$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,1,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0)*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},"","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$B$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$F$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$O$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$BF$7+$K78-1))","v":""},{"$f":"IF(L78=\"\", \"\", VLOOKUP(X78,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,P78,IF($X78=1,IF(Z$9=$G78,(1-$M78),0),IF($X78=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,Q78,IF($X78=1,IF(AA$9=$G78,(1-$M78),0),IF($X78=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,R78,IF($X78=1,IF(AB$9=$G78,(1-$M78),0),IF($X78=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,S78,IF($X78=1,IF(AC$9=$G78,(1-$M78),0),IF($X78=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X78=3,1,IF($X78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AO$7+$J78-1),$J78))","v":""},"",{"$f":"IF(L78=\"\", \"\", IF($X78=0,$V78,IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$T$7+$X78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78)))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$CE$7+$K78-1)*$F78)","v":""},"","","","","","","","","","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,IF($AK78=0,$W78,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1)*$F78)))","v":""},"",{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$V$7)*$F78)","v":""}]
[0.6921514993900576,0.61381221613017967,{"$f":"IF(Inventory!AH78=Inventory!$C$1032,0.5,1)*B79","v":0.61381221613017967},{"$f":"Inventory!C78","v":0},{"$f":"Inventory!E78","v":0},{"$f":"Inventory!W78","v":""},{"$f":"'Year 02'!AM79","v":""},{"$f":"IF($J79='Year 02'!$J79,'Year 02'!H79,$J79)","v":""},{"$f":"IF($J79='Year 02'!$J79,'Year 02'!I79,$J79)","v":""},{"$f":"'Year 02'!AN79","v":""},"",{"$f":"IF(E79 = 0, \"\", MATCH($E79,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!BA$7+$J79-1))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$W$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AB$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,1,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0)*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},"","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$B$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$F$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$O$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$BF$7+$K79-1))","v":""},{"$f":"IF(L79=\"\", \"\", VLOOKUP(X79,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,P79,IF($X79=1,IF(Z$9=$G79,(1-$M79),0),IF($X79=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,Q79,IF($X79=1,IF(AA$9=$G79,(1-$M79),0),IF($X79=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,R79,IF($X79=1,IF(AB$9=$G79,(1-$M79),0),IF($X79=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,S79,IF($X79=1,IF(AC$9=$G79,(1-$M79),0),IF($X79=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X79=3,1,IF($X79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AO$7+$J79-1),$J79))","v":""},"",{"$f":"IF(L79=\"\", \"\", IF($X79=0,$V79,IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$T$7+$X79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79)))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$CE$7+$K79-1)*$F79)","v":""},"","","","","","","","","","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,IF($AK79=0,$W79,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1)*$F79)))","v":""},"",{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$V$7)*$F79)","v":""}]
[0.69016340560531064,0.79146685507426429,{"$f":"IF(Inventory!AH79=Inventory!$C$1032,0.5,1)*B80","v":0.79146685507426429},{"$f":"Inventory!C79","v":0},{"$f":"Inventory!E79","v":0},{"$f":"Inventory!W79","v":""},{"$f":"'Year 02'!AM80","v":""},{"$f":"IF($J80='Year 02'!$J80,'Year 02'!H80,$J80)","v":""},{"$f":"IF($J80='Year 02'!$J80,'Year 02'!I80,$J80)","v":""},{"$f":"'Year 02'!AN80","v":""},"",{"$f":"IF(E80 = 0, \"\", MATCH($E80,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!BA$7+$J80-1))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$W$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AB$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,1,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0)*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},"","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$B$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$F$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$O$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$BF$7+$K80-1))","v":""},{"$f":"IF(L80=\"\", \"\", VLOOKUP(X80,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,P80,IF($X80=1,IF(Z$9=$G80,(1-$M80),0),IF($X80=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,Q80,IF($X80=1,IF(AA$9=$G80,(1-$M80),0),IF($X80=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,R80,IF($X80=1,IF(AB$9=$G80,(1-$M80),0),IF($X80=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,S80,IF($X80=1,IF(AC$9=$G80,(1-$M80),0),IF($X80=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X80=3,1,IF($X80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AO$7+$J80-1),$J80))","v":""},"",{"$f":"IF(L80=\"\", \"\", IF($X80=0,$V80,IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$T$7+$X80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80)))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$CE$7+$K80-1)*$F80)","v":""},"","","","","","","","","","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,IF($AK80=0,$W80,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1)*$F80)))","v":""},"",{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$V$7)*$F80)","v":""}]
[0.64774198919565407,0.13622238108251972,{"$f":"IF(Inventory!AH80=Inventory!$C$1032,0.5,1)*B81","v":0.13622238108251972},{"$f":"Inventory!C80","v":0},{"$f":"Inventory!E80","v":0},{"$f":"Inventory!W80","v":""},{"$f":"'Year 02'!AM81","v":""},{"$f":"IF($J81='Year 02'!$J81,'Year 02'!H81,$J81)","v":""},{"$f":"IF($J81='Year 02'!$J81,'Year 02'!I81,$J81)","v":""},{"$f":"'Year 02'!AN81","v":""},"",{"$f":"IF(E81 = 0, \"\", MATCH($E81,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!BA$7+$J81-1))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$W$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AB$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,1,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0)*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},"","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$B$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$F$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$O$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$BF$7+$K81-1))","v":""},{"$f":"IF(L81=\"\", \"\", VLOOKUP(X81,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,P81,IF($X81=1,IF(Z$9=$G81,(1-$M81),0),IF($X81=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,Q81,IF($X81=1,IF(AA$9=$G81,(1-$M81),0),IF($X81=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,R81,IF($X81=1,IF(AB$9=$G81,(1-$M81),0),IF($X81=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,S81,IF($X81=1,IF(AC$9=$G81,(1-$M81),0),IF($X81=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X81=3,1,IF($X81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AO$7+$J81-1),$J81))","v":""},"",{"$f":"IF(L81=\"\", \"\", IF($X81=0,$V81,IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$T$7+$X81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81)))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$CE$7+$K81-1)*$F81)","v":""},"","","","","","","","","","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,IF($AK81=0,$W81,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1)*$F81)))","v":""},"",{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$V$7)*$F81)","v":""}]
[0.26438849063569481,0.34115986183231672,{"$f":"IF(Inventory!AH81=Inventory!$C$1032,0.5,1)*B82","v":0.34115986183231672},{"$f":"Inventory!C81","v":0},{"$f":"Inventory!E81","v":0},{"$f":"Inventory!W81","v":""},{"$f":"'Year 02'!AM82","v":""},{"$f":"IF($J82='Year 02'!$J82,'Year 02'!H82,$J82)","v":""},{"$f":"IF($J82='Year 02'!$J82,'Year 02'!I82,$J82)","v":""},{"$f":"'Year 02'!AN82","v":""},"",{"$f":"IF(E82 = 0, \"\", MATCH($E82,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!BA$7+$J82-1))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$W$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AB$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,1,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0)*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},"","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$B$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$F$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$O$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$BF$7+$K82-1))","v":""},{"$f":"IF(L82=\"\", \"\", VLOOKUP(X82,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,P82,IF($X82=1,IF(Z$9=$G82,(1-$M82),0),IF($X82=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,Q82,IF($X82=1,IF(AA$9=$G82,(1-$M82),0),IF($X82=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,R82,IF($X82=1,IF(AB$9=$G82,(1-$M82),0),IF($X82=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,S82,IF($X82=1,IF(AC$9=$G82,(1-$M82),0),IF($X82=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X82=3,1,IF($X82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AO$7+$J82-1),$J82))","v":""},"",{"$f":"IF(L82=\"\", \"\", IF($X82=0,$V82,IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$T$7+$X82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82)))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$CE$7+$K82-1)*$F82)","v":""},"","","","","","","","","","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,IF($AK82=0,$W82,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1)*$F82)))","v":""},"",{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$V$7)*$F82)","v":""}]
[0.63487405916075823,7.4276437079254354E-2,{"$f":"IF(Inventory!AH82=Inventory!$C$1032,0.5,1)*B83","v":7.4276437079254354E-2},{"$f":"Inventory!C82","v":0},{"$f":"Inventory!E82","v":0},{"$f":"Inventory!W82","v":""},{"$f":"'Year 02'!AM83","v":""},{"$f":"IF($J83='Year 02'!$J83,'Year 02'!H83,$J83)","v":""},{"$f":"IF($J83='Year 02'!$J83,'Year 02'!I83,$J83)","v":""},{"$f":"'Year 02'!AN83","v":""},"",{"$f":"IF(E83 = 0, \"\", MATCH($E83,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!BA$7+$J83-1))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$W$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AB$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,1,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0)*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},"","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$B$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$F$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$O$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$BF$7+$K83-1))","v":""},{"$f":"IF(L83=\"\", \"\", VLOOKUP(X83,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,P83,IF($X83=1,IF(Z$9=$G83,(1-$M83),0),IF($X83=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,Q83,IF($X83=1,IF(AA$9=$G83,(1-$M83),0),IF($X83=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,R83,IF($X83=1,IF(AB$9=$G83,(1-$M83),0),IF($X83=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,S83,IF($X83=1,IF(AC$9=$G83,(1-$M83),0),IF($X83=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X83=3,1,IF($X83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AO$7+$J83-1),$J83))","v":""},"",{"$f":"IF(L83=\"\", \"\", IF($X83=0,$V83,IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$T$7+$X83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83)))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$CE$7+$K83-1)*$F83)","v":""},"","","","","","","","","","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,IF($AK83=0,$W83,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1)*$F83)))","v":""},"",{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$V$7)*$F83)","v":""}]
[0.58141796186132344,0.78899033832942744,{"$f":"IF(Inventory!AH83=Inventory!$C$1032,0.5,1)*B84","v":0.78899033832942744},{"$f":"Inventory!C83","v":0},{"$f":"Inventory!E83","v":0},{"$f":"Inventory!W83","v":""},{"$f":"'Year 02'!AM84","v":""},{"$f":"IF($J84='Year 02'!$J84,'Year 02'!H84,$J84)","v":""},{"$f":"IF($J84='Year 02'!$J84,'Year 02'!I84,$J84)","v":""},{"$f":"'Year 02'!AN84","v":""},"",{"$f":"IF(E84 = 0, \"\", MATCH($E84,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!BA$7+$J84-1))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$W$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AB$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,1,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0)*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},"","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$B$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$F$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$O$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$BF$7+$K84-1))","v":""},{"$f":"IF(L84=\"\", \"\", VLOOKUP(X84,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,P84,IF($X84=1,IF(Z$9=$G84,(1-$M84),0),IF($X84=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,Q84,IF($X84=1,IF(AA$9=$G84,(1-$M84),0),IF($X84=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,R84,IF($X84=1,IF(AB$9=$G84,(1-$M84),0),IF($X84=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,S84,IF($X84=1,IF(AC$9=$G84,(1-$M84),0),IF($X84=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X84=3,1,IF($X84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AO$7+$J84-1),$J84))","v":""},"",{"$f":"IF(L84=\"\", \"\", IF($X84=0,$V84,IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$T$7+$X84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84)))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$CE$7+$K84-1)*$F84)","v":""},"","","","","","","","","","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,IF($AK84=0,$W84,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1)*$F84)))","v":""},"",{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$V$7)*$F84)","v":""}]
[0.26761012171531029,0.42541925501178279,{"$f":"IF(Inventory!AH84=Inventory!$C$1032,0.5,1)*B85","v":0.42541925501178279},{"$f":"Inventory!C84","v":0},{"$f":"Inventory!E84","v":0},{"$f":"Inventory!W84","v":""},{"$f":"'Year 02'!AM85","v":""},{"$f":"IF($J85='Year 02'!$J85,'Year 02'!H85,$J85)","v":""},{"$f":"IF($J85='Year 02'!$J85,'Year 02'!I85,$J85)","v":""},{"$f":"'Year 02'!AN85","v":""},"",{"$f":"IF(E85 = 0, \"\", MATCH($E85,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!BA$7+$J85-1))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$W$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AB$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,1,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0)*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},"","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$B$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$F$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$O$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$BF$7+$K85-1))","v":""},{"$f":"IF(L85=\"\", \"\", VLOOKUP(X85,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,P85,IF($X85=1,IF(Z$9=$G85,(1-$M85),0),IF($X85=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,Q85,IF($X85=1,IF(AA$9=$G85,(1-$M85),0),IF($X85=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,R85,IF($X85=1,IF(AB$9=$G85,(1-$M85),0),IF($X85=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,S85,IF($X85=1,IF(AC$9=$G85,(1-$M85),0),IF($X85=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X85=3,1,IF($X85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AO$7+$J85-1),$J85))","v":""},"",{"$f":"IF(L85=\"\", \"\", IF($X85=0,$V85,IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$T$7+$X85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85)))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$CE$7+$K85-1)*$F85)","v":""},"","","","","","","","","","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,IF($AK85=0,$W85,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1)*$F85)))","v":""},"",{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$V$7)*$F85)","v":""}]
[0.16560642486903554,0.11023387997867862,{"$f":"IF(Inventory!AH85=Inventory!$C$1032,0.5,1)*B86","v":0.11023387997867862},{"$f":"Inventory!C85","v":0},{"$f":"Inventory!E85","v":0},{"$f":"Inventory!W85","v":""},{"$f":"'Year 02'!AM86","v":""},{"$f":"IF($J86='Year 02'!$J86,'Year 02'!H86,$J86)","v":""},{"$f":"IF($J86='Year 02'!$J86,'Year 02'!I86,$J86)","v":""},{"$f":"'Year 02'!AN86","v":""},"",{"$f":"IF(E86 = 0, \"\", MATCH($E86,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!BA$7+$J86-1))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$W$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AB$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,1,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0)*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},"","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$B$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$F$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$O$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$BF$7+$K86-1))","v":""},{"$f":"IF(L86=\"\", \"\", VLOOKUP(X86,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,P86,IF($X86=1,IF(Z$9=$G86,(1-$M86),0),IF($X86=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,Q86,IF($X86=1,IF(AA$9=$G86,(1-$M86),0),IF($X86=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,R86,IF($X86=1,IF(AB$9=$G86,(1-$M86),0),IF($X86=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,S86,IF($X86=1,IF(AC$9=$G86,(1-$M86),0),IF($X86=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X86=3,1,IF($X86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AO$7+$J86-1),$J86))","v":""},"",{"$f":"IF(L86=\"\", \"\", IF($X86=0,$V86,IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$T$7+$X86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86)))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$CE$7+$K86-1)*$F86)","v":""},"","","","","","","","","","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,IF($AK86=0,$W86,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1)*$F86)))","v":""},"",{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$V$7)*$F86)","v":""}]
[0.88488289495353067,0.15157613433239403,{"$f":"IF(Inventory!AH86=Inventory!$C$1032,0.5,1)*B87","v":0.15157613433239403},{"$f":"Inventory!C86","v":0},{"$f":"Inventory!E86","v":0},{"$f":"Inventory!W86","v":""},{"$f":"'Year 02'!AM87","v":""},{"$f":"IF($J87='Year 02'!$J87,'Year 02'!H87,$J87)","v":""},{"$f":"IF($J87='Year 02'!$J87,'Year 02'!I87,$J87)","v":""},{"$f":"'Year 02'!AN87","v":""},"",{"$f":"IF(E87 = 0, \"\", MATCH($E87,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!BA$7+$J87-1))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$W$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AB$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,1,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0)*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},"","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$B$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$F$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$O$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$BF$7+$K87-1))","v":""},{"$f":"IF(L87=\"\", \"\", VLOOKUP(X87,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,P87,IF($X87=1,IF(Z$9=$G87,(1-$M87),0),IF($X87=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,Q87,IF($X87=1,IF(AA$9=$G87,(1-$M87),0),IF($X87=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,R87,IF($X87=1,IF(AB$9=$G87,(1-$M87),0),IF($X87=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,S87,IF($X87=1,IF(AC$9=$G87,(1-$M87),0),IF($X87=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X87=3,1,IF($X87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AO$7+$J87-1),$J87))","v":""},"",{"$f":"IF(L87=\"\", \"\", IF($X87=0,$V87,IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$T$7+$X87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87)))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$CE$7+$K87-1)*$F87)","v":""},"","","","","","","","","","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,IF($AK87=0,$W87,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1)*$F87)))","v":""},"",{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$V$7)*$F87)","v":""}]
[0.80706541513204566,0.35515692018757705,{"$f":"IF(Inventory!AH87=Inventory!$C$1032,0.5,1)*B88","v":0.35515692018757705},{"$f":"Inventory!C87","v":0},{"$f":"Inventory!E87","v":0},{"$f":"Inventory!W87","v":""},{"$f":"'Year 02'!AM88","v":""},{"$f":"IF($J88='Year 02'!$J88,'Year 02'!H88,$J88)","v":""},{"$f":"IF($J88='Year 02'!$J88,'Year 02'!I88,$J88)","v":""},{"$f":"'Year 02'!AN88","v":""},"",{"$f":"IF(E88 = 0, \"\", MATCH($E88,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!BA$7+$J88-1))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$W$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AB$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,1,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0)*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},"","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$B$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$F$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$O$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$BF$7+$K88-1))","v":""},{"$f":"IF(L88=\"\", \"\", VLOOKUP(X88,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,P88,IF($X88=1,IF(Z$9=$G88,(1-$M88),0),IF($X88=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,Q88,IF($X88=1,IF(AA$9=$G88,(1-$M88),0),IF($X88=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,R88,IF($X88=1,IF(AB$9=$G88,(1-$M88),0),IF($X88=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,S88,IF($X88=1,IF(AC$9=$G88,(1-$M88),0),IF($X88=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X88=3,1,IF($X88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AO$7+$J88-1),$J88))","v":""},"",{"$f":"IF(L88=\"\", \"\", IF($X88=0,$V88,IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$T$7+$X88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88)))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$CE$7+$K88-1)*$F88)","v":""},"","","","","","","","","","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,IF($AK88=0,$W88,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1)*$F88)))","v":""},"",{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$V$7)*$F88)","v":""}]
[6.6156774098946602E-2,0.18006348458087251,{"$f":"IF(Inventory!AH88=Inventory!$C$1032,0.5,1)*B89","v":0.18006348458087251},{"$f":"Inventory!C88","v":0},{"$f":"Inventory!E88","v":0},{"$f":"Inventory!W88","v":""},{"$f":"'Year 02'!AM89","v":""},{"$f":"IF($J89='Year 02'!$J89,'Year 02'!H89,$J89)","v":""},{"$f":"IF($J89='Year 02'!$J89,'Year 02'!I89,$J89)","v":""},{"$f":"'Year 02'!AN89","v":""},"",{"$f":"IF(E89 = 0, \"\", MATCH($E89,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!BA$7+$J89-1))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$W$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AB$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,1,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0)*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},"","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$B$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$F$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$O$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$BF$7+$K89-1))","v":""},{"$f":"IF(L89=\"\", \"\", VLOOKUP(X89,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,P89,IF($X89=1,IF(Z$9=$G89,(1-$M89),0),IF($X89=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,Q89,IF($X89=1,IF(AA$9=$G89,(1-$M89),0),IF($X89=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,R89,IF($X89=1,IF(AB$9=$G89,(1-$M89),0),IF($X89=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,S89,IF($X89=1,IF(AC$9=$G89,(1-$M89),0),IF($X89=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X89=3,1,IF($X89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AO$7+$J89-1),$J89))","v":""},"",{"$f":"IF(L89=\"\", \"\", IF($X89=0,$V89,IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$T$7+$X89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89)))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$CE$7+$K89-1)*$F89)","v":""},"","","","","","","","","","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,IF($AK89=0,$W89,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1)*$F89)))","v":""},"",{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$V$7)*$F89)","v":""}]
[5.5903047849366283E-2,0.16610286170323518,{"$f":"IF(Inventory!AH89=Inventory!$C$1032,0.5,1)*B90","v":0.16610286170323518},{"$f":"Inventory!C89","v":0},{"$f":"Inventory!E89","v":0},{"$f":"Inventory!W89","v":""},{"$f":"'Year 02'!AM90","v":""},{"$f":"IF($J90='Year 02'!$J90,'Year 02'!H90,$J90)","v":""},{"$f":"IF($J90='Year 02'!$J90,'Year 02'!I90,$J90)","v":""},{"$f":"'Year 02'!AN90","v":""},"",{"$f":"IF(E90 = 0, \"\", MATCH($E90,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!BA$7+$J90-1))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$W$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AB$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,1,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0)*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},"","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$B$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$F$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$O$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$BF$7+$K90-1))","v":""},{"$f":"IF(L90=\"\", \"\", VLOOKUP(X90,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,P90,IF($X90=1,IF(Z$9=$G90,(1-$M90),0),IF($X90=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,Q90,IF($X90=1,IF(AA$9=$G90,(1-$M90),0),IF($X90=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,R90,IF($X90=1,IF(AB$9=$G90,(1-$M90),0),IF($X90=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,S90,IF($X90=1,IF(AC$9=$G90,(1-$M90),0),IF($X90=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X90=3,1,IF($X90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AO$7+$J90-1),$J90))","v":""},"",{"$f":"IF(L90=\"\", \"\", IF($X90=0,$V90,IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$T$7+$X90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90)))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$CE$7+$K90-1)*$F90)","v":""},"","","","","","","","","","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,IF($AK90=0,$W90,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1)*$F90)))","v":""},"",{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$V$7)*$F90)","v":""}]
[4.3342765254116622E-2,0.41187418707355983,{"$f":"IF(Inventory!AH90=Inventory!$C$1032,0.5,1)*B91","v":0.41187418707355983},{"$f":"Inventory!C90","v":0},{"$f":"Inventory!E90","v":0},{"$f":"Inventory!W90","v":""},{"$f":"'Year 02'!AM91","v":""},{"$f":"IF($J91='Year 02'!$J91,'Year 02'!H91,$J91)","v":""},{"$f":"IF($J91='Year 02'!$J91,'Year 02'!I91,$J91)","v":""},{"$f":"'Year 02'!AN91","v":""},"",{"$f":"IF(E91 = 0, \"\", MATCH($E91,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!BA$7+$J91-1))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$W$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AB$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,1,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0)*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},"","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$B$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$F$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$O$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$BF$7+$K91-1))","v":""},{"$f":"IF(L91=\"\", \"\", VLOOKUP(X91,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,P91,IF($X91=1,IF(Z$9=$G91,(1-$M91),0),IF($X91=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,Q91,IF($X91=1,IF(AA$9=$G91,(1-$M91),0),IF($X91=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,R91,IF($X91=1,IF(AB$9=$G91,(1-$M91),0),IF($X91=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,S91,IF($X91=1,IF(AC$9=$G91,(1-$M91),0),IF($X91=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X91=3,1,IF($X91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AO$7+$J91-1),$J91))","v":""},"",{"$f":"IF(L91=\"\", \"\", IF($X91=0,$V91,IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$T$7+$X91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91)))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$CE$7+$K91-1)*$F91)","v":""},"","","","","","","","","","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,IF($AK91=0,$W91,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1)*$F91)))","v":""},"",{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$V$7)*$F91)","v":""}]
[6.1620114017182259E-2,0.48910186302893166,{"$f":"IF(Inventory!AH91=Inventory!$C$1032,0.5,1)*B92","v":0.48910186302893166},{"$f":"Inventory!C91","v":0},{"$f":"Inventory!E91","v":0},{"$f":"Inventory!W91","v":""},{"$f":"'Year 02'!AM92","v":""},{"$f":"IF($J92='Year 02'!$J92,'Year 02'!H92,$J92)","v":""},{"$f":"IF($J92='Year 02'!$J92,'Year 02'!I92,$J92)","v":""},{"$f":"'Year 02'!AN92","v":""},"",{"$f":"IF(E92 = 0, \"\", MATCH($E92,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!BA$7+$J92-1))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$W$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AB$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,1,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0)*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},"","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$B$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$F$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$O$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$BF$7+$K92-1))","v":""},{"$f":"IF(L92=\"\", \"\", VLOOKUP(X92,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,P92,IF($X92=1,IF(Z$9=$G92,(1-$M92),0),IF($X92=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,Q92,IF($X92=1,IF(AA$9=$G92,(1-$M92),0),IF($X92=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,R92,IF($X92=1,IF(AB$9=$G92,(1-$M92),0),IF($X92=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,S92,IF($X92=1,IF(AC$9=$G92,(1-$M92),0),IF($X92=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X92=3,1,IF($X92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AO$7+$J92-1),$J92))","v":""},"",{"$f":"IF(L92=\"\", \"\", IF($X92=0,$V92,IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$T$7+$X92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92)))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$CE$7+$K92-1)*$F92)","v":""},"","","","","","","","","","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,IF($AK92=0,$W92,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1)*$F92)))","v":""},"",{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$V$7)*$F92)","v":""}]
[0.44055946875068641,0.56407881435325391,{"$f":"IF(Inventory!AH92=Inventory!$C$1032,0.5,1)*B93","v":0.56407881435325391},{"$f":"Inventory!C92","v":0},{"$f":"Inventory!E92","v":0},{"$f":"Inventory!W92","v":""},{"$f":"'Year 02'!AM93","v":""},{"$f":"IF($J93='Year 02'!$J93,'Year 02'!H93,$J93)","v":""},{"$f":"IF($J93='Year 02'!$J93,'Year 02'!I93,$J93)","v":""},{"$f":"'Year 02'!AN93","v":""},"",{"$f":"IF(E93 = 0, \"\", MATCH($E93,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!BA$7+$J93-1))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$W$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AB$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,1,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0)*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},"","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$B$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$F$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$O$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$BF$7+$K93-1))","v":""},{"$f":"IF(L93=\"\", \"\", VLOOKUP(X93,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,P93,IF($X93=1,IF(Z$9=$G93,(1-$M93),0),IF($X93=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,Q93,IF($X93=1,IF(AA$9=$G93,(1-$M93),0),IF($X93=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,R93,IF($X93=1,IF(AB$9=$G93,(1-$M93),0),IF($X93=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,S93,IF($X93=1,IF(AC$9=$G93,(1-$M93),0),IF($X93=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X93=3,1,IF($X93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AO$7+$J93-1),$J93))","v":""},"",{"$f":"IF(L93=\"\", \"\", IF($X93=0,$V93,IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$T$7+$X93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93)))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$CE$7+$K93-1)*$F93)","v":""},"","","","","","","","","","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,IF($AK93=0,$W93,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1)*$F93)))","v":""},"",{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$V$7)*$F93)","v":""}]
[0.24078453803172961,0.23420577200328518,{"$f":"IF(Inventory!AH93=Inventory!$C$1032,0.5,1)*B94","v":0.23420577200328518},{"$f":"Inventory!C93","v":0},{"$f":"Inventory!E93","v":0},{"$f":"Inventory!W93","v":""},{"$f":"'Year 02'!AM94","v":""},{"$f":"IF($J94='Year 02'!$J94,'Year 02'!H94,$J94)","v":""},{"$f":"IF($J94='Year 02'!$J94,'Year 02'!I94,$J94)","v":""},{"$f":"'Year 02'!AN94","v":""},"",{"$f":"IF(E94 = 0, \"\", MATCH($E94,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!BA$7+$J94-1))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$W$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AB$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,1,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0)*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},"","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$B$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$F$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$O$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$BF$7+$K94-1))","v":""},{"$f":"IF(L94=\"\", \"\", VLOOKUP(X94,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,P94,IF($X94=1,IF(Z$9=$G94,(1-$M94),0),IF($X94=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,Q94,IF($X94=1,IF(AA$9=$G94,(1-$M94),0),IF($X94=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,R94,IF($X94=1,IF(AB$9=$G94,(1-$M94),0),IF($X94=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,S94,IF($X94=1,IF(AC$9=$G94,(1-$M94),0),IF($X94=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X94=3,1,IF($X94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AO$7+$J94-1),$J94))","v":""},"",{"$f":"IF(L94=\"\", \"\", IF($X94=0,$V94,IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$T$7+$X94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94)))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$CE$7+$K94-1)*$F94)","v":""},"","","","","","","","","","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,IF($AK94=0,$W94,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1)*$F94)))","v":""},"",{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$V$7)*$F94)","v":""}]
[0.1340027783757709,0.78504206326266579,{"$f":"IF(Inventory!AH94=Inventory!$C$1032,0.5,1)*B95","v":0.78504206326266579},{"$f":"Inventory!C94","v":0},{"$f":"Inventory!E94","v":0},{"$f":"Inventory!W94","v":""},{"$f":"'Year 02'!AM95","v":""},{"$f":"IF($J95='Year 02'!$J95,'Year 02'!H95,$J95)","v":""},{"$f":"IF($J95='Year 02'!$J95,'Year 02'!I95,$J95)","v":""},{"$f":"'Year 02'!AN95","v":""},"",{"$f":"IF(E95 = 0, \"\", MATCH($E95,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!BA$7+$J95-1))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$W$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AB$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,1,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0)*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},"","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$B$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$F$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$O$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$BF$7+$K95-1))","v":""},{"$f":"IF(L95=\"\", \"\", VLOOKUP(X95,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,P95,IF($X95=1,IF(Z$9=$G95,(1-$M95),0),IF($X95=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,Q95,IF($X95=1,IF(AA$9=$G95,(1-$M95),0),IF($X95=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,R95,IF($X95=1,IF(AB$9=$G95,(1-$M95),0),IF($X95=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,S95,IF($X95=1,IF(AC$9=$G95,(1-$M95),0),IF($X95=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X95=3,1,IF($X95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AO$7+$J95-1),$J95))","v":""},"",{"$f":"IF(L95=\"\", \"\", IF($X95=0,$V95,IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$T$7+$X95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95)))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$CE$7+$K95-1)*$F95)","v":""},"","","","","","","","","","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,IF($AK95=0,$W95,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1)*$F95)))","v":""},"",{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$V$7)*$F95)","v":""}]
[0.73574238189490926,0.96545384367124798,{"$f":"IF(Inventory!AH95=Inventory!$C$1032,0.5,1)*B96","v":0.96545384367124798},{"$f":"Inventory!C95","v":0},{"$f":"Inventory!E95","v":0},{"$f":"Inventory!W95","v":""},{"$f":"'Year 02'!AM96","v":""},{"$f":"IF($J96='Year 02'!$J96,'Year 02'!H96,$J96)","v":""},{"$f":"IF($J96='Year 02'!$J96,'Year 02'!I96,$J96)","v":""},{"$f":"'Year 02'!AN96","v":""},"",{"$f":"IF(E96 = 0, \"\", MATCH($E96,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!BA$7+$J96-1))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$W$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AB$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,1,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0)*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},"","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$B$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$F$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$O$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$BF$7+$K96-1))","v":""},{"$f":"IF(L96=\"\", \"\", VLOOKUP(X96,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,P96,IF($X96=1,IF(Z$9=$G96,(1-$M96),0),IF($X96=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,Q96,IF($X96=1,IF(AA$9=$G96,(1-$M96),0),IF($X96=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,R96,IF($X96=1,IF(AB$9=$G96,(1-$M96),0),IF($X96=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,S96,IF($X96=1,IF(AC$9=$G96,(1-$M96),0),IF($X96=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X96=3,1,IF($X96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AO$7+$J96-1),$J96))","v":""},"",{"$f":"IF(L96=\"\", \"\", IF($X96=0,$V96,IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$T$7+$X96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96)))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$CE$7+$K96-1)*$F96)","v":""},"","","","","","","","","","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,IF($AK96=0,$W96,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1)*$F96)))","v":""},"",{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$V$7)*$F96)","v":""}]
[0.87899233866283288,0.27269848570541799,{"$f":"IF(Inventory!AH96=Inventory!$C$1032,0.5,1)*B97","v":0.27269848570541799},{"$f":"Inventory!C96","v":0},{"$f":"Inventory!E96","v":0},{"$f":"Inventory!W96","v":""},{"$f":"'Year 02'!AM97","v":""},{"$f":"IF($J97='Year 02'!$J97,'Year 02'!H97,$J97)","v":""},{"$f":"IF($J97='Year 02'!$J97,'Year 02'!I97,$J97)","v":""},{"$f":"'Year 02'!AN97","v":""},"",{"$f":"IF(E97 = 0, \"\", MATCH($E97,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!BA$7+$J97-1))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$W$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AB$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,1,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0)*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},"","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$B$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$F$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$O$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$BF$7+$K97-1))","v":""},{"$f":"IF(L97=\"\", \"\", VLOOKUP(X97,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,P97,IF($X97=1,IF(Z$9=$G97,(1-$M97),0),IF($X97=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,Q97,IF($X97=1,IF(AA$9=$G97,(1-$M97),0),IF($X97=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,R97,IF($X97=1,IF(AB$9=$G97,(1-$M97),0),IF($X97=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,S97,IF($X97=1,IF(AC$9=$G97,(1-$M97),0),IF($X97=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X97=3,1,IF($X97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AO$7+$J97-1),$J97))","v":""},"",{"$f":"IF(L97=\"\", \"\", IF($X97=0,$V97,IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$T$7+$X97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97)))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$CE$7+$K97-1)*$F97)","v":""},"","","","","","","","","","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,IF($AK97=0,$W97,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1)*$F97)))","v":""},"",{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$V$7)*$F97)","v":""}]
[0.1228401292394623,0.47293983586927113,{"$f":"IF(Inventory!AH97=Inventory!$C$1032,0.5,1)*B98","v":0.47293983586927113},{"$f":"Inventory!C97","v":0},{"$f":"Inventory!E97","v":0},{"$f":"Inventory!W97","v":""},{"$f":"'Year 02'!AM98","v":""},{"$f":"IF($J98='Year 02'!$J98,'Year 02'!H98,$J98)","v":""},{"$f":"IF($J98='Year 02'!$J98,'Year 02'!I98,$J98)","v":""},{"$f":"'Year 02'!AN98","v":""},"",{"$f":"IF(E98 = 0, \"\", MATCH($E98,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!BA$7+$J98-1))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$W$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AB$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,1,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0)*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},"","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$B$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$F$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$O$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$BF$7+$K98-1))","v":""},{"$f":"IF(L98=\"\", \"\", VLOOKUP(X98,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,P98,IF($X98=1,IF(Z$9=$G98,(1-$M98),0),IF($X98=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,Q98,IF($X98=1,IF(AA$9=$G98,(1-$M98),0),IF($X98=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,R98,IF($X98=1,IF(AB$9=$G98,(1-$M98),0),IF($X98=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,S98,IF($X98=1,IF(AC$9=$G98,(1-$M98),0),IF($X98=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X98=3,1,IF($X98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AO$7+$J98-1),$J98))","v":""},"",{"$f":"IF(L98=\"\", \"\", IF($X98=0,$V98,IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$T$7+$X98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98)))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$CE$7+$K98-1)*$F98)","v":""},"","","","","","","","","","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,IF($AK98=0,$W98,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1)*$F98)))","v":""},"",{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$V$7)*$F98)","v":""}]
[0.21074415335677354,0.52280533555579523,{"$f":"IF(Inventory!AH98=Inventory!$C$1032,0.5,1)*B99","v":0.52280533555579523},{"$f":"Inventory!C98","v":0},{"$f":"Inventory!E98","v":0},{"$f":"Inventory!W98","v":""},{"$f":"'Year 02'!AM99","v":""},{"$f":"IF($J99='Year 02'!$J99,'Year 02'!H99,$J99)","v":""},{"$f":"IF($J99='Year 02'!$J99,'Year 02'!I99,$J99)","v":""},{"$f":"'Year 02'!AN99","v":""},"",{"$f":"IF(E99 = 0, \"\", MATCH($E99,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!BA$7+$J99-1))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$W$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AB$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,1,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0)*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},"","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$B$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$F$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$O$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$BF$7+$K99-1))","v":""},{"$f":"IF(L99=\"\", \"\", VLOOKUP(X99,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,P99,IF($X99=1,IF(Z$9=$G99,(1-$M99),0),IF($X99=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,Q99,IF($X99=1,IF(AA$9=$G99,(1-$M99),0),IF($X99=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,R99,IF($X99=1,IF(AB$9=$G99,(1-$M99),0),IF($X99=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,S99,IF($X99=1,IF(AC$9=$G99,(1-$M99),0),IF($X99=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X99=3,1,IF($X99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AO$7+$J99-1),$J99))","v":""},"",{"$f":"IF(L99=\"\", \"\", IF($X99=0,$V99,IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$T$7+$X99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99)))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$CE$7+$K99-1)*$F99)","v":""},"","","","","","","","","","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,IF($AK99=0,$W99,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1)*$F99)))","v":""},"",{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$V$7)*$F99)","v":""}]
[0.22184211587903802,3.4689890928032097E-2,{"$f":"IF(Inventory!AH99=Inventory!$C$1032,0.5,1)*B100","v":3.4689890928032097E-2},{"$f":"Inventory!C99","v":0},{"$f":"Inventory!E99","v":0},{"$f":"Inventory!W99","v":""},{"$f":"'Year 02'!AM100","v":""},{"$f":"IF($J100='Year 02'!$J100,'Year 02'!H100,$J100)","v":""},{"$f":"IF($J100='Year 02'!$J100,'Year 02'!I100,$J100)","v":""},{"$f":"'Year 02'!AN100","v":""},"",{"$f":"IF(E100 = 0, \"\", MATCH($E100,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!BA$7+$J100-1))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$W$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AB$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,1,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0)*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},"","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$B$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$F$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$O$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$BF$7+$K100-1))","v":""},{"$f":"IF(L100=\"\", \"\", VLOOKUP(X100,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,P100,IF($X100=1,IF(Z$9=$G100,(1-$M100),0),IF($X100=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,Q100,IF($X100=1,IF(AA$9=$G100,(1-$M100),0),IF($X100=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,R100,IF($X100=1,IF(AB$9=$G100,(1-$M100),0),IF($X100=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,S100,IF($X100=1,IF(AC$9=$G100,(1-$M100),0),IF($X100=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X100=3,1,IF($X100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AO$7+$J100-1),$J100))","v":""},"",{"$f":"IF(L100=\"\", \"\", IF($X100=0,$V100,IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$T$7+$X100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100)))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$CE$7+$K100-1)*$F100)","v":""},"","","","","","","","","","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,IF($AK100=0,$W100,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1)*$F100)))","v":""},"",{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$V$7)*$F100)","v":""}]
[0.64871910131800192,0.48926196312983172,{"$f":"IF(Inventory!AH100=Inventory!$C$1032,0.5,1)*B101","v":0.48926196312983172},{"$f":"Inventory!C100","v":0},{"$f":"Inventory!E100","v":0},{"$f":"Inventory!W100","v":""},{"$f":"'Year 02'!AM101","v":""},{"$f":"IF($J101='Year 02'!$J101,'Year 02'!H101,$J101)","v":""},{"$f":"IF($J101='Year 02'!$J101,'Year 02'!I101,$J101)","v":""},{"$f":"'Year 02'!AN101","v":""},"",{"$f":"IF(E101 = 0, \"\", MATCH($E101,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!BA$7+$J101-1))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$W$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AB$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,1,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0)*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},"","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$B$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$F$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$O$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$BF$7+$K101-1))","v":""},{"$f":"IF(L101=\"\", \"\", VLOOKUP(X101,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,P101,IF($X101=1,IF(Z$9=$G101,(1-$M101),0),IF($X101=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,Q101,IF($X101=1,IF(AA$9=$G101,(1-$M101),0),IF($X101=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,R101,IF($X101=1,IF(AB$9=$G101,(1-$M101),0),IF($X101=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,S101,IF($X101=1,IF(AC$9=$G101,(1-$M101),0),IF($X101=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X101=3,1,IF($X101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AO$7+$J101-1),$J101))","v":""},"",{"$f":"IF(L101=\"\", \"\", IF($X101=0,$V101,IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$T$7+$X101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101)))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$CE$7+$K101-1)*$F101)","v":""},"","","","","","","","","","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,IF($AK101=0,$W101,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1)*$F101)))","v":""},"",{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$V$7)*$F101)","v":""}]
[0.4036480699954228,0.80997809560678258,{"$f":"IF(Inventory!AH101=Inventory!$C$1032,0.5,1)*B102","v":0.80997809560678258},{"$f":"Inventory!C101","v":0},{"$f":"Inventory!E101","v":0},{"$f":"Inventory!W101","v":""},{"$f":"'Year 02'!AM102","v":""},{"$f":"IF($J102='Year 02'!$J102,'Year 02'!H102,$J102)","v":""},{"$f":"IF($J102='Year 02'!$J102,'Year 02'!I102,$J102)","v":""},{"$f":"'Year 02'!AN102","v":""},"",{"$f":"IF(E102 = 0, \"\", MATCH($E102,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!BA$7+$J102-1))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$W$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AB$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,1,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0)*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},"","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$B$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$F$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$O$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$BF$7+$K102-1))","v":""},{"$f":"IF(L102=\"\", \"\", VLOOKUP(X102,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,P102,IF($X102=1,IF(Z$9=$G102,(1-$M102),0),IF($X102=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,Q102,IF($X102=1,IF(AA$9=$G102,(1-$M102),0),IF($X102=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,R102,IF($X102=1,IF(AB$9=$G102,(1-$M102),0),IF($X102=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,S102,IF($X102=1,IF(AC$9=$G102,(1-$M102),0),IF($X102=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X102=3,1,IF($X102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AO$7+$J102-1),$J102))","v":""},"",{"$f":"IF(L102=\"\", \"\", IF($X102=0,$V102,IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$T$7+$X102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102)))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$CE$7+$K102-1)*$F102)","v":""},"","","","","","","","","","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,IF($AK102=0,$W102,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1)*$F102)))","v":""},"",{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$V$7)*$F102)","v":""}]
[0.74169889151668511,0.65400304742649829,{"$f":"IF(Inventory!AH102=Inventory!$C$1032,0.5,1)*B103","v":0.65400304742649829},{"$f":"Inventory!C102","v":0},{"$f":"Inventory!E102","v":0},{"$f":"Inventory!W102","v":""},{"$f":"'Year 02'!AM103","v":""},{"$f":"IF($J103='Year 02'!$J103,'Year 02'!H103,$J103)","v":""},{"$f":"IF($J103='Year 02'!$J103,'Year 02'!I103,$J103)","v":""},{"$f":"'Year 02'!AN103","v":""},"",{"$f":"IF(E103 = 0, \"\", MATCH($E103,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!BA$7+$J103-1))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$W$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AB$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,1,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0)*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},"","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$B$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$F$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$O$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$BF$7+$K103-1))","v":""},{"$f":"IF(L103=\"\", \"\", VLOOKUP(X103,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,P103,IF($X103=1,IF(Z$9=$G103,(1-$M103),0),IF($X103=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,Q103,IF($X103=1,IF(AA$9=$G103,(1-$M103),0),IF($X103=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,R103,IF($X103=1,IF(AB$9=$G103,(1-$M103),0),IF($X103=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,S103,IF($X103=1,IF(AC$9=$G103,(1-$M103),0),IF($X103=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X103=3,1,IF($X103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AO$7+$J103-1),$J103))","v":""},"",{"$f":"IF(L103=\"\", \"\", IF($X103=0,$V103,IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$T$7+$X103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103)))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$CE$7+$K103-1)*$F103)","v":""},"","","","","","","","","","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,IF($AK103=0,$W103,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1)*$F103)))","v":""},"",{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$V$7)*$F103)","v":""}]
[0.18147072641140571,0.79090535517754934,{"$f":"IF(Inventory!AH103=Inventory!$C$1032,0.5,1)*B104","v":0.79090535517754934},{"$f":"Inventory!C103","v":0},{"$f":"Inventory!E103","v":0},{"$f":"Inventory!W103","v":""},{"$f":"'Year 02'!AM104","v":""},{"$f":"IF($J104='Year 02'!$J104,'Year 02'!H104,$J104)","v":""},{"$f":"IF($J104='Year 02'!$J104,'Year 02'!I104,$J104)","v":""},{"$f":"'Year 02'!AN104","v":""},"",{"$f":"IF(E104 = 0, \"\", MATCH($E104,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!BA$7+$J104-1))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$W$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AB$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,1,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0)*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},"","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$B$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$F$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$O$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$BF$7+$K104-1))","v":""},{"$f":"IF(L104=\"\", \"\", VLOOKUP(X104,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,P104,IF($X104=1,IF(Z$9=$G104,(1-$M104),0),IF($X104=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,Q104,IF($X104=1,IF(AA$9=$G104,(1-$M104),0),IF($X104=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,R104,IF($X104=1,IF(AB$9=$G104,(1-$M104),0),IF($X104=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,S104,IF($X104=1,IF(AC$9=$G104,(1-$M104),0),IF($X104=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X104=3,1,IF($X104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AO$7+$J104-1),$J104))","v":""},"",{"$f":"IF(L104=\"\", \"\", IF($X104=0,$V104,IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$T$7+$X104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104)))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$CE$7+$K104-1)*$F104)","v":""},"","","","","","","","","","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,IF($AK104=0,$W104,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1)*$F104)))","v":""},"",{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$V$7)*$F104)","v":""}]
[0.37038876441648083,2.0280644209064835E-2,{"$f":"IF(Inventory!AH104=Inventory!$C$1032,0.5,1)*B105","v":2.0280644209064835E-2},{"$f":"Inventory!C104","v":0},{"$f":"Inventory!E104","v":0},{"$f":"Inventory!W104","v":""},{"$f":"'Year 02'!AM105","v":""},{"$f":"IF($J105='Year 02'!$J105,'Year 02'!H105,$J105)","v":""},{"$f":"IF($J105='Year 02'!$J105,'Year 02'!I105,$J105)","v":""},{"$f":"'Year 02'!AN105","v":""},"",{"$f":"IF(E105 = 0, \"\", MATCH($E105,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!BA$7+$J105-1))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$W$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AB$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,1,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0)*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},"","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$B$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$F$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$O$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$BF$7+$K105-1))","v":""},{"$f":"IF(L105=\"\", \"\", VLOOKUP(X105,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,P105,IF($X105=1,IF(Z$9=$G105,(1-$M105),0),IF($X105=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,Q105,IF($X105=1,IF(AA$9=$G105,(1-$M105),0),IF($X105=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,R105,IF($X105=1,IF(AB$9=$G105,(1-$M105),0),IF($X105=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,S105,IF($X105=1,IF(AC$9=$G105,(1-$M105),0),IF($X105=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X105=3,1,IF($X105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AO$7+$J105-1),$J105))","v":""},"",{"$f":"IF(L105=\"\", \"\", IF($X105=0,$V105,IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$T$7+$X105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105)))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$CE$7+$K105-1)*$F105)","v":""},"","","","","","","","","","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,IF($AK105=0,$W105,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1)*$F105)))","v":""},"",{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$V$7)*$F105)","v":""}]
[0.995414221044293,0.71027008155602933,{"$f":"IF(Inventory!AH105=Inventory!$C$1032,0.5,1)*B106","v":0.71027008155602933},{"$f":"Inventory!C105","v":0},{"$f":"Inventory!E105","v":0},{"$f":"Inventory!W105","v":""},{"$f":"'Year 02'!AM106","v":""},{"$f":"IF($J106='Year 02'!$J106,'Year 02'!H106,$J106)","v":""},{"$f":"IF($J106='Year 02'!$J106,'Year 02'!I106,$J106)","v":""},{"$f":"'Year 02'!AN106","v":""},"",{"$f":"IF(E106 = 0, \"\", MATCH($E106,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!BA$7+$J106-1))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$W$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AB$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,1,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0)*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},"","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$B$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$F$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$O$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$BF$7+$K106-1))","v":""},{"$f":"IF(L106=\"\", \"\", VLOOKUP(X106,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,P106,IF($X106=1,IF(Z$9=$G106,(1-$M106),0),IF($X106=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,Q106,IF($X106=1,IF(AA$9=$G106,(1-$M106),0),IF($X106=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,R106,IF($X106=1,IF(AB$9=$G106,(1-$M106),0),IF($X106=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,S106,IF($X106=1,IF(AC$9=$G106,(1-$M106),0),IF($X106=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X106=3,1,IF($X106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AO$7+$J106-1),$J106))","v":""},"",{"$f":"IF(L106=\"\", \"\", IF($X106=0,$V106,IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$T$7+$X106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106)))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$CE$7+$K106-1)*$F106)","v":""},"","","","","","","","","","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,IF($AK106=0,$W106,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1)*$F106)))","v":""},"",{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$V$7)*$F106)","v":""}]
[0.29605858603753243,0.79488450046126335,{"$f":"IF(Inventory!AH106=Inventory!$C$1032,0.5,1)*B107","v":0.79488450046126335},{"$f":"Inventory!C106","v":0},{"$f":"Inventory!E106","v":0},{"$f":"Inventory!W106","v":""},{"$f":"'Year 02'!AM107","v":""},{"$f":"IF($J107='Year 02'!$J107,'Year 02'!H107,$J107)","v":""},{"$f":"IF($J107='Year 02'!$J107,'Year 02'!I107,$J107)","v":""},{"$f":"'Year 02'!AN107","v":""},"",{"$f":"IF(E107 = 0, \"\", MATCH($E107,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!BA$7+$J107-1))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$W$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AB$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,1,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0)*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},"","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$B$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$F$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$O$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$BF$7+$K107-1))","v":""},{"$f":"IF(L107=\"\", \"\", VLOOKUP(X107,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,P107,IF($X107=1,IF(Z$9=$G107,(1-$M107),0),IF($X107=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,Q107,IF($X107=1,IF(AA$9=$G107,(1-$M107),0),IF($X107=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,R107,IF($X107=1,IF(AB$9=$G107,(1-$M107),0),IF($X107=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,S107,IF($X107=1,IF(AC$9=$G107,(1-$M107),0),IF($X107=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X107=3,1,IF($X107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AO$7+$J107-1),$J107))","v":""},"",{"$f":"IF(L107=\"\", \"\", IF($X107=0,$V107,IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$T$7+$X107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107)))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$CE$7+$K107-1)*$F107)","v":""},"","","","","","","","","","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,IF($AK107=0,$W107,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1)*$F107)))","v":""},"",{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$V$7)*$F107)","v":""}]
[0.46450837238221065,0.37451030903401983,{"$f":"IF(Inventory!AH107=Inventory!$C$1032,0.5,1)*B108","v":0.37451030903401983},{"$f":"Inventory!C107","v":0},{"$f":"Inventory!E107","v":0},{"$f":"Inventory!W107","v":""},{"$f":"'Year 02'!AM108","v":""},{"$f":"IF($J108='Year 02'!$J108,'Year 02'!H108,$J108)","v":""},{"$f":"IF($J108='Year 02'!$J108,'Year 02'!I108,$J108)","v":""},{"$f":"'Year 02'!AN108","v":""},"",{"$f":"IF(E108 = 0, \"\", MATCH($E108,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!BA$7+$J108-1))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$W$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AB$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,1,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0)*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},"","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$B$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$F$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$O$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$BF$7+$K108-1))","v":""},{"$f":"IF(L108=\"\", \"\", VLOOKUP(X108,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,P108,IF($X108=1,IF(Z$9=$G108,(1-$M108),0),IF($X108=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,Q108,IF($X108=1,IF(AA$9=$G108,(1-$M108),0),IF($X108=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,R108,IF($X108=1,IF(AB$9=$G108,(1-$M108),0),IF($X108=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,S108,IF($X108=1,IF(AC$9=$G108,(1-$M108),0),IF($X108=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X108=3,1,IF($X108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AO$7+$J108-1),$J108))","v":""},"",{"$f":"IF(L108=\"\", \"\", IF($X108=0,$V108,IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$T$7+$X108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108)))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$CE$7+$K108-1)*$F108)","v":""},"","","","","","","","","","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,IF($AK108=0,$W108,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1)*$F108)))","v":""},"",{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$V$7)*$F108)","v":""}]
[0.76633449116405605,0.402071689963864,{"$f":"IF(Inventory!AH108=Inventory!$C$1032,0.5,1)*B109","v":0.402071689963864},{"$f":"Inventory!C108","v":0},{"$f":"Inventory!E108","v":0},{"$f":"Inventory!W108","v":""},{"$f":"'Year 02'!AM109","v":""},{"$f":"IF($J109='Year 02'!$J109,'Year 02'!H109,$J109)","v":""},{"$f":"IF($J109='Year 02'!$J109,'Year 02'!I109,$J109)","v":""},{"$f":"'Year 02'!AN109","v":""},"",{"$f":"IF(E109 = 0, \"\", MATCH($E109,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!BA$7+$J109-1))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$W$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AB$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,1,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0)*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},"","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$B$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$F$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$O$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$BF$7+$K109-1))","v":""},{"$f":"IF(L109=\"\", \"\", VLOOKUP(X109,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,P109,IF($X109=1,IF(Z$9=$G109,(1-$M109),0),IF($X109=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,Q109,IF($X109=1,IF(AA$9=$G109,(1-$M109),0),IF($X109=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,R109,IF($X109=1,IF(AB$9=$G109,(1-$M109),0),IF($X109=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,S109,IF($X109=1,IF(AC$9=$G109,(1-$M109),0),IF($X109=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X109=3,1,IF($X109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AO$7+$J109-1),$J109))","v":""},"",{"$f":"IF(L109=\"\", \"\", IF($X109=0,$V109,IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$T$7+$X109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109)))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$CE$7+$K109-1)*$F109)","v":""},"","","","","","","","","","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,IF($AK109=0,$W109,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1)*$F109)))","v":""},"",{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$V$7)*$F109)","v":""}]
[0.82930643846138885,0.28213296410513278,{"$f":"IF(Inventory!AH109=Inventory!$C$1032,0.5,1)*B110","v":0.28213296410513278},{"$f":"Inventory!C109","v":0},{"$f":"Inventory!E109","v":0},{"$f":"Inventory!W109","v":""},{"$f":"'Year 02'!AM110","v":""},{"$f":"IF($J110='Year 02'!$J110,'Year 02'!H110,$J110)","v":""},{"$f":"IF($J110='Year 02'!$J110,'Year 02'!I110,$J110)","v":""},{"$f":"'Year 02'!AN110","v":""},"",{"$f":"IF(E110 = 0, \"\", MATCH($E110,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!BA$7+$J110-1))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$W$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AB$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,1,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0)*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},"","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$B$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$F$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$O$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$BF$7+$K110-1))","v":""},{"$f":"IF(L110=\"\", \"\", VLOOKUP(X110,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,P110,IF($X110=1,IF(Z$9=$G110,(1-$M110),0),IF($X110=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,Q110,IF($X110=1,IF(AA$9=$G110,(1-$M110),0),IF($X110=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,R110,IF($X110=1,IF(AB$9=$G110,(1-$M110),0),IF($X110=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,S110,IF($X110=1,IF(AC$9=$G110,(1-$M110),0),IF($X110=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X110=3,1,IF($X110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AO$7+$J110-1),$J110))","v":""},"",{"$f":"IF(L110=\"\", \"\", IF($X110=0,$V110,IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$T$7+$X110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110)))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$CE$7+$K110-1)*$F110)","v":""},"","","","","","","","","","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,IF($AK110=0,$W110,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1)*$F110)))","v":""},"",{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$V$7)*$F110)","v":""}]
[0.1753366777659755,0.54878369902940649,{"$f":"IF(Inventory!AH110=Inventory!$C$1032,0.5,1)*B111","v":0.54878369902940649},{"$f":"Inventory!C110","v":0},{"$f":"Inventory!E110","v":0},{"$f":"Inventory!W110","v":""},{"$f":"'Year 02'!AM111","v":""},{"$f":"IF($J111='Year 02'!$J111,'Year 02'!H111,$J111)","v":""},{"$f":"IF($J111='Year 02'!$J111,'Year 02'!I111,$J111)","v":""},{"$f":"'Year 02'!AN111","v":""},"",{"$f":"IF(E111 = 0, \"\", MATCH($E111,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!BA$7+$J111-1))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$W$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AB$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,1,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0)*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},"","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$B$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$F$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$O$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$BF$7+$K111-1))","v":""},{"$f":"IF(L111=\"\", \"\", VLOOKUP(X111,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,P111,IF($X111=1,IF(Z$9=$G111,(1-$M111),0),IF($X111=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,Q111,IF($X111=1,IF(AA$9=$G111,(1-$M111),0),IF($X111=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,R111,IF($X111=1,IF(AB$9=$G111,(1-$M111),0),IF($X111=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,S111,IF($X111=1,IF(AC$9=$G111,(1-$M111),0),IF($X111=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X111=3,1,IF($X111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AO$7+$J111-1),$J111))","v":""},"",{"$f":"IF(L111=\"\", \"\", IF($X111=0,$V111,IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$T$7+$X111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111)))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$CE$7+$K111-1)*$F111)","v":""},"","","","","","","","","","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,IF($AK111=0,$W111,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1)*$F111)))","v":""},"",{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$V$7)*$F111)","v":""}]
[0.88875272215954948,0.64327193931965254,{"$f":"IF(Inventory!AH111=Inventory!$C$1032,0.5,1)*B112","v":0.64327193931965254},{"$f":"Inventory!C111","v":0},{"$f":"Inventory!E111","v":0},{"$f":"Inventory!W111","v":""},{"$f":"'Year 02'!AM112","v":""},{"$f":"IF($J112='Year 02'!$J112,'Year 02'!H112,$J112)","v":""},{"$f":"IF($J112='Year 02'!$J112,'Year 02'!I112,$J112)","v":""},{"$f":"'Year 02'!AN112","v":""},"",{"$f":"IF(E112 = 0, \"\", MATCH($E112,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!BA$7+$J112-1))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$W$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AB$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,1,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0)*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},"","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$B$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$F$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$O$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$BF$7+$K112-1))","v":""},{"$f":"IF(L112=\"\", \"\", VLOOKUP(X112,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,P112,IF($X112=1,IF(Z$9=$G112,(1-$M112),0),IF($X112=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,Q112,IF($X112=1,IF(AA$9=$G112,(1-$M112),0),IF($X112=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,R112,IF($X112=1,IF(AB$9=$G112,(1-$M112),0),IF($X112=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,S112,IF($X112=1,IF(AC$9=$G112,(1-$M112),0),IF($X112=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X112=3,1,IF($X112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AO$7+$J112-1),$J112))","v":""},"",{"$f":"IF(L112=\"\", \"\", IF($X112=0,$V112,IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$T$7+$X112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112)))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$CE$7+$K112-1)*$F112)","v":""},"","","","","","","","","","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,IF($AK112=0,$W112,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1)*$F112)))","v":""},"",{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$V$7)*$F112)","v":""}]
[0.94878952155601981,0.15157790399445015,{"$f":"IF(Inventory!AH112=Inventory!$C$1032,0.5,1)*B113","v":0.15157790399445015},{"$f":"Inventory!C112","v":0},{"$f":"Inventory!E112","v":0},{"$f":"Inventory!W112","v":""},{"$f":"'Year 02'!AM113","v":""},{"$f":"IF($J113='Year 02'!$J113,'Year 02'!H113,$J113)","v":""},{"$f":"IF($J113='Year 02'!$J113,'Year 02'!I113,$J113)","v":""},{"$f":"'Year 02'!AN113","v":""},"",{"$f":"IF(E113 = 0, \"\", MATCH($E113,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!BA$7+$J113-1))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$W$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AB$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,1,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0)*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},"","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$B$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$F$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$O$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$BF$7+$K113-1))","v":""},{"$f":"IF(L113=\"\", \"\", VLOOKUP(X113,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,P113,IF($X113=1,IF(Z$9=$G113,(1-$M113),0),IF($X113=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,Q113,IF($X113=1,IF(AA$9=$G113,(1-$M113),0),IF($X113=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,R113,IF($X113=1,IF(AB$9=$G113,(1-$M113),0),IF($X113=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,S113,IF($X113=1,IF(AC$9=$G113,(1-$M113),0),IF($X113=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X113=3,1,IF($X113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AO$7+$J113-1),$J113))","v":""},"",{"$f":"IF(L113=\"\", \"\", IF($X113=0,$V113,IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$T$7+$X113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113)))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$CE$7+$K113-1)*$F113)","v":""},"","","","","","","","","","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,IF($AK113=0,$W113,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1)*$F113)))","v":""},"",{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$V$7)*$F113)","v":""}]
[9.7498081810881487E-2,0.83055988981336348,{"$f":"IF(Inventory!AH113=Inventory!$C$1032,0.5,1)*B114","v":0.83055988981336348},{"$f":"Inventory!C113","v":0},{"$f":"Inventory!E113","v":0},{"$f":"Inventory!W113","v":""},{"$f":"'Year 02'!AM114","v":""},{"$f":"IF($J114='Year 02'!$J114,'Year 02'!H114,$J114)","v":""},{"$f":"IF($J114='Year 02'!$J114,'Year 02'!I114,$J114)","v":""},{"$f":"'Year 02'!AN114","v":""},"",{"$f":"IF(E114 = 0, \"\", MATCH($E114,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!BA$7+$J114-1))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$W$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AB$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,1,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0)*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},"","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$B$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$F$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$O$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$BF$7+$K114-1))","v":""},{"$f":"IF(L114=\"\", \"\", VLOOKUP(X114,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,P114,IF($X114=1,IF(Z$9=$G114,(1-$M114),0),IF($X114=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,Q114,IF($X114=1,IF(AA$9=$G114,(1-$M114),0),IF($X114=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,R114,IF($X114=1,IF(AB$9=$G114,(1-$M114),0),IF($X114=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,S114,IF($X114=1,IF(AC$9=$G114,(1-$M114),0),IF($X114=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X114=3,1,IF($X114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AO$7+$J114-1),$J114))","v":""},"",{"$f":"IF(L114=\"\", \"\", IF($X114=0,$V114,IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$T$7+$X114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114)))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$CE$7+$K114-1)*$F114)","v":""},"","","","","","","","","","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,IF($AK114=0,$W114,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1)*$F114)))","v":""},"",{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$V$7)*$F114)","v":""}]
[0.60621991301733957,0.17569336554332682,{"$f":"IF(Inventory!AH114=Inventory!$C$1032,0.5,1)*B115","v":0.17569336554332682},{"$f":"Inventory!C114","v":0},{"$f":"Inventory!E114","v":0},{"$f":"Inventory!W114","v":""},{"$f":"'Year 02'!AM115","v":""},{"$f":"IF($J115='Year 02'!$J115,'Year 02'!H115,$J115)","v":""},{"$f":"IF($J115='Year 02'!$J115,'Year 02'!I115,$J115)","v":""},{"$f":"'Year 02'!AN115","v":""},"",{"$f":"IF(E115 = 0, \"\", MATCH($E115,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!BA$7+$J115-1))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$W$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AB$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,1,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0)*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},"","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$B$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$F$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$O$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$BF$7+$K115-1))","v":""},{"$f":"IF(L115=\"\", \"\", VLOOKUP(X115,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,P115,IF($X115=1,IF(Z$9=$G115,(1-$M115),0),IF($X115=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,Q115,IF($X115=1,IF(AA$9=$G115,(1-$M115),0),IF($X115=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,R115,IF($X115=1,IF(AB$9=$G115,(1-$M115),0),IF($X115=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,S115,IF($X115=1,IF(AC$9=$G115,(1-$M115),0),IF($X115=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X115=3,1,IF($X115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AO$7+$J115-1),$J115))","v":""},"",{"$f":"IF(L115=\"\", \"\", IF($X115=0,$V115,IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$T$7+$X115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115)))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$CE$7+$K115-1)*$F115)","v":""},"","","","","","","","","","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,IF($AK115=0,$W115,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1)*$F115)))","v":""},"",{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$V$7)*$F115)","v":""}]
[0.79855086135578357,0.51711140768700958,{"$f":"IF(Inventory!AH115=Inventory!$C$1032,0.5,1)*B116","v":0.51711140768700958},{"$f":"Inventory!C115","v":0},{"$f":"Inventory!E115","v":0},{"$f":"Inventory!W115","v":""},{"$f":"'Year 02'!AM116","v":""},{"$f":"IF($J116='Year 02'!$J116,'Year 02'!H116,$J116)","v":""},{"$f":"IF($J116='Year 02'!$J116,'Year 02'!I116,$J116)","v":""},{"$f":"'Year 02'!AN116","v":""},"",{"$f":"IF(E116 = 0, \"\", MATCH($E116,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!BA$7+$J116-1))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$W$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AB$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,1,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0)*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},"","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$B$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$F$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$O$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$BF$7+$K116-1))","v":""},{"$f":"IF(L116=\"\", \"\", VLOOKUP(X116,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,P116,IF($X116=1,IF(Z$9=$G116,(1-$M116),0),IF($X116=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,Q116,IF($X116=1,IF(AA$9=$G116,(1-$M116),0),IF($X116=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,R116,IF($X116=1,IF(AB$9=$G116,(1-$M116),0),IF($X116=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,S116,IF($X116=1,IF(AC$9=$G116,(1-$M116),0),IF($X116=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X116=3,1,IF($X116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AO$7+$J116-1),$J116))","v":""},"",{"$f":"IF(L116=\"\", \"\", IF($X116=0,$V116,IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$T$7+$X116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116)))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$CE$7+$K116-1)*$F116)","v":""},"","","","","","","","","","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,IF($AK116=0,$W116,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1)*$F116)))","v":""},"",{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$V$7)*$F116)","v":""}]
[0.46457566643657189,0.29603050263361075,{"$f":"IF(Inventory!AH116=Inventory!$C$1032,0.5,1)*B117","v":0.29603050263361075},{"$f":"Inventory!C116","v":0},{"$f":"Inventory!E116","v":0},{"$f":"Inventory!W116","v":""},{"$f":"'Year 02'!AM117","v":""},{"$f":"IF($J117='Year 02'!$J117,'Year 02'!H117,$J117)","v":""},{"$f":"IF($J117='Year 02'!$J117,'Year 02'!I117,$J117)","v":""},{"$f":"'Year 02'!AN117","v":""},"",{"$f":"IF(E117 = 0, \"\", MATCH($E117,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!BA$7+$J117-1))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$W$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AB$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,1,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0)*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},"","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$B$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$F$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$O$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$BF$7+$K117-1))","v":""},{"$f":"IF(L117=\"\", \"\", VLOOKUP(X117,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,P117,IF($X117=1,IF(Z$9=$G117,(1-$M117),0),IF($X117=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,Q117,IF($X117=1,IF(AA$9=$G117,(1-$M117),0),IF($X117=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,R117,IF($X117=1,IF(AB$9=$G117,(1-$M117),0),IF($X117=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,S117,IF($X117=1,IF(AC$9=$G117,(1-$M117),0),IF($X117=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X117=3,1,IF($X117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AO$7+$J117-1),$J117))","v":""},"",{"$f":"IF(L117=\"\", \"\", IF($X117=0,$V117,IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$T$7+$X117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117)))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$CE$7+$K117-1)*$F117)","v":""},"","","","","","","","","","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,IF($AK117=0,$W117,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1)*$F117)))","v":""},"",{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$V$7)*$F117)","v":""}]
[9.9955546993920841E-2,0.40441219111076132,{"$f":"IF(Inventory!AH117=Inventory!$C$1032,0.5,1)*B118","v":0.40441219111076132},{"$f":"Inventory!C117","v":0},{"$f":"Inventory!E117","v":0},{"$f":"Inventory!W117","v":""},{"$f":"'Year 02'!AM118","v":""},{"$f":"IF($J118='Year 02'!$J118,'Year 02'!H118,$J118)","v":""},{"$f":"IF($J118='Year 02'!$J118,'Year 02'!I118,$J118)","v":""},{"$f":"'Year 02'!AN118","v":""},"",{"$f":"IF(E118 = 0, \"\", MATCH($E118,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!BA$7+$J118-1))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$W$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AB$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,1,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0)*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},"","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$B$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$F$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$O$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$BF$7+$K118-1))","v":""},{"$f":"IF(L118=\"\", \"\", VLOOKUP(X118,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,P118,IF($X118=1,IF(Z$9=$G118,(1-$M118),0),IF($X118=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,Q118,IF($X118=1,IF(AA$9=$G118,(1-$M118),0),IF($X118=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,R118,IF($X118=1,IF(AB$9=$G118,(1-$M118),0),IF($X118=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,S118,IF($X118=1,IF(AC$9=$G118,(1-$M118),0),IF($X118=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X118=3,1,IF($X118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AO$7+$J118-1),$J118))","v":""},"",{"$f":"IF(L118=\"\", \"\", IF($X118=0,$V118,IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$T$7+$X118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118)))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$CE$7+$K118-1)*$F118)","v":""},"","","","","","","","","","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,IF($AK118=0,$W118,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1)*$F118)))","v":""},"",{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$V$7)*$F118)","v":""}]
[0.22368110114180495,0.13818657293008796,{"$f":"IF(Inventory!AH118=Inventory!$C$1032,0.5,1)*B119","v":0.13818657293008796},{"$f":"Inventory!C118","v":0},{"$f":"Inventory!E118","v":0},{"$f":"Inventory!W118","v":""},{"$f":"'Year 02'!AM119","v":""},{"$f":"IF($J119='Year 02'!$J119,'Year 02'!H119,$J119)","v":""},{"$f":"IF($J119='Year 02'!$J119,'Year 02'!I119,$J119)","v":""},{"$f":"'Year 02'!AN119","v":""},"",{"$f":"IF(E119 = 0, \"\", MATCH($E119,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!BA$7+$J119-1))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$W$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AB$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,1,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0)*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},"","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$B$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$F$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$O$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$BF$7+$K119-1))","v":""},{"$f":"IF(L119=\"\", \"\", VLOOKUP(X119,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,P119,IF($X119=1,IF(Z$9=$G119,(1-$M119),0),IF($X119=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,Q119,IF($X119=1,IF(AA$9=$G119,(1-$M119),0),IF($X119=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,R119,IF($X119=1,IF(AB$9=$G119,(1-$M119),0),IF($X119=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,S119,IF($X119=1,IF(AC$9=$G119,(1-$M119),0),IF($X119=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X119=3,1,IF($X119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AO$7+$J119-1),$J119))","v":""},"",{"$f":"IF(L119=\"\", \"\", IF($X119=0,$V119,IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$T$7+$X119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119)))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$CE$7+$K119-1)*$F119)","v":""},"","","","","","","","","","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,IF($AK119=0,$W119,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1)*$F119)))","v":""},"",{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$V$7)*$F119)","v":""}]
[0.79585502595113478,0.46768352313846795,{"$f":"IF(Inventory!AH119=Inventory!$C$1032,0.5,1)*B120","v":0.46768352313846795},{"$f":"Inventory!C119","v":0},{"$f":"Inventory!E119","v":0},{"$f":"Inventory!W119","v":""},{"$f":"'Year 02'!AM120","v":""},{"$f":"IF($J120='Year 02'!$J120,'Year 02'!H120,$J120)","v":""},{"$f":"IF($J120='Year 02'!$J120,'Year 02'!I120,$J120)","v":""},{"$f":"'Year 02'!AN120","v":""},"",{"$f":"IF(E120 = 0, \"\", MATCH($E120,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!BA$7+$J120-1))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$W$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AB$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,1,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0)*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},"","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$B$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$F$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$O$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$BF$7+$K120-1))","v":""},{"$f":"IF(L120=\"\", \"\", VLOOKUP(X120,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,P120,IF($X120=1,IF(Z$9=$G120,(1-$M120),0),IF($X120=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,Q120,IF($X120=1,IF(AA$9=$G120,(1-$M120),0),IF($X120=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,R120,IF($X120=1,IF(AB$9=$G120,(1-$M120),0),IF($X120=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,S120,IF($X120=1,IF(AC$9=$G120,(1-$M120),0),IF($X120=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X120=3,1,IF($X120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AO$7+$J120-1),$J120))","v":""},"",{"$f":"IF(L120=\"\", \"\", IF($X120=0,$V120,IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$T$7+$X120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120)))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$CE$7+$K120-1)*$F120)","v":""},"","","","","","","","","","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,IF($AK120=0,$W120,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1)*$F120)))","v":""},"",{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$V$7)*$F120)","v":""}]
[0.40898211194931944,1.6062169661183234E-2,{"$f":"IF(Inventory!AH120=Inventory!$C$1032,0.5,1)*B121","v":1.6062169661183234E-2},{"$f":"Inventory!C120","v":0},{"$f":"Inventory!E120","v":0},{"$f":"Inventory!W120","v":""},{"$f":"'Year 02'!AM121","v":""},{"$f":"IF($J121='Year 02'!$J121,'Year 02'!H121,$J121)","v":""},{"$f":"IF($J121='Year 02'!$J121,'Year 02'!I121,$J121)","v":""},{"$f":"'Year 02'!AN121","v":""},"",{"$f":"IF(E121 = 0, \"\", MATCH($E121,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!BA$7+$J121-1))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$W$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AB$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,1,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0)*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},"","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$B$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$F$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$O$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$BF$7+$K121-1))","v":""},{"$f":"IF(L121=\"\", \"\", VLOOKUP(X121,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,P121,IF($X121=1,IF(Z$9=$G121,(1-$M121),0),IF($X121=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,Q121,IF($X121=1,IF(AA$9=$G121,(1-$M121),0),IF($X121=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,R121,IF($X121=1,IF(AB$9=$G121,(1-$M121),0),IF($X121=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,S121,IF($X121=1,IF(AC$9=$G121,(1-$M121),0),IF($X121=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X121=3,1,IF($X121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AO$7+$J121-1),$J121))","v":""},"",{"$f":"IF(L121=\"\", \"\", IF($X121=0,$V121,IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$T$7+$X121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121)))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$CE$7+$K121-1)*$F121)","v":""},"","","","","","","","","","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,IF($AK121=0,$W121,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1)*$F121)))","v":""},"",{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$V$7)*$F121)","v":""}]
[0.3213638651430768,0.57386870311293925,{"$f":"IF(Inventory!AH121=Inventory!$C$1032,0.5,1)*B122","v":0.57386870311293925},{"$f":"Inventory!C121","v":0},{"$f":"Inventory!E121","v":0},{"$f":"Inventory!W121","v":""},{"$f":"'Year 02'!AM122","v":""},{"$f":"IF($J122='Year 02'!$J122,'Year 02'!H122,$J122)","v":""},{"$f":"IF($J122='Year 02'!$J122,'Year 02'!I122,$J122)","v":""},{"$f":"'Year 02'!AN122","v":""},"",{"$f":"IF(E122 = 0, \"\", MATCH($E122,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!BA$7+$J122-1))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$W$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AB$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,1,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0)*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},"","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$B$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$F$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$O$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$BF$7+$K122-1))","v":""},{"$f":"IF(L122=\"\", \"\", VLOOKUP(X122,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,P122,IF($X122=1,IF(Z$9=$G122,(1-$M122),0),IF($X122=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,Q122,IF($X122=1,IF(AA$9=$G122,(1-$M122),0),IF($X122=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,R122,IF($X122=1,IF(AB$9=$G122,(1-$M122),0),IF($X122=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,S122,IF($X122=1,IF(AC$9=$G122,(1-$M122),0),IF($X122=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X122=3,1,IF($X122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AO$7+$J122-1),$J122))","v":""},"",{"$f":"IF(L122=\"\", \"\", IF($X122=0,$V122,IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$T$7+$X122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122)))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$CE$7+$K122-1)*$F122)","v":""},"","","","","","","","","","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,IF($AK122=0,$W122,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1)*$F122)))","v":""},"",{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$V$7)*$F122)","v":""}]
[0.97555179721632823,0.96688232988326051,{"$f":"IF(Inventory!AH122=Inventory!$C$1032,0.5,1)*B123","v":0.96688232988326051},{"$f":"Inventory!C122","v":0},{"$f":"Inventory!E122","v":0},{"$f":"Inventory!W122","v":""},{"$f":"'Year 02'!AM123","v":""},{"$f":"IF($J123='Year 02'!$J123,'Year 02'!H123,$J123)","v":""},{"$f":"IF($J123='Year 02'!$J123,'Year 02'!I123,$J123)","v":""},{"$f":"'Year 02'!AN123","v":""},"",{"$f":"IF(E123 = 0, \"\", MATCH($E123,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!BA$7+$J123-1))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$W$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AB$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,1,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0)*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},"","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$B$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$F$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$O$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$BF$7+$K123-1))","v":""},{"$f":"IF(L123=\"\", \"\", VLOOKUP(X123,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,P123,IF($X123=1,IF(Z$9=$G123,(1-$M123),0),IF($X123=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,Q123,IF($X123=1,IF(AA$9=$G123,(1-$M123),0),IF($X123=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,R123,IF($X123=1,IF(AB$9=$G123,(1-$M123),0),IF($X123=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,S123,IF($X123=1,IF(AC$9=$G123,(1-$M123),0),IF($X123=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X123=3,1,IF($X123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AO$7+$J123-1),$J123))","v":""},"",{"$f":"IF(L123=\"\", \"\", IF($X123=0,$V123,IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$T$7+$X123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123)))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$CE$7+$K123-1)*$F123)","v":""},"","","","","","","","","","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,IF($AK123=0,$W123,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1)*$F123)))","v":""},"",{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$V$7)*$F123)","v":""}]
[0.61032932202133117,0.68335196101379969,{"$f":"IF(Inventory!AH123=Inventory!$C$1032,0.5,1)*B124","v":0.68335196101379969},{"$f":"Inventory!C123","v":0},{"$f":"Inventory!E123","v":0},{"$f":"Inventory!W123","v":""},{"$f":"'Year 02'!AM124","v":""},{"$f":"IF($J124='Year 02'!$J124,'Year 02'!H124,$J124)","v":""},{"$f":"IF($J124='Year 02'!$J124,'Year 02'!I124,$J124)","v":""},{"$f":"'Year 02'!AN124","v":""},"",{"$f":"IF(E124 = 0, \"\", MATCH($E124,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!BA$7+$J124-1))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$W$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AB$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,1,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0)*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},"","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$B$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$F$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$O$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$BF$7+$K124-1))","v":""},{"$f":"IF(L124=\"\", \"\", VLOOKUP(X124,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,P124,IF($X124=1,IF(Z$9=$G124,(1-$M124),0),IF($X124=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,Q124,IF($X124=1,IF(AA$9=$G124,(1-$M124),0),IF($X124=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,R124,IF($X124=1,IF(AB$9=$G124,(1-$M124),0),IF($X124=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,S124,IF($X124=1,IF(AC$9=$G124,(1-$M124),0),IF($X124=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X124=3,1,IF($X124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AO$7+$J124-1),$J124))","v":""},"",{"$f":"IF(L124=\"\", \"\", IF($X124=0,$V124,IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$T$7+$X124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124)))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$CE$7+$K124-1)*$F124)","v":""},"","","","","","","","","","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,IF($AK124=0,$W124,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1)*$F124)))","v":""},"",{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$V$7)*$F124)","v":""}]
[0.79032300823350865,9.914480177093965E-2,{"$f":"IF(Inventory!AH124=Inventory!$C$1032,0.5,1)*B125","v":9.914480177093965E-2},{"$f":"Inventory!C124","v":0},{"$f":"Inventory!E124","v":0},{"$f":"Inventory!W124","v":""},{"$f":"'Year 02'!AM125","v":""},{"$f":"IF($J125='Year 02'!$J125,'Year 02'!H125,$J125)","v":""},{"$f":"IF($J125='Year 02'!$J125,'Year 02'!I125,$J125)","v":""},{"$f":"'Year 02'!AN125","v":""},"",{"$f":"IF(E125 = 0, \"\", MATCH($E125,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!BA$7+$J125-1))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$W$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AB$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,1,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0)*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},"","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$B$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$F$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$O$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$BF$7+$K125-1))","v":""},{"$f":"IF(L125=\"\", \"\", VLOOKUP(X125,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,P125,IF($X125=1,IF(Z$9=$G125,(1-$M125),0),IF($X125=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,Q125,IF($X125=1,IF(AA$9=$G125,(1-$M125),0),IF($X125=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,R125,IF($X125=1,IF(AB$9=$G125,(1-$M125),0),IF($X125=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,S125,IF($X125=1,IF(AC$9=$G125,(1-$M125),0),IF($X125=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X125=3,1,IF($X125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AO$7+$J125-1),$J125))","v":""},"",{"$f":"IF(L125=\"\", \"\", IF($X125=0,$V125,IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$T$7+$X125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125)))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$CE$7+$K125-1)*$F125)","v":""},"","","","","","","","","","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,IF($AK125=0,$W125,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1)*$F125)))","v":""},"",{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$V$7)*$F125)","v":""}]
[0.15963179408724515,0.66627560029875632,{"$f":"IF(Inventory!AH128=Inventory!$C$1032,0.5,1)*B129","v":0.66627560029875632},{"$f":"Inventory!C128","v":0},{"$f":"Inventory!E128","v":0},{"$f":"Inventory!W128","v":""},{"$f":"'Year 02'!AM129","v":""},{"$f":"IF($J129='Year 02'!$J129,'Year 02'!H129,$J129)","v":""},{"$f":"IF($J129='Year 02'!$J129,'Year 02'!I129,$J129)","v":""},{"$f":"'Year 02'!AN129","v":""},"",{"$f":"IF(E129 = 0, \"\", MATCH($E129,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!BA$7+$J129-1))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$W$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AB$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,1,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0)*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},"","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$B$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$F$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$O$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$BF$7+$K129-1))","v":""},{"$f":"IF(L129=\"\", \"\", VLOOKUP(X129,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,P129,IF($X129=1,IF(Z$9=$G129,(1-$M129),0),IF($X129=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,Q129,IF($X129=1,IF(AA$9=$G129,(1-$M129),0),IF($X129=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,R129,IF($X129=1,IF(AB$9=$G129,(1-$M129),0),IF($X129=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,S129,IF($X129=1,IF(AC$9=$G129,(1-$M129),0),IF($X129=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X129=3,1,IF($X129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AO$7+$J129-1),$J129))","v":""},"",{"$f":"IF(L129=\"\", \"\", IF($X129=0,$V129,IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$T$7+$X129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129)))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$CE$7+$K129-1)*$F129)","v":""},"","","","","","","","","","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,IF($AK129=0,$W129,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1)*$F129)))","v":""},"",{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$V$7)*$F129)","v":""}]
[0.87663956217986738,0.83385446836853805,{"$f":"IF(Inventory!AH133=Inventory!$C$1032,0.5,1)*B134","v":0.83385446836853805},{"$f":"Inventory!C133","v":0},{"$f":"Inventory!E133","v":0},{"$f":"Inventory!W133","v":""},{"$f":"'Year 02'!AM134","v":""},{"$f":"IF($J134='Year 02'!$J134,'Year 02'!H134,$J134)","v":""},{"$f":"IF($J134='Year 02'!$J134,'Year 02'!I134,$J134)","v":""},{"$f":"'Year 02'!AN134","v":""},"",{"$f":"IF(E134 = 0, \"\", MATCH($E134,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!BA$7+$J134-1))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$W$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AB$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,1,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0)*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},"","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$B$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$F$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$O$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$BF$7+$K134-1))","v":""},{"$f":"IF(L134=\"\", \"\", VLOOKUP(X134,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,P134,IF($X134=1,IF(Z$9=$G134,(1-$M134),0),IF($X134=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,Q134,IF($X134=1,IF(AA$9=$G134,(1-$M134),0),IF($X134=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,R134,IF($X134=1,IF(AB$9=$G134,(1-$M134),0),IF($X134=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,S134,IF($X134=1,IF(AC$9=$G134,(1-$M134),0),IF($X134=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X134=3,1,IF($X134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AO$7+$J134-1),$J134))","v":""},"",{"$f":"IF(L134=\"\", \"\", IF($X134=0,$V134,IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$T$7+$X134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134)))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$CE$7+$K134-1)*$F134)","v":""},"","","","","","","","","","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,IF($AK134=0,$W134,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1)*$F134)))","v":""},"",{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$V$7)*$F134)","v":""}]
[0.16696462880476737,5.6849908164301355E-2,{"$f":"IF(Inventory!AH141=Inventory!$C$1032,0.5,1)*B142","v":5.6849908164301355E-2},{"$f":"Inventory!C141","v":0},{"$f":"Inventory!E141","v":0},{"$f":"Inventory!W141","v":""},{"$f":"'Year 02'!AM142","v":""},{"$f":"IF($J142='Year 02'!$J142,'Year 02'!H142,$J142)","v":""},{"$f":"IF($J142='Year 02'!$J142,'Year 02'!I142,$J142)","v":""},{"$f":"'Year 02'!AN142","v":""},"",{"$f":"IF(E142 = 0, \"\", MATCH($E142,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!BA$7+$J142-1))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$W$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AB$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,1,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0)*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},"","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$B$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$F$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$O$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$BF$7+$K142-1))","v":""},{"$f":"IF(L142=\"\", \"\", VLOOKUP(X142,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,P142,IF($X142=1,IF(Z$9=$G142,(1-$M142),0),IF($X142=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,Q142,IF($X142=1,IF(AA$9=$G142,(1-$M142),0),IF($X142=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,R142,IF($X142=1,IF(AB$9=$G142,(1-$M142),0),IF($X142=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,S142,IF($X142=1,IF(AC$9=$G142,(1-$M142),0),IF($X142=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X142=3,1,IF($X142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AO$7+$J142-1),$J142))","v":""},"",{"$f":"IF(L142=\"\", \"\", IF($X142=0,$V142,IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$T$7+$X142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142)))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$CE$7+$K142-1)*$F142)","v":""},"","","","","","","","","","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,IF($AK142=0,$W142,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1)*$F142)))","v":""},"",{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$V$7)*$F142)","v":""}]
[0.39719605673810843,0.28622315961885458,{"$f":"IF(Inventory!AH146=Inventory!$C$1032,0.5,1)*B147","v":0.28622315961885458},{"$f":"Inventory!C146","v":0},{"$f":"Inventory!E146","v":0},{"$f":"Inventory!W146","v":""},{"$f":"'Year 02'!AM147","v":""},{"$f":"IF($J147='Year 02'!$J147,'Year 02'!H147,$J147)","v":""},{"$f":"IF($J147='Year 02'!$J147,'Year 02'!I147,$J147)","v":""},{"$f":"'Year 02'!AN147","v":""},"",{"$f":"IF(E147 = 0, \"\", MATCH($E147,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!BA$7+$J147-1))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$W$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AB$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,1,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0)*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},"","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$B$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$F$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$O$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$BF$7+$K147-1))","v":""},{"$f":"IF(L147=\"\", \"\", VLOOKUP(X147,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,P147,IF($X147=1,IF(Z$9=$G147,(1-$M147),0),IF($X147=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,Q147,IF($X147=1,IF(AA$9=$G147,(1-$M147),0),IF($X147=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,R147,IF($X147=1,IF(AB$9=$G147,(1-$M147),0),IF($X147=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,S147,IF($X147=1,IF(AC$9=$G147,(1-$M147),0),IF($X147=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X147=3,1,IF($X147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AO$7+$J147-1),$J147))","v":""},"",{"$f":"IF(L147=\"\", \"\", IF($X147=0,$V147,IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$T$7+$X147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147)))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$CE$7+$K147-1)*$F147)","v":""},"","","","","","","","","","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,IF($AK147=0,$W147,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1)*$F147)))","v":""},"",{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$V$7)*$F147)","v":""}]
[0.25400452897846715,0.41275184371607831,{"$f":"IF(Inventory!AH154=Inventory!$C$1032,0.5,1)*B155","v":0.41275184371607831},{"$f":"Inventory!C154","v":0},{"$f":"Inventory!E154","v":0},{"$f":"Inventory!W154","v":""},{"$f":"'Year 02'!AM155","v":""},{"$f":"IF($J155='Year 02'!$J155,'Year 02'!H155,$J155)","v":""},{"$f":"IF($J155='Year 02'!$J155,'Year 02'!I155,$J155)","v":""},{"$f":"'Year 02'!AN155","v":""},"",{"$f":"IF(E155 = 0, \"\", MATCH($E155,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!BA$7+$J155-1))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$W$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AB$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,1,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0)*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},"","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$B$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$F$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$O$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$BF$7+$K155-1))","v":""},{"$f":"IF(L155=\"\", \"\", VLOOKUP(X155,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,P155,IF($X155=1,IF(Z$9=$G155,(1-$M155),0),IF($X155=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,Q155,IF($X155=1,IF(AA$9=$G155,(1-$M155),0),IF($X155=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,R155,IF($X155=1,IF(AB$9=$G155,(1-$M155),0),IF($X155=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,S155,IF($X155=1,IF(AC$9=$G155,(1-$M155),0),IF($X155=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X155=3,1,IF($X155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AO$7+$J155-1),$J155))","v":""},"",{"$f":"IF(L155=\"\", \"\", IF($X155=0,$V155,IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$T$7+$X155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155)))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$CE$7+$K155-1)*$F155)","v":""},"","","","","","","","","","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,IF($AK155=0,$W155,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1)*$F155)))","v":""},"",{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$V$7)*$F155)","v":""}]
[3.8491583230351289E-2,0.90368319073843895,{"$f":"IF(Inventory!AH161=Inventory!$C$1032,0.5,1)*B162","v":0.90368319073843895},{"$f":"Inventory!C161","v":0},{"$f":"Inventory!E161","v":0},{"$f":"Inventory!W161","v":""},{"$f":"'Year 02'!AM162","v":""},{"$f":"IF($J162='Year 02'!$J162,'Year 02'!H162,$J162)","v":""},{"$f":"IF($J162='Year 02'!$J162,'Year 02'!I162,$J162)","v":""},{"$f":"'Year 02'!AN162","v":""},"",{"$f":"IF(E162 = 0, \"\", MATCH($E162,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!BA$7+$J162-1))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$W$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AB$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,1,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0)*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},"","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$B$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$F$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$O$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$BF$7+$K162-1))","v":""},{"$f":"IF(L162=\"\", \"\", VLOOKUP(X162,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,P162,IF($X162=1,IF(Z$9=$G162,(1-$M162),0),IF($X162=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,Q162,IF($X162=1,IF(AA$9=$G162,(1-$M162),0),IF($X162=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,R162,IF($X162=1,IF(AB$9=$G162,(1-$M162),0),IF($X162=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,S162,IF($X162=1,IF(AC$9=$G162,(1-$M162),0),IF($X162=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X162=3,1,IF($X162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AO$7+$J162-1),$J162))","v":""},"",{"$f":"IF(L162=\"\", \"\", IF($X162=0,$V162,IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$T$7+$X162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162)))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$CE$7+$K162-1)*$F162)","v":""},"","","","","","","","","","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,IF($AK162=0,$W162,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1)*$F162)))","v":""},"",{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$V$7)*$F162)","v":""}]
[0.28952592767563201,0.13363083324100622,{"$f":"IF(Inventory!AH166=Inventory!$C$1032,0.5,1)*B167","v":0.13363083324100622},{"$f":"Inventory!C166","v":0},{"$f":"Inventory!E166","v":0},{"$f":"Inventory!W166","v":""},{"$f":"'Year 02'!AM167","v":""},{"$f":"IF($J167='Year 02'!$J167,'Year 02'!H167,$J167)","v":""},{"$f":"IF($J167='Year 02'!$J167,'Year 02'!I167,$J167)","v":""},{"$f":"'Year 02'!AN167","v":""},"",{"$f":"IF(E167 = 0, \"\", MATCH($E167,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!BA$7+$J167-1))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$W$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AB$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,1,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0)*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},"","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$B$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$F$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$O$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$BF$7+$K167-1))","v":""},{"$f":"IF(L167=\"\", \"\", VLOOKUP(X167,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,P167,IF($X167=1,IF(Z$9=$G167,(1-$M167),0),IF($X167=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,Q167,IF($X167=1,IF(AA$9=$G167,(1-$M167),0),IF($X167=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,R167,IF($X167=1,IF(AB$9=$G167,(1-$M167),0),IF($X167=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,S167,IF($X167=1,IF(AC$9=$G167,(1-$M167),0),IF($X167=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X167=3,1,IF($X167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AO$7+$J167-1),$J167))","v":""},"",{"$f":"IF(L167=\"\", \"\", IF($X167=0,$V167,IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$T$7+$X167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167)))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$CE$7+$K167-1)*$F167)","v":""},"","","","","","","","","","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,IF($AK167=0,$W167,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1)*$F167)))","v":""},"",{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$V$7)*$F167)","v":""}]
[0.5831946949045671,4.2290390196820127E-2,{"$f":"IF(Inventory!AH174=Inventory!$C$1032,0.5,1)*B175","v":4.2290390196820127E-2},{"$f":"Inventory!C174","v":0},{"$f":"Inventory!E174","v":0},{"$f":"Inventory!W174","v":""},{"$f":"'Year 02'!AM175","v":""},{"$f":"IF($J175='Year 02'!$J175,'Year 02'!H175,$J175)","v":""},{"$f":"IF($J175='Year 02'!$J175,'Year 02'!I175,$J175)","v":""},{"$f":"'Year 02'!AN175","v":""},"",{"$f":"IF(E175 = 0, \"\", MATCH($E175,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!BA$7+$J175-1))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$W$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AB$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,1,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0)*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},"","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$B$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$F$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$O$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$BF$7+$K175-1))","v":""},{"$f":"IF(L175=\"\", \"\", VLOOKUP(X175,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,P175,IF($X175=1,IF(Z$9=$G175,(1-$M175),0),IF($X175=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,Q175,IF($X175=1,IF(AA$9=$G175,(1-$M175),0),IF($X175=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,R175,IF($X175=1,IF(AB$9=$G175,(1-$M175),0),IF($X175=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,S175,IF($X175=1,IF(AC$9=$G175,(1-$M175),0),IF($X175=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X175=3,1,IF($X175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AO$7+$J175-1),$J175))","v":""},"",{"$f":"IF(L175=\"\", \"\", IF($X175=0,$V175,IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$T$7+$X175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175)))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$CE$7+$K175-1)*$F175)","v":""},"","","","","","","","","","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,IF($AK175=0,$W175,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1)*$F175)))","v":""},"",{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$V$7)*$F175)","v":""}]
[0.25146013111479903,0.96117804557219089,{"$f":"IF(Inventory!AH179=Inventory!$C$1032,0.5,1)*B180","v":0.96117804557219089},{"$f":"Inventory!C179","v":0},{"$f":"Inventory!E179","v":0},{"$f":"Inventory!W179","v":""},{"$f":"'Year 02'!AM180","v":""},{"$f":"IF($J180='Year 02'!$J180,'Year 02'!H180,$J180)","v":""},{"$f":"IF($J180='Year 02'!$J180,'Year 02'!I180,$J180)","v":""},{"$f":"'Year 02'!AN180","v":""},"",{"$f":"IF(E180 = 0, \"\", MATCH($E180,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!BA$7+$J180-1))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$W$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AB$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,1,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0)*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},"","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$B$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$F$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$O$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$BF$7+$K180-1))","v":""},{"$f":"IF(L180=\"\", \"\", VLOOKUP(X180,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,P180,IF($X180=1,IF(Z$9=$G180,(1-$M180),0),IF($X180=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,Q180,IF($X180=1,IF(AA$9=$G180,(1-$M180),0),IF($X180=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,R180,IF($X180=1,IF(AB$9=$G180,(1-$M180),0),IF($X180=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,S180,IF($X180=1,IF(AC$9=$G180,(1-$M180),0),IF($X180=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X180=3,1,IF($X180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AO$7+$J180-1),$J180))","v":""},"",{"$f":"IF(L180=\"\", \"\", IF($X180=0,$V180,IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$T$7+$X180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180)))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$CE$7+$K180-1)*$F180)","v":""},"","","","","","","","","","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,IF($AK180=0,$W180,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1)*$F180)))","v":""},"",{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$V$7)*$F180)","v":""}]
[0.13111512957644056,0.67554271474644434,{"$f":"IF(Inventory!AH187=Inventory!$C$1032,0.5,1)*B188","v":0.67554271474644434},{"$f":"Inventory!C187","v":0},{"$f":"Inventory!E187","v":0},{"$f":"Inventory!W187","v":""},{"$f":"'Year 02'!AM188","v":""},{"$f":"IF($J188='Year 02'!$J188,'Year 02'!H188,$J188)","v":""},{"$f":"IF($J188='Year 02'!$J188,'Year 02'!I188,$J188)","v":""},{"$f":"'Year 02'!AN188","v":""},"",{"$f":"IF(E188 = 0, \"\", MATCH($E188,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!BA$7+$J188-1))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$W$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AB$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,1,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0)*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},"","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$B$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$F$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$O$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$BF$7+$K188-1))","v":""},{"$f":"IF(L188=\"\", \"\", VLOOKUP(X188,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,P188,IF($X188=1,IF(Z$9=$G188,(1-$M188),0),IF($X188=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,Q188,IF($X188=1,IF(AA$9=$G188,(1-$M188),0),IF($X188=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,R188,IF($X188=1,IF(AB$9=$G188,(1-$M188),0),IF($X188=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,S188,IF($X188=1,IF(AC$9=$G188,(1-$M188),0),IF($X188=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X188=3,1,IF($X188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AO$7+$J188-1),$J188))","v":""},"",{"$f":"IF(L188=\"\", \"\", IF($X188=0,$V188,IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$T$7+$X188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188)))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$CE$7+$K188-1)*$F188)","v":""},"","","","","","","","","","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,IF($AK188=0,$W188,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1)*$F188)))","v":""},"",{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$V$7)*$F188)","v":""}]
[0.97369790128954481,0.74747863723093522,{"$f":"IF(Inventory!AH195=Inventory!$C$1032,0.5,1)*B196","v":0.74747863723093522},{"$f":"Inventory!C195","v":0},{"$f":"Inventory!E195","v":0},{"$f":"Inventory!W195","v":""},{"$f":"'Year 02'!AM196","v":""},{"$f":"IF($J196='Year 02'!$J196,'Year 02'!H196,$J196)","v":""},{"$f":"IF($J196='Year 02'!$J196,'Year 02'!I196,$J196)","v":""},{"$f":"'Year 02'!AN196","v":""},"",{"$f":"IF(E196 = 0, \"\", MATCH($E196,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!BA$7+$J196-1))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$W$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AB$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,1,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0)*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},"","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$B$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$F$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$O$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$BF$7+$K196-1))","v":""},{"$f":"IF(L196=\"\", \"\", VLOOKUP(X196,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,P196,IF($X196=1,IF(Z$9=$G196,(1-$M196),0),IF($X196=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,Q196,IF($X196=1,IF(AA$9=$G196,(1-$M196),0),IF($X196=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,R196,IF($X196=1,IF(AB$9=$G196,(1-$M196),0),IF($X196=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,S196,IF($X196=1,IF(AC$9=$G196,(1-$M196),0),IF($X196=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X196=3,1,IF($X196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AO$7+$J196-1),$J196))","v":""},"",{"$f":"IF(L196=\"\", \"\", IF($X196=0,$V196,IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$T$7+$X196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196)))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$CE$7+$K196-1)*$F196)","v":""},"","","","","","","","","","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,IF($AK196=0,$W196,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1)*$F196)))","v":""},"",{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$V$7)*$F196)","v":""}]
[0.92923855343247697,0.86307749604131134,{"$f":"IF(Inventory!AH202=Inventory!$C$1032,0.5,1)*B203","v":0.86307749604131134},{"$f":"Inventory!C202","v":0},{"$f":"Inventory!E202","v":0},{"$f":"Inventory!W202","v":""},{"$f":"'Year 02'!AM203","v":""},{"$f":"IF($J203='Year 02'!$J203,'Year 02'!H203,$J203)","v":""},{"$f":"IF($J203='Year 02'!$J203,'Year 02'!I203,$J203)","v":""},{"$f":"'Year 02'!AN203","v":""},"",{"$f":"IF(E203 = 0, \"\", MATCH($E203,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!BA$7+$J203-1))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$W$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AB$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,1,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0)*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},"","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$B$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$F$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$O$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$BF$7+$K203-1))","v":""},{"$f":"IF(L203=\"\", \"\", VLOOKUP(X203,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,P203,IF($X203=1,IF(Z$9=$G203,(1-$M203),0),IF($X203=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,Q203,IF($X203=1,IF(AA$9=$G203,(1-$M203),0),IF($X203=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,R203,IF($X203=1,IF(AB$9=$G203,(1-$M203),0),IF($X203=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,S203,IF($X203=1,IF(AC$9=$G203,(1-$M203),0),IF($X203=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X203=3,1,IF($X203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AO$7+$J203-1),$J203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($C203<=AD203,5,IF($C203<=AC203+AD203,4,IF($C203<=AB203+AC203+AD203,3,IF($C203<=AA203+AB203+AC203+AD203,2,1))))+($AE203-1)*5)","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,$V203,IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$T$7+$X203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203)))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$CE$7+$K203-1)*$F203)","v":""},"","","","","","","","","","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,IF($AK203=0,$W203,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1)*$F203)))","v":""},"",{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$V$7)*$F203)","v":""}]
[0.93515273117992659,0.46719063526273985,{"$f":"IF(Inventory!AH207=Inventory!$C$1032,0.5,1)*B208","v":0.46719063526273985},{"$f":"Inventory!C207","v":0},{"$f":"Inventory!E207","v":0},{"$f":"Inventory!W207","v":""},{"$f":"'Year 02'!AM208","v":""},{"$f":"IF($J208='Year 02'!$J208,'Year 02'!H208,$J208)","v":""},{"$f":"IF($J208='Year 02'!$J208,'Year 02'!I208,$J208)","v":""},{"$f":"'Year 02'!AN208","v":""},"",{"$f":"IF(E208 = 0, \"\", MATCH($E208,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!BA$7+$J208-1))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$W$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AB$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,1,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0)*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},"","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$B$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$F$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$O$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$BF$7+$K208-1))","v":""},{"$f":"IF(L208=\"\", \"\", VLOOKUP(X208,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,P208,IF($X208=1,IF(Z$9=$G208,(1-$M208),0),IF($X208=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,Q208,IF($X208=1,IF(AA$9=$G208,(1-$M208),0),IF($X208=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,R208,IF($X208=1,IF(AB$9=$G208,(1-$M208),0),IF($X208=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,S208,IF($X208=1,IF(AC$9=$G208,(1-$M208),0),IF($X208=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X208=3,1,IF($X208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AO$7+$J208-1),$J208))","v":""},"",{"$f":"IF(L208=\"\", \"\", IF($X208=0,$V208,IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$T$7+$X208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208)))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$CE$7+$K208-1)*$F208)","v":""},"","","","","","","","","","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,IF($AK208=0,$W208,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1)*$F208)))","v":""},"",{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$V$7)*$F208)","v":""}]
[0.61601066496032553,0.65287270907559913,{"$f":"IF(Inventory!AH215=Inventory!$C$1032,0.5,1)*B216","v":0.65287270907559913},{"$f":"Inventory!C215","v":0},{"$f":"Inventory!E215","v":0},{"$f":"Inventory!W215","v":""},{"$f":"'Year 02'!AM216","v":""},{"$f":"IF($J216='Year 02'!$J216,'Year 02'!H216,$J216)","v":""},{"$f":"IF($J216='Year 02'!$J216,'Year 02'!I216,$J216)","v":""},{"$f":"'Year 02'!AN216","v":""},"",{"$f":"IF(E216 = 0, \"\", MATCH($E216,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!BA$7+$J216-1))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$W$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AB$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,1,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0)*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},"","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$B$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$F$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$O$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$BF$7+$K216-1))","v":""},{"$f":"IF(L216=\"\", \"\", VLOOKUP(X216,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,P216,IF($X216=1,IF(Z$9=$G216,(1-$M216),0),IF($X216=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,Q216,IF($X216=1,IF(AA$9=$G216,(1-$M216),0),IF($X216=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,R216,IF($X216=1,IF(AB$9=$G216,(1-$M216),0),IF($X216=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,S216,IF($X216=1,IF(AC$9=$G216,(1-$M216),0),IF($X216=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X216=3,1,IF($X216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AO$7+$J216-1),$J216))","v":""},"",{"$f":"IF(L216=\"\", \"\", IF($X216=0,$V216,IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$T$7+$X216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216)))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$CE$7+$K216-1)*$F216)","v":""},"","","","","","","","","","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,IF($AK216=0,$W216,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1)*$F216)))","v":""},"",{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$V$7)*$F216)","v":""}]
[0.55058665900312653,0.22515944375859531,{"$f":"IF(Inventory!AH220=Inventory!$C$1032,0.5,1)*B221","v":0.22515944375859531},{"$f":"Inventory!C220","v":0},{"$f":"Inventory!E220","v":0},{"$f":"Inventory!W220","v":""},{"$f":"'Year 02'!AM221","v":""},{"$f":"IF($J221='Year 02'!$J221,'Year 02'!H221,$J221)","v":""},{"$f":"IF($J221='Year 02'!$J221,'Year 02'!I221,$J221)","v":""},{"$f":"'Year 02'!AN221","v":""},"",{"$f":"IF(E221 = 0, \"\", MATCH($E221,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!BA$7+$J221-1))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$W$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AB$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,1,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0)*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},"","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$B$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$F$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$O$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$BF$7+$K221-1))","v":""},{"$f":"IF(L221=\"\", \"\", VLOOKUP(X221,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,P221,IF($X221=1,IF(Z$9=$G221,(1-$M221),0),IF($X221=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,Q221,IF($X221=1,IF(AA$9=$G221,(1-$M221),0),IF($X221=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,R221,IF($X221=1,IF(AB$9=$G221,(1-$M221),0),IF($X221=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,S221,IF($X221=1,IF(AC$9=$G221,(1-$M221),0),IF($X221=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X221=3,1,IF($X221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AO$7+$J221-1),$J221))","v":""},"",{"$f":"IF(L221=\"\", \"\", IF($X221=0,$V221,IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$T$7+$X221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221)))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$CE$7+$K221-1)*$F221)","v":""},"","","","","","","","","","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,IF($AK221=0,$W221,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1)*$F221)))","v":""},"",{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$V$7)*$F221)","v":""}]
[0.9586828287959136,0.19263527604803543,{"$f":"IF(Inventory!AH228=Inventory!$C$1032,0.5,1)*B229","v":0.19263527604803543},{"$f":"Inventory!C228","v":0},{"$f":"Inventory!E228","v":0},{"$f":"Inventory!W228","v":""},{"$f":"'Year 02'!AM229","v":""},{"$f":"IF($J229='Year 02'!$J229,'Year 02'!H229,$J229)","v":""},{"$f":"IF($J229='Year 02'!$J229,'Year 02'!I229,$J229)","v":""},{"$f":"'Year 02'!AN229","v":""},"",{"$f":"IF(E229 = 0, \"\", MATCH($E229,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!BA$7+$J229-1))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$W$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AB$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,1,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0)*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},"","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$B$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$F$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$O$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$BF$7+$K229-1))","v":""},{"$f":"IF(L229=\"\", \"\", VLOOKUP(X229,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,P229,IF($X229=1,IF(Z$9=$G229,(1-$M229),0),IF($X229=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,Q229,IF($X229=1,IF(AA$9=$G229,(1-$M229),0),IF($X229=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,R229,IF($X229=1,IF(AB$9=$G229,(1-$M229),0),IF($X229=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,S229,IF($X229=1,IF(AC$9=$G229,(1-$M229),0),IF($X229=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X229=3,1,IF($X229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AO$7+$J229-1),$J229))","v":""},"",{"$f":"IF(L229=\"\", \"\", IF($X229=0,$V229,IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$T$7+$X229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229)))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$CE$7+$K229-1)*$F229)","v":""},"","","","","","","","","","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,IF($AK229=0,$W229,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1)*$F229)))","v":""},"",{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$V$7)*$F229)","v":""}]
[0.22717368575627261,0.81185885395110635,{"$f":"IF(Inventory!AH240=Inventory!$C$1032,0.5,1)*B241","v":0.81185885395110635},{"$f":"Inventory!C240","v":0},{"$f":"Inventory!E240","v":0},{"$f":"Inventory!W240","v":""},{"$f":"'Year 02'!AM241","v":""},{"$f":"IF($J241='Year 02'!$J241,'Year 02'!H241,$J241)","v":""},{"$f":"IF($J241='Year 02'!$J241,'Year 02'!I241,$J241)","v":""},{"$f":"'Year 02'!AN241","v":""},"",{"$f":"IF(E241 = 0, \"\", MATCH($E241,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!BA$7+$J241-1))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$W$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AB$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,1,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0)*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},"","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$B$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$F$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$O$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$BF$7+$K241-1))","v":""},{"$f":"IF(L241=\"\", \"\", VLOOKUP(X241,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,P241,IF($X241=1,IF(Z$9=$G241,(1-$M241),0),IF($X241=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,Q241,IF($X241=1,IF(AA$9=$G241,(1-$M241),0),IF($X241=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,R241,IF($X241=1,IF(AB$9=$G241,(1-$M241),0),IF($X241=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,S241,IF($X241=1,IF(AC$9=$G241,(1-$M241),0),IF($X241=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X241=3,1,IF($X241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AO$7+$J241-1),$J241))","v":""},"",{"$f":"IF(L241=\"\", \"\", IF($X241=0,$V241,IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$T$7+$X241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241)))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$CE$7+$K241-1)*$F241)","v":""},"","","","","","","","","","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,IF($AK241=0,$W241,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1)*$F241)))","v":""},"",{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$V$7)*$F241)","v":""}]
[0.70069636480149611,0.60500175256731537,{"$f":"IF(Inventory!AH245=Inventory!$C$1032,0.5,1)*B246","v":0.60500175256731537},{"$f":"Inventory!C245","v":0},{"$f":"Inventory!E245","v":0},{"$f":"Inventory!W245","v":""},{"$f":"'Year 02'!AM246","v":""},{"$f":"IF($J246='Year 02'!$J246,'Year 02'!H246,$J246)","v":""},{"$f":"IF($J246='Year 02'!$J246,'Year 02'!I246,$J246)","v":""},{"$f":"'Year 02'!AN246","v":""},"",{"$f":"IF(E246 = 0, \"\", MATCH($E246,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!BA$7+$J246-1))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$W$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AB$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,1,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0)*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},"","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$B$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$F$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$O$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$BF$7+$K246-1))","v":""},{"$f":"IF(L246=\"\", \"\", VLOOKUP(X246,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,P246,IF($X246=1,IF(Z$9=$G246,(1-$M246),0),IF($X246=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,Q246,IF($X246=1,IF(AA$9=$G246,(1-$M246),0),IF($X246=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,R246,IF($X246=1,IF(AB$9=$G246,(1-$M246),0),IF($X246=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,S246,IF($X246=1,IF(AC$9=$G246,(1-$M246),0),IF($X246=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X246=3,1,IF($X246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AO$7+$J246-1),$J246))","v":""},"",{"$f":"IF(L246=\"\", \"\", IF($X246=0,$V246,IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$T$7+$X246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246)))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$CE$7+$K246-1)*$F246)","v":""},"","","","","","","","","","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,IF($AK246=0,$W246,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1)*$F246)))","v":""},"",{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$V$7)*$F246)","v":""}]
[0.64368701496519132,0.31874952990037542,{"$f":"IF(Inventory!AH248=Inventory!$C$1032,0.5,1)*B249","v":0.31874952990037542},{"$f":"Inventory!C248","v":0},{"$f":"Inventory!E248","v":0},{"$f":"Inventory!W248","v":""},{"$f":"'Year 02'!AM249","v":""},{"$f":"IF($J249='Year 02'!$J249,'Year 02'!H249,$J249)","v":""},{"$f":"IF($J249='Year 02'!$J249,'Year 02'!I249,$J249)","v":""},{"$f":"'Year 02'!AN249","v":""},"",{"$f":"IF(E249 = 0, \"\", MATCH($E249,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!BA$7+$J249-1))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$W$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AB$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,1,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0)*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},"","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$B$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$F$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$O$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$BF$7+$K249-1))","v":""},{"$f":"IF(L249=\"\", \"\", VLOOKUP(X249,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,P249,IF($X249=1,IF(Z$9=$G249,(1-$M249),0),IF($X249=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,Q249,IF($X249=1,IF(AA$9=$G249,(1-$M249),0),IF($X249=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,R249,IF($X249=1,IF(AB$9=$G249,(1-$M249),0),IF($X249=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,S249,IF($X249=1,IF(AC$9=$G249,(1-$M249),0),IF($X249=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X249=3,1,IF($X249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AO$7+$J249-1),$J249))","v":""},"",{"$f":"IF(L249=\"\", \"\", IF($X249=0,$V249,IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$T$7+$X249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249)))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$CE$7+$K249-1)*$F249)","v":""},"","","","","","","","","","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,IF($AK249=0,$W249,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1)*$F249)))","v":""},"",{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$V$7)*$F249)","v":""}]
[0.25057355181926455,0.62566682086194436,{"$f":"IF(Inventory!AH260=Inventory!$C$1032,0.5,1)*B261","v":0.62566682086194436},{"$f":"Inventory!C260","v":0},{"$f":"Inventory!E260","v":0},{"$f":"Inventory!W260","v":""},{"$f":"'Year 02'!AM261","v":""},{"$f":"IF($J261='Year 02'!$J261,'Year 02'!H261,$J261)","v":""},{"$f":"IF($J261='Year 02'!$J261,'Year 02'!I261,$J261)","v":""},{"$f":"'Year 02'!AN261","v":""},"",{"$f":"IF(E261 = 0, \"\", MATCH($E261,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!BA$7+$J261-1))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$W$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AB$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,1,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0)*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},"","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$B$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$F$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$O$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$BF$7+$K261-1))","v":""},{"$f":"IF(L261=\"\", \"\", VLOOKUP(X261,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,P261,IF($X261=1,IF(Z$9=$G261,(1-$M261),0),IF($X261=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,Q261,IF($X261=1,IF(AA$9=$G261,(1-$M261),0),IF($X261=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,R261,IF($X261=1,IF(AB$9=$G261,(1-$M261),0),IF($X261=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,S261,IF($X261=1,IF(AC$9=$G261,(1-$M261),0),IF($X261=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X261=3,1,IF($X261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AO$7+$J261-1),$J261))","v":""},"",{"$f":"IF(L261=\"\", \"\", IF($X261=0,$V261,IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$T$7+$X261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261)))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$CE$7+$K261-1)*$F261)","v":""},"","","","","","","","","","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,IF($AK261=0,$W261,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1)*$F261)))","v":""},"",{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$V$7)*$F261)","v":""}]
[0.47004759538758956,0.20311916102789562,{"$f":"IF(Inventory!AH261=Inventory!$C$1032,0.5,1)*B262","v":0.20311916102789562},{"$f":"Inventory!C261","v":0},{"$f":"Inventory!E261","v":0},{"$f":"Inventory!W261","v":""},{"$f":"'Year 02'!AM262","v":""},{"$f":"IF($J262='Year 02'!$J262,'Year 02'!H262,$J262)","v":""},{"$f":"IF($J262='Year 02'!$J262,'Year 02'!I262,$J262)","v":""},{"$f":"'Year 02'!AN262","v":""},"",{"$f":"IF(E262 = 0, \"\", MATCH($E262,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!BA$7+$J262-1))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$W$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AB$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,1,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0)*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},"","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$B$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$F$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$O$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$BF$7+$K262-1))","v":""},{"$f":"IF(L262=\"\", \"\", VLOOKUP(X262,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,P262,IF($X262=1,IF(Z$9=$G262,(1-$M262),0),IF($X262=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,Q262,IF($X262=1,IF(AA$9=$G262,(1-$M262),0),IF($X262=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,R262,IF($X262=1,IF(AB$9=$G262,(1-$M262),0),IF($X262=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,S262,IF($X262=1,IF(AC$9=$G262,(1-$M262),0),IF($X262=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X262=3,1,IF($X262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AO$7+$J262-1),$J262))","v":""},"",{"$f":"IF(L262=\"\", \"\", IF($X262=0,$V262,IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$T$7+$X262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262)))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$CE$7+$K262-1)*$F262)","v":""},"","","","","","","","","","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,IF($AK262=0,$W262,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1)*$F262)))","v":""},"",{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$V$7)*$F262)","v":""}]
[0.18738736106419207,0.81182082553331891,{"$f":"IF(Inventory!AH273=Inventory!$C$1032,0.5,1)*B274","v":0.81182082553331891},{"$f":"Inventory!C273","v":0},{"$f":"Inventory!E273","v":0},{"$f":"Inventory!W273","v":""},{"$f":"'Year 02'!AM274","v":""},{"$f":"IF($J274='Year 02'!$J274,'Year 02'!H274,$J274)","v":""},{"$f":"IF($J274='Year 02'!$J274,'Year 02'!I274,$J274)","v":""},{"$f":"'Year 02'!AN274","v":""},"",{"$f":"IF(E274 = 0, \"\", MATCH($E274,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!BA$7+$J274-1))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$W$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AB$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,1,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0)*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},"","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$B$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$F$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$O$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$BF$7+$K274-1))","v":""},{"$f":"IF(L274=\"\", \"\", VLOOKUP(X274,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,P274,IF($X274=1,IF(Z$9=$G274,(1-$M274),0),IF($X274=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,Q274,IF($X274=1,IF(AA$9=$G274,(1-$M274),0),IF($X274=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,R274,IF($X274=1,IF(AB$9=$G274,(1-$M274),0),IF($X274=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,S274,IF($X274=1,IF(AC$9=$G274,(1-$M274),0),IF($X274=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X274=3,1,IF($X274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AO$7+$J274-1),$J274))","v":""},"",{"$f":"IF(L274=\"\", \"\", IF($X274=0,$V274,IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$T$7+$X274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274)))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$CE$7+$K274-1)*$F274)","v":""},"","","","","","","","","","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,IF($AK274=0,$W274,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1)*$F274)))","v":""},"",{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$V$7)*$F274)","v":""}]
[8.938800763174215E-2,0.80640205049368807,{"$f":"IF(Inventory!AH278=Inventory!$C$1032,0.5,1)*B279","v":0.80640205049368807},{"$f":"Inventory!C278","v":0},{"$f":"Inventory!E278","v":0},{"$f":"Inventory!W278","v":""},{"$f":"'Year 02'!AM279","v":""},{"$f":"IF($J279='Year 02'!$J279,'Year 02'!H279,$J279)","v":""},{"$f":"IF($J279='Year 02'!$J279,'Year 02'!I279,$J279)","v":""},{"$f":"'Year 02'!AN279","v":""},"",{"$f":"IF(E279 = 0, \"\", MATCH($E279,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!BA$7+$J279-1))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$W$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AB$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,1,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0)*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},"","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$B$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$F$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$O$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$BF$7+$K279-1))","v":""},{"$f":"IF(L279=\"\", \"\", VLOOKUP(X279,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,P279,IF($X279=1,IF(Z$9=$G279,(1-$M279),0),IF($X279=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,Q279,IF($X279=1,IF(AA$9=$G279,(1-$M279),0),IF($X279=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,R279,IF($X279=1,IF(AB$9=$G279,(1-$M279),0),IF($X279=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,S279,IF($X279=1,IF(AC$9=$G279,(1-$M279),0),IF($X279=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X279=3,1,IF($X279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AO$7+$J279-1),$J279))","v":""},"",{"$f":"IF(L279=\"\", \"\", IF($X279=0,$V279,IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$T$7+$X279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279)))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$CE$7+$K279-1)*$F279)","v":""},"","","","","","","","","","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,IF($AK279=0,$W279,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1)*$F279)))","v":""},"",{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$V$7)*$F279)","v":""}]
[2.4254387247467535E-2,0.81349350112437924,{"$f":"IF(Inventory!AH281=Inventory!$C$1032,0.5,1)*B282","v":0.81349350112437924},{"$f":"Inventory!C281","v":0},{"$f":"Inventory!E281","v":0},{"$f":"Inventory!W281","v":""},{"$f":"'Year 02'!AM282","v":""},{"$f":"IF($J282='Year 02'!$J282,'Year 02'!H282,$J282)","v":""},{"$f":"IF($J282='Year 02'!$J282,'Year 02'!I282,$J282)","v":""},{"$f":"'Year 02'!AN282","v":""},"",{"$f":"IF(E282 = 0, \"\", MATCH($E282,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!BA$7+$J282-1))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$W$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AB$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,1,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0)*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},"","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$B$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$F$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$O$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$BF$7+$K282-1))","v":""},{"$f":"IF(L282=\"\", \"\", VLOOKUP(X282,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,P282,IF($X282=1,IF(Z$9=$G282,(1-$M282),0),IF($X282=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,Q282,IF($X282=1,IF(AA$9=$G282,(1-$M282),0),IF($X282=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,R282,IF($X282=1,IF(AB$9=$G282,(1-$M282),0),IF($X282=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,S282,IF($X282=1,IF(AC$9=$G282,(1-$M282),0),IF($X282=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X282=3,1,IF($X282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AO$7+$J282-1),$J282))","v":""},"",{"$f":"IF(L282=\"\", \"\", IF($X282=0,$V282,IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$T$7+$X282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282)))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$CE$7+$K282-1)*$F282)","v":""},"","","","","","","","","","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,IF($AK282=0,$W282,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1)*$F282)))","v":""},"",{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$V$7)*$F282)","v":""}]
[0.63511874858684214,0.5362407413959821,{"$f":"IF(Inventory!AH293=Inventory!$C$1032,0.5,1)*B294","v":0.5362407413959821},{"$f":"Inventory!C293","v":0},{"$f":"Inventory!E293","v":0},{"$f":"Inventory!W293","v":""},{"$f":"'Year 02'!AM294","v":""},{"$f":"IF($J294='Year 02'!$J294,'Year 02'!H294,$J294)","v":""},{"$f":"IF($J294='Year 02'!$J294,'Year 02'!I294,$J294)","v":""},{"$f":"'Year 02'!AN294","v":""},"",{"$f":"IF(E294 = 0, \"\", MATCH($E294,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!BA$7+$J294-1))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$W$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AB$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,1,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0)*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},"","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$B$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$F$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$O$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$BF$7+$K294-1))","v":""},{"$f":"IF(L294=\"\", \"\", VLOOKUP(X294,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,P294,IF($X294=1,IF(Z$9=$G294,(1-$M294),0),IF($X294=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,Q294,IF($X294=1,IF(AA$9=$G294,(1-$M294),0),IF($X294=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,R294,IF($X294=1,IF(AB$9=$G294,(1-$M294),0),IF($X294=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,S294,IF($X294=1,IF(AC$9=$G294,(1-$M294),0),IF($X294=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X294=3,1,IF($X294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AO$7+$J294-1),$J294))","v":""},"",{"$f":"IF(L294=\"\", \"\", IF($X294=0,$V294,IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$T$7+$X294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294)))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$CE$7+$K294-1)*$F294)","v":""},"","","","","","","","","","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,IF($AK294=0,$W294,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1)*$F294)))","v":""},"",{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$V$7)*$F294)","v":""}]
[0.98823221151364682,0.29291063599500522,{"$f":"IF(Inventory!AH301=Inventory!$C$1032,0.5,1)*B302","v":0.29291063599500522},{"$f":"Inventory!C301","v":0},{"$f":"Inventory!E301","v":0},{"$f":"Inventory!W301","v":""},{"$f":"'Year 02'!AM302","v":""},{"$f":"IF($J302='Year 02'!$J302,'Year 02'!H302,$J302)","v":""},{"$f":"IF($J302='Year 02'!$J302,'Year 02'!I302,$J302)","v":""},{"$f":"'Year 02'!AN302","v":""},"",{"$f":"IF(E302 = 0, \"\", MATCH($E302,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!BA$7+$J302-1))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$W$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AB$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,1,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0)*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},"","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$B$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$F$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$O$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$BF$7+$K302-1))","v":""},{"$f":"IF(L302=\"\", \"\", VLOOKUP(X302,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,P302,IF($X302=1,IF(Z$9=$G302,(1-$M302),0),IF($X302=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,Q302,IF($X302=1,IF(AA$9=$G302,(1-$M302),0),IF($X302=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,R302,IF($X302=1,IF(AB$9=$G302,(1-$M302),0),IF($X302=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,S302,IF($X302=1,IF(AC$9=$G302,(1-$M302),0),IF($X302=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X302=3,1,IF($X302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AO$7+$J302-1),$J302))","v":""},"",{"$f":"IF(L302=\"\", \"\", IF($X302=0,$V302,IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$T$7+$X302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302)))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$CE$7+$K302-1)*$F302)","v":""},"","","","","","","","","","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,IF($AK302=0,$W302,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1)*$F302)))","v":""},"",{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$V$7)*$F302)","v":""}]
[0.38435478104575493,0.26420142843720551,{"$f":"IF(Inventory!AH302=Inventory!$C$1032,0.5,1)*B303","v":0.26420142843720551},{"$f":"Inventory!C302","v":0},{"$f":"Inventory!E302","v":0},{"$f":"Inventory!W302","v":""},{"$f":"'Year 02'!AM303","v":""},{"$f":"IF($J303='Year 02'!$J303,'Year 02'!H303,$J303)","v":""},{"$f":"IF($J303='Year 02'!$J303,'Year 02'!I303,$J303)","v":""},{"$f":"'Year 02'!AN303","v":""},"",{"$f":"IF(E303 = 0, \"\", MATCH($E303,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!BA$7+$J303-1))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$W$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AB$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,1,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0)*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},"","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$B$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$F$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$O$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$BF$7+$K303-1))","v":""},{"$f":"IF(L303=\"\", \"\", VLOOKUP(X303,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,P303,IF($X303=1,IF(Z$9=$G303,(1-$M303),0),IF($X303=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,Q303,IF($X303=1,IF(AA$9=$G303,(1-$M303),0),IF($X303=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,R303,IF($X303=1,IF(AB$9=$G303,(1-$M303),0),IF($X303=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,S303,IF($X303=1,IF(AC$9=$G303,(1-$M303),0),IF($X303=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X303=3,1,IF($X303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AO$7+$J303-1),$J303))","v":""},"",{"$f":"IF(L303=\"\", \"\", IF($X303=0,$V303,IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$T$7+$X303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303)))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$CE$7+$K303-1)*$F303)","v":""},"","","","","","","","","","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,IF($AK303=0,$W303,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1)*$F303)))","v":""},"",{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$V$7)*$F303)","v":""}]
[0.44057899875677886,0.9039568987994947,{"$f":"IF(Inventory!AH314=Inventory!$C$1032,0.5,1)*B315","v":0.9039568987994947},{"$f":"Inventory!C314","v":0},{"$f":"Inventory!E314","v":0},{"$f":"Inventory!W314","v":""},{"$f":"'Year 02'!AM315","v":""},{"$f":"IF($J315='Year 02'!$J315,'Year 02'!H315,$J315)","v":""},{"$f":"IF($J315='Year 02'!$J315,'Year 02'!I315,$J315)","v":""},{"$f":"'Year 02'!AN315","v":""},"",{"$f":"IF(E315 = 0, \"\", MATCH($E315,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!BA$7+$J315-1))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$W$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AB$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,1,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0)*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},"","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$B$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$F$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$O$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$BF$7+$K315-1))","v":""},{"$f":"IF(L315=\"\", \"\", VLOOKUP(X315,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,P315,IF($X315=1,IF(Z$9=$G315,(1-$M315),0),IF($X315=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,Q315,IF($X315=1,IF(AA$9=$G315,(1-$M315),0),IF($X315=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,R315,IF($X315=1,IF(AB$9=$G315,(1-$M315),0),IF($X315=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,S315,IF($X315=1,IF(AC$9=$G315,(1-$M315),0),IF($X315=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X315=3,1,IF($X315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AO$7+$J315-1),$J315))","v":""},"",{"$f":"IF(L315=\"\", \"\", IF($X315=0,$V315,IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$T$7+$X315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315)))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$CE$7+$K315-1)*$F315)","v":""},"","","","","","","","","","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,IF($AK315=0,$W315,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1)*$F315)))","v":""},"",{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$V$7)*$F315)","v":""}]
[0.40745075976101652,0.12722043948410877,{"$f":"IF(Inventory!AH321=Inventory!$C$1032,0.5,1)*B322","v":0.12722043948410877},{"$f":"Inventory!C321","v":0},{"$f":"Inventory!E321","v":0},{"$f":"Inventory!W321","v":""},{"$f":"'Year 02'!AM322","v":""},{"$f":"IF($J322='Year 02'!$J322,'Year 02'!H322,$J322)","v":""},{"$f":"IF($J322='Year 02'!$J322,'Year 02'!I322,$J322)","v":""},{"$f":"'Year 02'!AN322","v":""},"",{"$f":"IF(E322 = 0, \"\", MATCH($E322,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!BA$7+$J322-1))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$W$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AB$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,1,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0)*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},"","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$B$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$F$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$O$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$BF$7+$K322-1))","v":""},{"$f":"IF(L322=\"\", \"\", VLOOKUP(X322,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,P322,IF($X322=1,IF(Z$9=$G322,(1-$M322),0),IF($X322=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,Q322,IF($X322=1,IF(AA$9=$G322,(1-$M322),0),IF($X322=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,R322,IF($X322=1,IF(AB$9=$G322,(1-$M322),0),IF($X322=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,S322,IF($X322=1,IF(AC$9=$G322,(1-$M322),0),IF($X322=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X322=3,1,IF($X322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AO$7+$J322-1),$J322))","v":""},"",{"$f":"IF(L322=\"\", \"\", IF($X322=0,$V322,IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$T$7+$X322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322)))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$CE$7+$K322-1)*$F322)","v":""},"","","","","","","","","","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,IF($AK322=0,$W322,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1)*$F322)))","v":""},"",{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$V$7)*$F322)","v":""}]
[0.12597635304801191,0.36012087886232036,{"$f":"IF(Inventory!AH326=Inventory!$C$1032,0.5,1)*B327","v":0.36012087886232036},{"$f":"Inventory!C326","v":0},{"$f":"Inventory!E326","v":0},{"$f":"Inventory!W326","v":""},{"$f":"'Year 02'!AM327","v":""},{"$f":"IF($J327='Year 02'!$J327,'Year 02'!H327,$J327)","v":""},{"$f":"IF($J327='Year 02'!$J327,'Year 02'!I327,$J327)","v":""},{"$f":"'Year 02'!AN327","v":""},"",{"$f":"IF(E327 = 0, \"\", MATCH($E327,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!BA$7+$J327-1))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$W$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AB$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,1,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0)*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},"","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$B$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$F$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$O$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$BF$7+$K327-1))","v":""},{"$f":"IF(L327=\"\", \"\", VLOOKUP(X327,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,P327,IF($X327=1,IF(Z$9=$G327,(1-$M327),0),IF($X327=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,Q327,IF($X327=1,IF(AA$9=$G327,(1-$M327),0),IF($X327=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,R327,IF($X327=1,IF(AB$9=$G327,(1-$M327),0),IF($X327=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,S327,IF($X327=1,IF(AC$9=$G327,(1-$M327),0),IF($X327=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X327=3,1,IF($X327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AO$7+$J327-1),$J327))","v":""},"",{"$f":"IF(L327=\"\", \"\", IF($X327=0,$V327,IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$T$7+$X327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327)))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$CE$7+$K327-1)*$F327)","v":""},"","","","","","","","","","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,IF($AK327=0,$W327,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1)*$F327)))","v":""},"",{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$V$7)*$F327)","v":""}]
[0.72918453619799206,0.53412892956191138,{"$f":"IF(Inventory!AH334=Inventory!$C$1032,0.5,1)*B335","v":0.53412892956191138},{"$f":"Inventory!C334","v":0},{"$f":"Inventory!E334","v":0},{"$f":"Inventory!W334","v":""},{"$f":"'Year 02'!AM335","v":""},{"$f":"IF($J335='Year 02'!$J335,'Year 02'!H335,$J335)","v":""},{"$f":"IF($J335='Year 02'!$J335,'Year 02'!I335,$J335)","v":""},{"$f":"'Year 02'!AN335","v":""},"",{"$f":"IF(E335 = 0, \"\", MATCH($E335,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!BA$7+$J335-1))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$W$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AB$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,1,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0)*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},"","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$B$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$F$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$O$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$BF$7+$K335-1))","v":""},{"$f":"IF(L335=\"\", \"\", VLOOKUP(X335,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,P335,IF($X335=1,IF(Z$9=$G335,(1-$M335),0),IF($X335=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,Q335,IF($X335=1,IF(AA$9=$G335,(1-$M335),0),IF($X335=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,R335,IF($X335=1,IF(AB$9=$G335,(1-$M335),0),IF($X335=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,S335,IF($X335=1,IF(AC$9=$G335,(1-$M335),0),IF($X335=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X335=3,1,IF($X335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AO$7+$J335-1),$J335))","v":""},"",{"$f":"IF(L335=\"\", \"\", IF($X335=0,$V335,IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$T$7+$X335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335)))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$CE$7+$K335-1)*$F335)","v":""},"","","","","","","","","","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,IF($AK335=0,$W335,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1)*$F335)))","v":""},"",{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$V$7)*$F335)","v":""}]
[0.24787286812345832,9.4633703290930682E-2,{"$f":"IF(Inventory!AH342=Inventory!$C$1032,0.5,1)*B343","v":9.4633703290930682E-2},{"$f":"Inventory!C342","v":0},{"$f":"Inventory!E342","v":0},{"$f":"Inventory!W342","v":""},{"$f":"'Year 02'!AM343","v":""},{"$f":"IF($J343='Year 02'!$J343,'Year 02'!H343,$J343)","v":""},{"$f":"IF($J343='Year 02'!$J343,'Year 02'!I343,$J343)","v":""},{"$f":"'Year 02'!AN343","v":""},"",{"$f":"IF(E343 = 0, \"\", MATCH($E343,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!BA$7+$J343-1))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$W$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AB$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,1,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0)*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},"","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$B$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$F$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$O$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$BF$7+$K343-1))","v":""},{"$f":"IF(L343=\"\", \"\", VLOOKUP(X343,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,P343,IF($X343=1,IF(Z$9=$G343,(1-$M343),0),IF($X343=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,Q343,IF($X343=1,IF(AA$9=$G343,(1-$M343),0),IF($X343=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,R343,IF($X343=1,IF(AB$9=$G343,(1-$M343),0),IF($X343=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,S343,IF($X343=1,IF(AC$9=$G343,(1-$M343),0),IF($X343=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X343=3,1,IF($X343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AO$7+$J343-1),$J343))","v":""},"",{"$f":"IF(L343=\"\", \"\", IF($X343=0,$V343,IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$T$7+$X343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343)))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$CE$7+$K343-1)*$F343)","v":""},"","","","","","","","","","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,IF($AK343=0,$W343,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1)*$F343)))","v":""},"",{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$V$7)*$F343)","v":""}]
[0.22561972421551413,0.51176238480600555,{"$f":"IF(Inventory!AH347=Inventory!$C$1032,0.5,1)*B348","v":0.51176238480600555},{"$f":"Inventory!C347","v":0},{"$f":"Inventory!E347","v":0},{"$f":"Inventory!W347","v":""},{"$f":"'Year 02'!AM348","v":""},{"$f":"IF($J348='Year 02'!$J348,'Year 02'!H348,$J348)","v":""},{"$f":"IF($J348='Year 02'!$J348,'Year 02'!I348,$J348)","v":""},{"$f":"'Year 02'!AN348","v":""},"",{"$f":"IF(E348 = 0, \"\", MATCH($E348,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!BA$7+$J348-1))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$W$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AB$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,1,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0)*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},"","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$B$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$F$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$O$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$BF$7+$K348-1))","v":""},{"$f":"IF(L348=\"\", \"\", VLOOKUP(X348,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,P348,IF($X348=1,IF(Z$9=$G348,(1-$M348),0),IF($X348=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,Q348,IF($X348=1,IF(AA$9=$G348,(1-$M348),0),IF($X348=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,R348,IF($X348=1,IF(AB$9=$G348,(1-$M348),0),IF($X348=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,S348,IF($X348=1,IF(AC$9=$G348,(1-$M348),0),IF($X348=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X348=3,1,IF($X348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AO$7+$J348-1),$J348))","v":""},"",{"$f":"IF(L348=\"\", \"\", IF($X348=0,$V348,IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$T$7+$X348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348)))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$CE$7+$K348-1)*$F348)","v":""},"","","","","","","","","","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,IF($AK348=0,$W348,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1)*$F348)))","v":""},"",{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$V$7)*$F348)","v":""}]
[0.33787622790830241,0.9565663294847051,{"$f":"IF(Inventory!AH355=Inventory!$C$1032,0.5,1)*B356","v":0.9565663294847051},{"$f":"Inventory!C355","v":0},{"$f":"Inventory!E355","v":0},{"$f":"Inventory!W355","v":""},{"$f":"'Year 02'!AM356","v":""},{"$f":"IF($J356='Year 02'!$J356,'Year 02'!H356,$J356)","v":""},{"$f":"IF($J356='Year 02'!$J356,'Year 02'!I356,$J356)","v":""},{"$f":"'Year 02'!AN356","v":""},"",{"$f":"IF(E356 = 0, \"\", MATCH($E356,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!BA$7+$J356-1))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$W$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AB$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,1,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0)*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},"","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$B$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$F$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$O$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$BF$7+$K356-1))","v":""},{"$f":"IF(L356=\"\", \"\", VLOOKUP(X356,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,P356,IF($X356=1,IF(Z$9=$G356,(1-$M356),0),IF($X356=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,Q356,IF($X356=1,IF(AA$9=$G356,(1-$M356),0),IF($X356=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,R356,IF($X356=1,IF(AB$9=$G356,(1-$M356),0),IF($X356=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,S356,IF($X356=1,IF(AC$9=$G356,(1-$M356),0),IF($X356=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X356=3,1,IF($X356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AO$7+$J356-1),$J356))","v":""},"",{"$f":"IF(L356=\"\", \"\", IF($X356=0,$V356,IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$T$7+$X356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356)))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$CE$7+$K356-1)*$F356)","v":""},"","","","","","","","","","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,IF($AK356=0,$W356,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1)*$F356)))","v":""},"",{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$V$7)*$F356)","v":""}]
[7.3517499035481104E-2,0.159232380631398,{"$f":"IF(Inventory!AH358=Inventory!$C$1032,0.5,1)*B359","v":0.159232380631398},{"$f":"Inventory!C358","v":0},{"$f":"Inventory!E358","v":0},{"$f":"Inventory!W358","v":""},{"$f":"'Year 02'!AM359","v":""},{"$f":"IF($J359='Year 02'!$J359,'Year 02'!H359,$J359)","v":""},{"$f":"IF($J359='Year 02'!$J359,'Year 02'!I359,$J359)","v":""},{"$f":"'Year 02'!AN359","v":""},"",{"$f":"IF(E359 = 0, \"\", MATCH($E359,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!BA$7+$J359-1))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$W$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AB$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,1,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0)*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},"","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$B$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$F$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$O$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$BF$7+$K359-1))","v":""},{"$f":"IF(L359=\"\", \"\", VLOOKUP(X359,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,P359,IF($X359=1,IF(Z$9=$G359,(1-$M359),0),IF($X359=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,Q359,IF($X359=1,IF(AA$9=$G359,(1-$M359),0),IF($X359=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,R359,IF($X359=1,IF(AB$9=$G359,(1-$M359),0),IF($X359=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,S359,IF($X359=1,IF(AC$9=$G359,(1-$M359),0),IF($X359=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X359=3,1,IF($X359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AO$7+$J359-1),$J359))","v":""},"",{"$f":"IF(L359=\"\", \"\", IF($X359=0,$V359,IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$T$7+$X359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359)))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$CE$7+$K359-1)*$F359)","v":""},"","","","","","","","","","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,IF($AK359=0,$W359,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1)*$F359)))","v":""},"",{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$V$7)*$F359)","v":""}]
[0.55488228452400656,0.20316094111092442,{"$f":"IF(Inventory!AH367=Inventory!$C$1032,0.5,1)*B368","v":0.20316094111092442},{"$f":"Inventory!C367","v":0},{"$f":"Inventory!E367","v":0},{"$f":"Inventory!W367","v":""},{"$f":"'Year 02'!AM368","v":""},{"$f":"IF($J368='Year 02'!$J368,'Year 02'!H368,$J368)","v":""},{"$f":"IF($J368='Year 02'!$J368,'Year 02'!I368,$J368)","v":""},{"$f":"'Year 02'!AN368","v":""},"",{"$f":"IF(E368 = 0, \"\", MATCH($E368,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!BA$7+$J368-1))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$W$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AB$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,1,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0)*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},"","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$B$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$F$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$O$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$BF$7+$K368-1))","v":""},{"$f":"IF(L368=\"\", \"\", VLOOKUP(X368,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,P368,IF($X368=1,IF(Z$9=$G368,(1-$M368),0),IF($X368=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,Q368,IF($X368=1,IF(AA$9=$G368,(1-$M368),0),IF($X368=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,R368,IF($X368=1,IF(AB$9=$G368,(1-$M368),0),IF($X368=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,S368,IF($X368=1,IF(AC$9=$G368,(1-$M368),0),IF($X368=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X368=3,1,IF($X368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AO$7+$J368-1),$J368))","v":""},"",{"$f":"IF(L368=\"\", \"\", IF($X368=0,$V368,IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$T$7+$X368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368)))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$CE$7+$K368-1)*$F368)","v":""},"","","","","","","","","","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,IF($AK368=0,$W368,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1)*$F368)))","v":""},"",{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$V$7)*$F368)","v":""}]
[0.24199268476892988,0.74655162954190857,{"$f":"IF(Inventory!AH375=Inventory!$C$1032,0.5,1)*B376","v":0.74655162954190857},{"$f":"Inventory!C375","v":0},{"$f":"Inventory!E375","v":0},{"$f":"Inventory!W375","v":""},{"$f":"'Year 02'!AM376","v":""},{"$f":"IF($J376='Year 02'!$J376,'Year 02'!H376,$J376)","v":""},{"$f":"IF($J376='Year 02'!$J376,'Year 02'!I376,$J376)","v":""},{"$f":"'Year 02'!AN376","v":""},"",{"$f":"IF(E376 = 0, \"\", MATCH($E376,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!BA$7+$J376-1))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$W$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AB$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,1,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0)*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},"","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$B$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$F$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$O$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$BF$7+$K376-1))","v":""},{"$f":"IF(L376=\"\", \"\", VLOOKUP(X376,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,P376,IF($X376=1,IF(Z$9=$G376,(1-$M376),0),IF($X376=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,Q376,IF($X376=1,IF(AA$9=$G376,(1-$M376),0),IF($X376=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,R376,IF($X376=1,IF(AB$9=$G376,(1-$M376),0),IF($X376=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,S376,IF($X376=1,IF(AC$9=$G376,(1-$M376),0),IF($X376=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X376=3,1,IF($X376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AO$7+$J376-1),$J376))","v":""},"",{"$f":"IF(L376=\"\", \"\", IF($X376=0,$V376,IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$T$7+$X376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376)))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$CE$7+$K376-1)*$F376)","v":""},"","","","","","","","","","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,IF($AK376=0,$W376,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1)*$F376)))","v":""},"",{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$V$7)*$F376)","v":""}]
[0.14327620798870766,0.56931134402906569,{"$f":"IF(Inventory!AH380=Inventory!$C$1032,0.5,1)*B381","v":0.56931134402906569},{"$f":"Inventory!C380","v":0},{"$f":"Inventory!E380","v":0},{"$f":"Inventory!W380","v":""},{"$f":"'Year 02'!AM381","v":""},{"$f":"IF($J381='Year 02'!$J381,'Year 02'!H381,$J381)","v":""},{"$f":"IF($J381='Year 02'!$J381,'Year 02'!I381,$J381)","v":""},{"$f":"'Year 02'!AN381","v":""},"",{"$f":"IF(E381 = 0, \"\", MATCH($E381,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!BA$7+$J381-1))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$W$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AB$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,1,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0)*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},"","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$B$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$F$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$O$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$BF$7+$K381-1))","v":""},{"$f":"IF(L381=\"\", \"\", VLOOKUP(X381,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,P381,IF($X381=1,IF(Z$9=$G381,(1-$M381),0),IF($X381=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,Q381,IF($X381=1,IF(AA$9=$G381,(1-$M381),0),IF($X381=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,R381,IF($X381=1,IF(AB$9=$G381,(1-$M381),0),IF($X381=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,S381,IF($X381=1,IF(AC$9=$G381,(1-$M381),0),IF($X381=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X381=3,1,IF($X381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AO$7+$J381-1),$J381))","v":""},"",{"$f":"IF(L381=\"\", \"\", IF($X381=0,$V381,IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$T$7+$X381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381)))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$CE$7+$K381-1)*$F381)","v":""},"","","","","","","","","","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,IF($AK381=0,$W381,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1)*$F381)))","v":""},"",{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$V$7)*$F381)","v":""}]
[0.48863662880392456,7.8090799499581642E-2,{"$f":"IF(Inventory!AH388=Inventory!$C$1032,0.5,1)*B389","v":7.8090799499581642E-2},{"$f":"Inventory!C388","v":0},{"$f":"Inventory!E388","v":0},{"$f":"Inventory!W388","v":""},{"$f":"'Year 02'!AM389","v":""},{"$f":"IF($J389='Year 02'!$J389,'Year 02'!H389,$J389)","v":""},{"$f":"IF($J389='Year 02'!$J389,'Year 02'!I389,$J389)","v":""},{"$f":"'Year 02'!AN389","v":""},"",{"$f":"IF(E389 = 0, \"\", MATCH($E389,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!BA$7+$J389-1))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$W$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AB$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,1,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0)*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},"","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$B$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$F$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$O$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$BF$7+$K389-1))","v":""},{"$f":"IF(L389=\"\", \"\", VLOOKUP(X389,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,P389,IF($X389=1,IF(Z$9=$G389,(1-$M389),0),IF($X389=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,Q389,IF($X389=1,IF(AA$9=$G389,(1-$M389),0),IF($X389=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,R389,IF($X389=1,IF(AB$9=$G389,(1-$M389),0),IF($X389=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,S389,IF($X389=1,IF(AC$9=$G389,(1-$M389),0),IF($X389=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X389=3,1,IF($X389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AO$7+$J389-1),$J389))","v":""},"",{"$f":"IF(L389=\"\", \"\", IF($X389=0,$V389,IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$T$7+$X389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389)))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$CE$7+$K389-1)*$F389)","v":""},"","","","","","","","","","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,IF($AK389=0,$W389,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1)*$F389)))","v":""},"",{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$V$7)*$F389)","v":""}]
[0.51949362152197687,0.77644233126995232,{"$f":"IF(Inventory!AH391=Inventory!$C$1032,0.5,1)*B392","v":0.77644233126995232},{"$f":"Inventory!C391","v":0},{"$f":"Inventory!E391","v":0},{"$f":"Inventory!W391","v":""},{"$f":"'Year 02'!AM392","v":""},{"$f":"IF($J392='Year 02'!$J392,'Year 02'!H392,$J392)","v":""},{"$f":"IF($J392='Year 02'!$J392,'Year 02'!I392,$J392)","v":""},{"$f":"'Year 02'!AN392","v":""},"",{"$f":"IF(E392 = 0, \"\", MATCH($E392,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!BA$7+$J392-1))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$W$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AB$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,1,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0)*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},"","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$B$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$F$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$O$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$BF$7+$K392-1))","v":""},{"$f":"IF(L392=\"\", \"\", VLOOKUP(X392,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,P392,IF($X392=1,IF(Z$9=$G392,(1-$M392),0),IF($X392=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,Q392,IF($X392=1,IF(AA$9=$G392,(1-$M392),0),IF($X392=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,R392,IF($X392=1,IF(AB$9=$G392,(1-$M392),0),IF($X392=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,S392,IF($X392=1,IF(AC$9=$G392,(1-$M392),0),IF($X392=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X392=3,1,IF($X392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AO$7+$J392-1),$J392))","v":""},"",{"$f":"IF(L392=\"\", \"\", IF($X392=0,$V392,IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$T$7+$X392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392)))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$CE$7+$K392-1)*$F392)","v":""},"","","","","","","","","","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,IF($AK392=0,$W392,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1)*$F392)))","v":""},"",{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$V$7)*$F392)","v":""}]
[0.38996294727784397,5.5111725675678014E-2,{"$f":"IF(Inventory!AH400=Inventory!$C$1032,0.5,1)*B401","v":5.5111725675678014E-2},{"$f":"Inventory!C400","v":0},{"$f":"Inventory!E400","v":0},{"$f":"Inventory!W400","v":""},{"$f":"'Year 02'!AM401","v":""},{"$f":"IF($J401='Year 02'!$J401,'Year 02'!H401,$J401)","v":""},{"$f":"IF($J401='Year 02'!$J401,'Year 02'!I401,$J401)","v":""},{"$f":"'Year 02'!AN401","v":""},"",{"$f":"IF(E401 = 0, \"\", MATCH($E401,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!BA$7+$J401-1))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$W$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AB$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,1,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0)*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},"","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$B$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$F$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$O$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$BF$7+$K401-1))","v":""},{"$f":"IF(L401=\"\", \"\", VLOOKUP(X401,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,P401,IF($X401=1,IF(Z$9=$G401,(1-$M401),0),IF($X401=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,Q401,IF($X401=1,IF(AA$9=$G401,(1-$M401),0),IF($X401=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,R401,IF($X401=1,IF(AB$9=$G401,(1-$M401),0),IF($X401=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,S401,IF($X401=1,IF(AC$9=$G401,(1-$M401),0),IF($X401=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X401=3,1,IF($X401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AO$7+$J401-1),$J401))","v":""},"",{"$f":"IF(L401=\"\", \"\", IF($X401=0,$V401,IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$T$7+$X401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401)))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$CE$7+$K401-1)*$F401)","v":""},"","","","","","","","","","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,IF($AK401=0,$W401,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1)*$F401)))","v":""},"",{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$V$7)*$F401)","v":""}]
[0.46099094448278211,0.65977571892173648,{"$f":"IF(Inventory!AH408=Inventory!$C$1032,0.5,1)*B409","v":0.65977571892173648},{"$f":"Inventory!C408","v":0},{"$f":"Inventory!E408","v":0},{"$f":"Inventory!W408","v":""},{"$f":"'Year 02'!AM409","v":""},{"$f":"IF($J409='Year 02'!$J409,'Year 02'!H409,$J409)","v":""},{"$f":"IF($J409='Year 02'!$J409,'Year 02'!I409,$J409)","v":""},{"$f":"'Year 02'!AN409","v":""},"",{"$f":"IF(E409 = 0, \"\", MATCH($E409,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!BA$7+$J409-1))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$W$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AB$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,1,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0)*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},"","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$B$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$F$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$O$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$BF$7+$K409-1))","v":""},{"$f":"IF(L409=\"\", \"\", VLOOKUP(X409,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,P409,IF($X409=1,IF(Z$9=$G409,(1-$M409),0),IF($X409=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,Q409,IF($X409=1,IF(AA$9=$G409,(1-$M409),0),IF($X409=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,R409,IF($X409=1,IF(AB$9=$G409,(1-$M409),0),IF($X409=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,S409,IF($X409=1,IF(AC$9=$G409,(1-$M409),0),IF($X409=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X409=3,1,IF($X409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AO$7+$J409-1),$J409))","v":""},"",{"$f":"IF(L409=\"\", \"\", IF($X409=0,$V409,IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$T$7+$X409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409)))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$CE$7+$K409-1)*$F409)","v":""},"","","","","","","","","","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,IF($AK409=0,$W409,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1)*$F409)))","v":""},"",{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$V$7)*$F409)","v":""}]
[0.75627925506798299,0.68848987900362046,{"$f":"IF(Inventory!AH413=Inventory!$C$1032,0.5,1)*B414","v":0.68848987900362046},{"$f":"Inventory!C413","v":0},{"$f":"Inventory!E413","v":0},{"$f":"Inventory!W413","v":""},{"$f":"'Year 02'!AM414","v":""},{"$f":"IF($J414='Year 02'!$J414,'Year 02'!H414,$J414)","v":""},{"$f":"IF($J414='Year 02'!$J414,'Year 02'!I414,$J414)","v":""},{"$f":"'Year 02'!AN414","v":""},"",{"$f":"IF(E414 = 0, \"\", MATCH($E414,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!BA$7+$J414-1))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$W$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AB$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,1,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0)*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},"","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$B$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$F$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$O$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$BF$7+$K414-1))","v":""},{"$f":"IF(L414=\"\", \"\", VLOOKUP(X414,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,P414,IF($X414=1,IF(Z$9=$G414,(1-$M414),0),IF($X414=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,Q414,IF($X414=1,IF(AA$9=$G414,(1-$M414),0),IF($X414=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,R414,IF($X414=1,IF(AB$9=$G414,(1-$M414),0),IF($X414=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,S414,IF($X414=1,IF(AC$9=$G414,(1-$M414),0),IF($X414=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X414=3,1,IF($X414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AO$7+$J414-1),$J414))","v":""},"",{"$f":"IF(L414=\"\", \"\", IF($X414=0,$V414,IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$T$7+$X414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414)))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$CE$7+$K414-1)*$F414)","v":""},"","","","","","","","","","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,IF($AK414=0,$W414,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1)*$F414)))","v":""},"",{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$V$7)*$F414)","v":""}]
[0.81391838221901192,0.30016200430871187,{"$f":"IF(Inventory!AH421=Inventory!$C$1032,0.5,1)*B422","v":0.30016200430871187},{"$f":"Inventory!C421","v":0},{"$f":"Inventory!E421","v":0},{"$f":"Inventory!W421","v":""},{"$f":"'Year 02'!AM422","v":""},{"$f":"IF($J422='Year 02'!$J422,'Year 02'!H422,$J422)","v":""},{"$f":"IF($J422='Year 02'!$J422,'Year 02'!I422,$J422)","v":""},{"$f":"'Year 02'!AN422","v":""},"",{"$f":"IF(E422 = 0, \"\", MATCH($E422,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!BA$7+$J422-1))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$W$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AB$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,1,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0)*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},"","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$B$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$F$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$O$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$BF$7+$K422-1))","v":""},{"$f":"IF(L422=\"\", \"\", VLOOKUP(X422,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,P422,IF($X422=1,IF(Z$9=$G422,(1-$M422),0),IF($X422=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,Q422,IF($X422=1,IF(AA$9=$G422,(1-$M422),0),IF($X422=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,R422,IF($X422=1,IF(AB$9=$G422,(1-$M422),0),IF($X422=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,S422,IF($X422=1,IF(AC$9=$G422,(1-$M422),0),IF($X422=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X422=3,1,IF($X422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AO$7+$J422-1),$J422))","v":""},"",{"$f":"IF(L422=\"\", \"\", IF($X422=0,$V422,IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$T$7+$X422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422)))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$CE$7+$K422-1)*$F422)","v":""},"","","","","","","","","","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,IF($AK422=0,$W422,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1)*$F422)))","v":""},"",{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$V$7)*$F422)","v":""}]
[0.34993672903070316,0.93095971887226825,{"$f":"IF(Inventory!AH429=Inventory!$C$1032,0.5,1)*B430","v":0.93095971887226825},{"$f":"Inventory!C429","v":0},{"$f":"Inventory!E429","v":0},{"$f":"Inventory!W429","v":""},{"$f":"'Year 02'!AM430","v":""},{"$f":"IF($J430='Year 02'!$J430,'Year 02'!H430,$J430)","v":""},{"$f":"IF($J430='Year 02'!$J430,'Year 02'!I430,$J430)","v":""},{"$f":"'Year 02'!AN430","v":""},"",{"$f":"IF(E430 = 0, \"\", MATCH($E430,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!BA$7+$J430-1))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$W$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AB$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,1,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0)*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},"","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$B$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$F$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$O$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$BF$7+$K430-1))","v":""},{"$f":"IF(L430=\"\", \"\", VLOOKUP(X430,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,P430,IF($X430=1,IF(Z$9=$G430,(1-$M430),0),IF($X430=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,Q430,IF($X430=1,IF(AA$9=$G430,(1-$M430),0),IF($X430=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,R430,IF($X430=1,IF(AB$9=$G430,(1-$M430),0),IF($X430=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,S430,IF($X430=1,IF(AC$9=$G430,(1-$M430),0),IF($X430=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X430=3,1,IF($X430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AO$7+$J430-1),$J430))","v":""},"",{"$f":"IF(L430=\"\", \"\", IF($X430=0,$V430,IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$T$7+$X430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430)))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$CE$7+$K430-1)*$F430)","v":""},"","","","","","","","","","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,IF($AK430=0,$W430,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1)*$F430)))","v":""},"",{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$V$7)*$F430)","v":""}]
[0.47149588047680124,0.89833051891598348,{"$f":"IF(Inventory!AH432=Inventory!$C$1032,0.5,1)*B433","v":0.89833051891598348},{"$f":"Inventory!C432","v":0},{"$f":"Inventory!E432","v":0},{"$f":"Inventory!W432","v":""},{"$f":"'Year 02'!AM433","v":""},{"$f":"IF($J433='Year 02'!$J433,'Year 02'!H433,$J433)","v":""},{"$f":"IF($J433='Year 02'!$J433,'Year 02'!I433,$J433)","v":""},{"$f":"'Year 02'!AN433","v":""},"",{"$f":"IF(E433 = 0, \"\", MATCH($E433,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!BA$7+$J433-1))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$W$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AB$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,1,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0)*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},"","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$B$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$F$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$O$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$BF$7+$K433-1))","v":""},{"$f":"IF(L433=\"\", \"\", VLOOKUP(X433,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,P433,IF($X433=1,IF(Z$9=$G433,(1-$M433),0),IF($X433=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,Q433,IF($X433=1,IF(AA$9=$G433,(1-$M433),0),IF($X433=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,R433,IF($X433=1,IF(AB$9=$G433,(1-$M433),0),IF($X433=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,S433,IF($X433=1,IF(AC$9=$G433,(1-$M433),0),IF($X433=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X433=3,1,IF($X433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AO$7+$J433-1),$J433))","v":""},"",{"$f":"IF(L433=\"\", \"\", IF($X433=0,$V433,IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$T$7+$X433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433)))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$CE$7+$K433-1)*$F433)","v":""},"","","","","","","","","","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,IF($AK433=0,$W433,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1)*$F433)))","v":""},"",{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$V$7)*$F433)","v":""}]
[0.89899958134347824,0.92932145317710846,{"$f":"IF(Inventory!AH441=Inventory!$C$1032,0.5,1)*B442","v":0.92932145317710846},{"$f":"Inventory!C441","v":0},{"$f":"Inventory!E441","v":0},{"$f":"Inventory!W441","v":""},{"$f":"'Year 02'!AM442","v":""},{"$f":"IF($J442='Year 02'!$J442,'Year 02'!H442,$J442)","v":""},{"$f":"IF($J442='Year 02'!$J442,'Year 02'!I442,$J442)","v":""},{"$f":"'Year 02'!AN442","v":""},"",{"$f":"IF(E442 = 0, \"\", MATCH($E442,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!BA$7+$J442-1))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$W$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AB$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,1,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0)*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},"","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$B$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$F$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$O$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$BF$7+$K442-1))","v":""},{"$f":"IF(L442=\"\", \"\", VLOOKUP(X442,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,P442,IF($X442=1,IF(Z$9=$G442,(1-$M442),0),IF($X442=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,Q442,IF($X442=1,IF(AA$9=$G442,(1-$M442),0),IF($X442=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,R442,IF($X442=1,IF(AB$9=$G442,(1-$M442),0),IF($X442=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,S442,IF($X442=1,IF(AC$9=$G442,(1-$M442),0),IF($X442=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X442=3,1,IF($X442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AO$7+$J442-1),$J442))","v":""},"",{"$f":"IF(L442=\"\", \"\", IF($X442=0,$V442,IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$T$7+$X442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442)))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$CE$7+$K442-1)*$F442)","v":""},"","","","","","","","","","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,IF($AK442=0,$W442,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1)*$F442)))","v":""},"",{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$V$7)*$F442)","v":""}]
[0.53604829598001713,0.22148326936732665,{"$f":"IF(Inventory!AH449=Inventory!$C$1032,0.5,1)*B450","v":0.22148326936732665},{"$f":"Inventory!C449","v":0},{"$f":"Inventory!E449","v":0},{"$f":"Inventory!W449","v":""},{"$f":"'Year 02'!AM450","v":""},{"$f":"IF($J450='Year 02'!$J450,'Year 02'!H450,$J450)","v":""},{"$f":"IF($J450='Year 02'!$J450,'Year 02'!I450,$J450)","v":""},{"$f":"'Year 02'!AN450","v":""},"",{"$f":"IF(E450 = 0, \"\", MATCH($E450,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!BA$7+$J450-1))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$W$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AB$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,1,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0)*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},"","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$B$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$F$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$O$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$BF$7+$K450-1))","v":""},{"$f":"IF(L450=\"\", \"\", VLOOKUP(X450,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,P450,IF($X450=1,IF(Z$9=$G450,(1-$M450),0),IF($X450=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,Q450,IF($X450=1,IF(AA$9=$G450,(1-$M450),0),IF($X450=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,R450,IF($X450=1,IF(AB$9=$G450,(1-$M450),0),IF($X450=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,S450,IF($X450=1,IF(AC$9=$G450,(1-$M450),0),IF($X450=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X450=3,1,IF($X450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AO$7+$J450-1),$J450))","v":""},"",{"$f":"IF(L450=\"\", \"\", IF($X450=0,$V450,IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$T$7+$X450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450)))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$CE$7+$K450-1)*$F450)","v":""},"","","","","","","","","","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,IF($AK450=0,$W450,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1)*$F450)))","v":""},"",{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$V$7)*$F450)","v":""}]
[0.23452914265962643,0.63382306374630426,{"$f":"IF(Inventory!AH454=Inventory!$C$1032,0.5,1)*B455","v":0.63382306374630426},{"$f":"Inventory!C454","v":0},{"$f":"Inventory!E454","v":0},{"$f":"Inventory!W454","v":""},{"$f":"'Year 02'!AM455","v":""},{"$f":"IF($J455='Year 02'!$J455,'Year 02'!H455,$J455)","v":""},{"$f":"IF($J455='Year 02'!$J455,'Year 02'!I455,$J455)","v":""},{"$f":"'Year 02'!AN455","v":""},"",{"$f":"IF(E455 = 0, \"\", MATCH($E455,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!BA$7+$J455-1))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$W$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AB$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,1,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0)*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},"","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$B$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$F$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$O$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$BF$7+$K455-1))","v":""},{"$f":"IF(L455=\"\", \"\", VLOOKUP(X455,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,P455,IF($X455=1,IF(Z$9=$G455,(1-$M455),0),IF($X455=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,Q455,IF($X455=1,IF(AA$9=$G455,(1-$M455),0),IF($X455=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,R455,IF($X455=1,IF(AB$9=$G455,(1-$M455),0),IF($X455=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,S455,IF($X455=1,IF(AC$9=$G455,(1-$M455),0),IF($X455=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X455=3,1,IF($X455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AO$7+$J455-1),$J455))","v":""},"",{"$f":"IF(L455=\"\", \"\", IF($X455=0,$V455,IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$T$7+$X455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455)))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$CE$7+$K455-1)*$F455)","v":""},"","","","","","","","","","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,IF($AK455=0,$W455,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1)*$F455)))","v":""},"",{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$V$7)*$F455)","v":""}]
[4.8307247999262559E-2,7.8302925685969971E-2,{"$f":"IF(Inventory!AH462=Inventory!$C$1032,0.5,1)*B463","v":7.8302925685969971E-2},{"$f":"Inventory!C462","v":0},{"$f":"Inventory!E462","v":0},{"$f":"Inventory!W462","v":""},{"$f":"'Year 02'!AM463","v":""},{"$f":"IF($J463='Year 02'!$J463,'Year 02'!H463,$J463)","v":""},{"$f":"IF($J463='Year 02'!$J463,'Year 02'!I463,$J463)","v":""},{"$f":"'Year 02'!AN463","v":""},"",{"$f":"IF(E463 = 0, \"\", MATCH($E463,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!BA$7+$J463-1))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$W$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AB$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,1,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0)*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},"","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$B$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$F$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$O$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$BF$7+$K463-1))","v":""},{"$f":"IF(L463=\"\", \"\", VLOOKUP(X463,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,P463,IF($X463=1,IF(Z$9=$G463,(1-$M463),0),IF($X463=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,Q463,IF($X463=1,IF(AA$9=$G463,(1-$M463),0),IF($X463=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,R463,IF($X463=1,IF(AB$9=$G463,(1-$M463),0),IF($X463=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,S463,IF($X463=1,IF(AC$9=$G463,(1-$M463),0),IF($X463=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X463=3,1,IF($X463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AO$7+$J463-1),$J463))","v":""},"",{"$f":"IF(L463=\"\", \"\", IF($X463=0,$V463,IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$T$7+$X463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463)))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$CE$7+$K463-1)*$F463)","v":""},"","","","","","","","","","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,IF($AK463=0,$W463,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1)*$F463)))","v":""},"",{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$V$7)*$F463)","v":""}]
[0.45336724442675147,0.69092444803876418,{"$f":"IF(Inventory!AH467=Inventory!$C$1032,0.5,1)*B468","v":0.69092444803876418},{"$f":"Inventory!C467","v":0},{"$f":"Inventory!E467","v":0},{"$f":"Inventory!W467","v":""},{"$f":"'Year 02'!AM468","v":""},{"$f":"IF($J468='Year 02'!$J468,'Year 02'!H468,$J468)","v":""},{"$f":"IF($J468='Year 02'!$J468,'Year 02'!I468,$J468)","v":""},{"$f":"'Year 02'!AN468","v":""},"",{"$f":"IF(E468 = 0, \"\", MATCH($E468,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!BA$7+$J468-1))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$W$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AB$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,1,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0)*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},"","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$B$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$F$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$O$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$BF$7+$K468-1))","v":""},{"$f":"IF(L468=\"\", \"\", VLOOKUP(X468,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,P468,IF($X468=1,IF(Z$9=$G468,(1-$M468),0),IF($X468=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,Q468,IF($X468=1,IF(AA$9=$G468,(1-$M468),0),IF($X468=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,R468,IF($X468=1,IF(AB$9=$G468,(1-$M468),0),IF($X468=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,S468,IF($X468=1,IF(AC$9=$G468,(1-$M468),0),IF($X468=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X468=3,1,IF($X468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AO$7+$J468-1),$J468))","v":""},"",{"$f":"IF(L468=\"\", \"\", IF($X468=0,$V468,IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$T$7+$X468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468)))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$CE$7+$K468-1)*$F468)","v":""},"","","","","","","","","","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,IF($AK468=0,$W468,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1)*$F468)))","v":""},"",{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$V$7)*$F468)","v":""}]
[0.46952121029743032,0.66817579882180045,{"$f":"IF(Inventory!AH475=Inventory!$C$1032,0.5,1)*B476","v":0.66817579882180045},{"$f":"Inventory!C475","v":0},{"$f":"Inventory!E475","v":0},{"$f":"Inventory!W475","v":""},{"$f":"'Year 02'!AM476","v":""},{"$f":"IF($J476='Year 02'!$J476,'Year 02'!H476,$J476)","v":""},{"$f":"IF($J476='Year 02'!$J476,'Year 02'!I476,$J476)","v":""},{"$f":"'Year 02'!AN476","v":""},"",{"$f":"IF(E476 = 0, \"\", MATCH($E476,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!BA$7+$J476-1))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$W$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AB$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,1,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0)*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},"","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$B$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$F$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$O$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$BF$7+$K476-1))","v":""},{"$f":"IF(L476=\"\", \"\", VLOOKUP(X476,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,P476,IF($X476=1,IF(Z$9=$G476,(1-$M476),0),IF($X476=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,Q476,IF($X476=1,IF(AA$9=$G476,(1-$M476),0),IF($X476=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,R476,IF($X476=1,IF(AB$9=$G476,(1-$M476),0),IF($X476=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,S476,IF($X476=1,IF(AC$9=$G476,(1-$M476),0),IF($X476=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X476=3,1,IF($X476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AO$7+$J476-1),$J476))","v":""},"",{"$f":"IF(L476=\"\", \"\", IF($X476=0,$V476,IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$T$7+$X476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476)))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$CE$7+$K476-1)*$F476)","v":""},"","","","","","","","","","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,IF($AK476=0,$W476,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1)*$F476)))","v":""},"",{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$V$7)*$F476)","v":""}]
[0.13671083554233943,0.5946447245980726,{"$f":"IF(Inventory!AH482=Inventory!$C$1032,0.5,1)*B483","v":0.5946447245980726},{"$f":"Inventory!C482","v":0},{"$f":"Inventory!E482","v":0},{"$f":"Inventory!W482","v":""},{"$f":"'Year 02'!AM483","v":""},{"$f":"IF($J483='Year 02'!$J483,'Year 02'!H483,$J483)","v":""},{"$f":"IF($J483='Year 02'!$J483,'Year 02'!I483,$J483)","v":""},{"$f":"'Year 02'!AN483","v":""},"",{"$f":"IF(E483 = 0, \"\", MATCH($E483,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!BA$7+$J483-1))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$W$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AB$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,1,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0)*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},"","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$B$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$F$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$O$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$BF$7+$K483-1))","v":""},{"$f":"IF(L483=\"\", \"\", VLOOKUP(X483,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,P483,IF($X483=1,IF(Z$9=$G483,(1-$M483),0),IF($X483=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,Q483,IF($X483=1,IF(AA$9=$G483,(1-$M483),0),IF($X483=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,R483,IF($X483=1,IF(AB$9=$G483,(1-$M483),0),IF($X483=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,S483,IF($X483=1,IF(AC$9=$G483,(1-$M483),0),IF($X483=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X483=3,1,IF($X483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AO$7+$J483-1),$J483))","v":""},"",{"$f":"IF(L483=\"\", \"\", IF($X483=0,$V483,IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$T$7+$X483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483)))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$CE$7+$K483-1)*$F483)","v":""},"","","","","","","","","","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,IF($AK483=0,$W483,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1)*$F483)))","v":""},"",{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$V$7)*$F483)","v":""}]
[7.1509603313186454E-2,0.43900077185447273,{"$f":"IF(Inventory!AH487=Inventory!$C$1032,0.5,1)*B488","v":0.43900077185447273},{"$f":"Inventory!C487","v":0},{"$f":"Inventory!E487","v":0},{"$f":"Inventory!W487","v":""},{"$f":"'Year 02'!AM488","v":""},{"$f":"IF($J488='Year 02'!$J488,'Year 02'!H488,$J488)","v":""},{"$f":"IF($J488='Year 02'!$J488,'Year 02'!I488,$J488)","v":""},{"$f":"'Year 02'!AN488","v":""},"",{"$f":"IF(E488 = 0, \"\", MATCH($E488,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!BA$7+$J488-1))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$W$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AB$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,1,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0)*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},"","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$B$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$F$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$O$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$BF$7+$K488-1))","v":""},{"$f":"IF(L488=\"\", \"\", VLOOKUP(X488,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,P488,IF($X488=1,IF(Z$9=$G488,(1-$M488),0),IF($X488=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,Q488,IF($X488=1,IF(AA$9=$G488,(1-$M488),0),IF($X488=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,R488,IF($X488=1,IF(AB$9=$G488,(1-$M488),0),IF($X488=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,S488,IF($X488=1,IF(AC$9=$G488,(1-$M488),0),IF($X488=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X488=3,1,IF($X488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AO$7+$J488-1),$J488))","v":""},"",{"$f":"IF(L488=\"\", \"\", IF($X488=0,$V488,IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$T$7+$X488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488)))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$CE$7+$K488-1)*$F488)","v":""},"","","","","","","","","","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,IF($AK488=0,$W488,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1)*$F488)))","v":""},"",{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$V$7)*$F488)","v":""}]
[0.81276082289047369,0.10084150085163268,{"$f":"IF(Inventory!AH495=Inventory!$C$1032,0.5,1)*B496","v":0.10084150085163268},{"$f":"Inventory!C495","v":0},{"$f":"Inventory!E495","v":0},{"$f":"Inventory!W495","v":""},{"$f":"'Year 02'!AM496","v":""},{"$f":"IF($J496='Year 02'!$J496,'Year 02'!H496,$J496)","v":""},{"$f":"IF($J496='Year 02'!$J496,'Year 02'!I496,$J496)","v":""},{"$f":"'Year 02'!AN496","v":""},"",{"$f":"IF(E496 = 0, \"\", MATCH($E496,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!BA$7+$J496-1))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$W$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AB$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,1,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0)*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},"","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$B$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$F$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$O$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$BF$7+$K496-1))","v":""},{"$f":"IF(L496=\"\", \"\", VLOOKUP(X496,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,P496,IF($X496=1,IF(Z$9=$G496,(1-$M496),0),IF($X496=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,Q496,IF($X496=1,IF(AA$9=$G496,(1-$M496),0),IF($X496=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,R496,IF($X496=1,IF(AB$9=$G496,(1-$M496),0),IF($X496=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,S496,IF($X496=1,IF(AC$9=$G496,(1-$M496),0),IF($X496=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X496=3,1,IF($X496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AO$7+$J496-1),$J496))","v":""},"",{"$f":"IF(L496=\"\", \"\", IF($X496=0,$V496,IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$T$7+$X496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496)))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$CE$7+$K496-1)*$F496)","v":""},"","","","","","","","","","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,IF($AK496=0,$W496,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1)*$F496)))","v":""},"",{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$V$7)*$F496)","v":""}]
[0.91193578163584632,9.4167631341630642E-3,{"$f":"IF(Inventory!AH500=Inventory!$C$1032,0.5,1)*B501","v":9.4167631341630642E-3},{"$f":"Inventory!C500","v":0},{"$f":"Inventory!E500","v":0},{"$f":"Inventory!W500","v":""},{"$f":"'Year 02'!AM501","v":""},{"$f":"IF($J501='Year 02'!$J501,'Year 02'!H501,$J501)","v":""},{"$f":"IF($J501='Year 02'!$J501,'Year 02'!I501,$J501)","v":""},{"$f":"'Year 02'!AN501","v":""},"",{"$f":"IF(E501 = 0, \"\", MATCH($E501,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!BA$7+$J501-1))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$W$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AB$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,1,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0)*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},"","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$B$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$F$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$O$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$BF$7+$K501-1))","v":""},{"$f":"IF(L501=\"\", \"\", VLOOKUP(X501,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,P501,IF($X501=1,IF(Z$9=$G501,(1-$M501),0),IF($X501=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,Q501,IF($X501=1,IF(AA$9=$G501,(1-$M501),0),IF($X501=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,R501,IF($X501=1,IF(AB$9=$G501,(1-$M501),0),IF($X501=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,S501,IF($X501=1,IF(AC$9=$G501,(1-$M501),0),IF($X501=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X501=3,1,IF($X501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AO$7+$J501-1),$J501))","v":""},"",{"$f":"IF(L501=\"\", \"\", IF($X501=0,$V501,IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$T$7+$X501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501)))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$CE$7+$K501-1)*$F501)","v":""},"","","","","","","","","","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,IF($AK501=0,$W501,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1)*$F501)))","v":""},"",{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$V$7)*$F501)","v":""}]
[0.1860753063743299,0.65931731291559359,{"$f":"IF(Inventory!AH508=Inventory!$C$1032,0.5,1)*B509","v":0.65931731291559359},{"$f":"Inventory!C508","v":0},{"$f":"Inventory!E508","v":0},{"$f":"Inventory!W508","v":""},{"$f":"'Year 02'!AM509","v":""},{"$f":"IF($J509='Year 02'!$J509,'Year 02'!H509,$J509)","v":""},{"$f":"IF($J509='Year 02'!$J509,'Year 02'!I509,$J509)","v":""},{"$f":"'Year 02'!AN509","v":""},"",{"$f":"IF(E509 = 0, \"\", MATCH($E509,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!BA$7+$J509-1))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$W$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AB$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,1,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0)*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},"","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$B$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$F$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$O$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$BF$7+$K509-1))","v":""},{"$f":"IF(L509=\"\", \"\", VLOOKUP(X509,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,P509,IF($X509=1,IF(Z$9=$G509,(1-$M509),0),IF($X509=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,Q509,IF($X509=1,IF(AA$9=$G509,(1-$M509),0),IF($X509=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,R509,IF($X509=1,IF(AB$9=$G509,(1-$M509),0),IF($X509=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,S509,IF($X509=1,IF(AC$9=$G509,(1-$M509),0),IF($X509=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X509=3,1,IF($X509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AO$7+$J509-1),$J509))","v":""},"",{"$f":"IF(L509=\"\", \"\", IF($X509=0,$V509,IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$T$7+$X509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509)))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$CE$7+$K509-1)*$F509)","v":""},"","","","","","","","","","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,IF($AK509=0,$W509,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1)*$F509)))","v":""},"",{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$V$7)*$F509)","v":""}]
[0.69309832391223714,0.22851650704805471,{"$f":"IF(Inventory!AH515=Inventory!$C$1032,0.5,1)*B516","v":0.22851650704805471},{"$f":"Inventory!C515","v":0},{"$f":"Inventory!E515","v":0},{"$f":"Inventory!W515","v":""},{"$f":"'Year 02'!AM516","v":""},{"$f":"IF($J516='Year 02'!$J516,'Year 02'!H516,$J516)","v":""},{"$f":"IF($J516='Year 02'!$J516,'Year 02'!I516,$J516)","v":""},{"$f":"'Year 02'!AN516","v":""},"",{"$f":"IF(E516 = 0, \"\", MATCH($E516,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!BA$7+$J516-1))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$W$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AB$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,1,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0)*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},"","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$B$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$F$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$O$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$BF$7+$K516-1))","v":""},{"$f":"IF(L516=\"\", \"\", VLOOKUP(X516,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,P516,IF($X516=1,IF(Z$9=$G516,(1-$M516),0),IF($X516=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,Q516,IF($X516=1,IF(AA$9=$G516,(1-$M516),0),IF($X516=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,R516,IF($X516=1,IF(AB$9=$G516,(1-$M516),0),IF($X516=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,S516,IF($X516=1,IF(AC$9=$G516,(1-$M516),0),IF($X516=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X516=3,1,IF($X516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AO$7+$J516-1),$J516))","v":""},"",{"$f":"IF(L516=\"\", \"\", IF($X516=0,$V516,IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$T$7+$X516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516)))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$CE$7+$K516-1)*$F516)","v":""},"","","","","","","","","","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,IF($AK516=0,$W516,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1)*$F516)))","v":""},"",{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$V$7)*$F516)","v":""}]
[4.2892965166855257E-2,0.54312306706519131,{"$f":"IF(Inventory!AH520=Inventory!$C$1032,0.5,1)*B521","v":0.54312306706519131},{"$f":"Inventory!C520","v":0},{"$f":"Inventory!E520","v":0},{"$f":"Inventory!W520","v":""},{"$f":"'Year 02'!AM521","v":""},{"$f":"IF($J521='Year 02'!$J521,'Year 02'!H521,$J521)","v":""},{"$f":"IF($J521='Year 02'!$J521,'Year 02'!I521,$J521)","v":""},{"$f":"'Year 02'!AN521","v":""},"",{"$f":"IF(E521 = 0, \"\", MATCH($E521,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!BA$7+$J521-1))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$W$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AB$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,1,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0)*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},"","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$B$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$F$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$O$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$BF$7+$K521-1))","v":""},{"$f":"IF(L521=\"\", \"\", VLOOKUP(X521,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,P521,IF($X521=1,IF(Z$9=$G521,(1-$M521),0),IF($X521=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,Q521,IF($X521=1,IF(AA$9=$G521,(1-$M521),0),IF($X521=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,R521,IF($X521=1,IF(AB$9=$G521,(1-$M521),0),IF($X521=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,S521,IF($X521=1,IF(AC$9=$G521,(1-$M521),0),IF($X521=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X521=3,1,IF($X521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AO$7+$J521-1),$J521))","v":""},"",{"$f":"IF(L521=\"\", \"\", IF($X521=0,$V521,IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$T$7+$X521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521)))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$CE$7+$K521-1)*$F521)","v":""},"","","","","","","","","","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,IF($AK521=0,$W521,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1)*$F521)))","v":""},"",{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$V$7)*$F521)","v":""}]
[0.65815007118568392,0.99877436587202417,{"$f":"IF(Inventory!AH528=Inventory!$C$1032,0.5,1)*B529","v":0.99877436587202417},{"$f":"Inventory!C528","v":0},{"$f":"Inventory!E528","v":0},{"$f":"Inventory!W528","v":""},{"$f":"'Year 02'!AM529","v":""},{"$f":"IF($J529='Year 02'!$J529,'Year 02'!H529,$J529)","v":""},{"$f":"IF($J529='Year 02'!$J529,'Year 02'!I529,$J529)","v":""},{"$f":"'Year 02'!AN529","v":""},"",{"$f":"IF(E529 = 0, \"\", MATCH($E529,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!BA$7+$J529-1))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$W$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AB$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,1,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0)*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},"","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$B$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$F$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$O$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$BF$7+$K529-1))","v":""},{"$f":"IF(L529=\"\", \"\", VLOOKUP(X529,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,P529,IF($X529=1,IF(Z$9=$G529,(1-$M529),0),IF($X529=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,Q529,IF($X529=1,IF(AA$9=$G529,(1-$M529),0),IF($X529=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,R529,IF($X529=1,IF(AB$9=$G529,(1-$M529),0),IF($X529=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,S529,IF($X529=1,IF(AC$9=$G529,(1-$M529),0),IF($X529=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X529=3,1,IF($X529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AO$7+$J529-1),$J529))","v":""},"",{"$f":"IF(L529=\"\", \"\", IF($X529=0,$V529,IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$T$7+$X529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529)))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$CE$7+$K529-1)*$F529)","v":""},"","","","","","","","","","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,IF($AK529=0,$W529,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1)*$F529)))","v":""},"",{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$V$7)*$F529)","v":""}]
[0.89776069493217281,0.2681348885457826,{"$f":"IF(Inventory!AH536=Inventory!$C$1032,0.5,1)*B537","v":0.2681348885457826},{"$f":"Inventory!C536","v":0},{"$f":"Inventory!E536","v":0},{"$f":"Inventory!W536","v":""},{"$f":"'Year 02'!AM537","v":""},{"$f":"IF($J537='Year 02'!$J537,'Year 02'!H537,$J537)","v":""},{"$f":"IF($J537='Year 02'!$J537,'Year 02'!I537,$J537)","v":""},{"$f":"'Year 02'!AN537","v":""},"",{"$f":"IF(E537 = 0, \"\", MATCH($E537,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!BA$7+$J537-1))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$W$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AB$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,1,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0)*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},"","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$B$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$F$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$O$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$BF$7+$K537-1))","v":""},{"$f":"IF(L537=\"\", \"\", VLOOKUP(X537,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,P537,IF($X537=1,IF(Z$9=$G537,(1-$M537),0),IF($X537=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,Q537,IF($X537=1,IF(AA$9=$G537,(1-$M537),0),IF($X537=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,R537,IF($X537=1,IF(AB$9=$G537,(1-$M537),0),IF($X537=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,S537,IF($X537=1,IF(AC$9=$G537,(1-$M537),0),IF($X537=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X537=3,1,IF($X537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AO$7+$J537-1),$J537))","v":""},"",{"$f":"IF(L537=\"\", \"\", IF($X537=0,$V537,IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$T$7+$X537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537)))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$CE$7+$K537-1)*$F537)","v":""},"","","","","","","","","","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,IF($AK537=0,$W537,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1)*$F537)))","v":""},"",{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$V$7)*$F537)","v":""}]
[0.80376197685057704,0.85168065441532559,{"$f":"IF(Inventory!AH541=Inventory!$C$1032,0.5,1)*B542","v":0.85168065441532559},{"$f":"Inventory!C541","v":0},{"$f":"Inventory!E541","v":0},{"$f":"Inventory!W541","v":""},{"$f":"'Year 02'!AM542","v":""},{"$f":"IF($J542='Year 02'!$J542,'Year 02'!H542,$J542)","v":""},{"$f":"IF($J542='Year 02'!$J542,'Year 02'!I542,$J542)","v":""},{"$f":"'Year 02'!AN542","v":""},"",{"$f":"IF(E542 = 0, \"\", MATCH($E542,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!BA$7+$J542-1))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$W$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AB$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,1,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0)*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},"","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$B$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$F$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$O$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$BF$7+$K542-1))","v":""},{"$f":"IF(L542=\"\", \"\", VLOOKUP(X542,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,P542,IF($X542=1,IF(Z$9=$G542,(1-$M542),0),IF($X542=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,Q542,IF($X542=1,IF(AA$9=$G542,(1-$M542),0),IF($X542=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,R542,IF($X542=1,IF(AB$9=$G542,(1-$M542),0),IF($X542=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,S542,IF($X542=1,IF(AC$9=$G542,(1-$M542),0),IF($X542=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X542=3,1,IF($X542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AO$7+$J542-1),$J542))","v":""},"",{"$f":"IF(L542=\"\", \"\", IF($X542=0,$V542,IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$T$7+$X542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542)))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$CE$7+$K542-1)*$F542)","v":""},"","","","","","","","","","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,IF($AK542=0,$W542,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1)*$F542)))","v":""},"",{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$V$7)*$F542)","v":""}]
[0.33791446150387217,0.68651521306819818,{"$f":"IF(Inventory!AH551=Inventory!$C$1032,0.5,1)*B552","v":0.68651521306819818},{"$f":"Inventory!C551","v":0},{"$f":"Inventory!E551","v":0},{"$f":"Inventory!W551","v":""},{"$f":"'Year 02'!AM552","v":""},{"$f":"IF($J552='Year 02'!$J552,'Year 02'!H552,$J552)","v":""},{"$f":"IF($J552='Year 02'!$J552,'Year 02'!I552,$J552)","v":""},{"$f":"'Year 02'!AN552","v":""},"",{"$f":"IF(E552 = 0, \"\", MATCH($E552,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!BA$7+$J552-1))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$W$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AB$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,1,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0)*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},"","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$B$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$F$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$O$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$BF$7+$K552-1))","v":""},{"$f":"IF(L552=\"\", \"\", VLOOKUP(X552,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,P552,IF($X552=1,IF(Z$9=$G552,(1-$M552),0),IF($X552=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,Q552,IF($X552=1,IF(AA$9=$G552,(1-$M552),0),IF($X552=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,R552,IF($X552=1,IF(AB$9=$G552,(1-$M552),0),IF($X552=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,S552,IF($X552=1,IF(AC$9=$G552,(1-$M552),0),IF($X552=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X552=3,1,IF($X552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AO$7+$J552-1),$J552))","v":""},"",{"$f":"IF(L552=\"\", \"\", IF($X552=0,$V552,IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$T$7+$X552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552)))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$CE$7+$K552-1)*$F552)","v":""},"","","","","","","","","","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,IF($AK552=0,$W552,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1)*$F552)))","v":""},"",{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$V$7)*$F552)","v":""}]
[0.31209262362350132,0.31859044472123499,{"$f":"IF(Inventory!AH560=Inventory!$C$1032,0.5,1)*B561","v":0.31859044472123499},{"$f":"Inventory!C560","v":0},{"$f":"Inventory!E560","v":0},{"$f":"Inventory!W560","v":""},{"$f":"'Year 02'!AM561","v":""},{"$f":"IF($J561='Year 02'!$J561,'Year 02'!H561,$J561)","v":""},{"$f":"IF($J561='Year 02'!$J561,'Year 02'!I561,$J561)","v":""},{"$f":"'Year 02'!AN561","v":""},"",{"$f":"IF(E561 = 0, \"\", MATCH($E561,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!BA$7+$J561-1))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$W$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AB$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,1,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0)*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},"","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$B$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$F$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$O$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$BF$7+$K561-1))","v":""},{"$f":"IF(L561=\"\", \"\", VLOOKUP(X561,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,P561,IF($X561=1,IF(Z$9=$G561,(1-$M561),0),IF($X561=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,Q561,IF($X561=1,IF(AA$9=$G561,(1-$M561),0),IF($X561=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,R561,IF($X561=1,IF(AB$9=$G561,(1-$M561),0),IF($X561=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,S561,IF($X561=1,IF(AC$9=$G561,(1-$M561),0),IF($X561=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X561=3,1,IF($X561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AO$7+$J561-1),$J561))","v":""},"",{"$f":"IF(L561=\"\", \"\", IF($X561=0,$V561,IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$T$7+$X561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561)))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$CE$7+$K561-1)*$F561)","v":""},"","","","","","","","","","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,IF($AK561=0,$W561,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1)*$F561)))","v":""},"",{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$V$7)*$F561)","v":""}]
[0.25296305043374068,0.11806500857105784,{"$f":"IF(Inventory!AH561=Inventory!$C$1032,0.5,1)*B562","v":0.11806500857105784},{"$f":"Inventory!C561","v":0},{"$f":"Inventory!E561","v":0},{"$f":"Inventory!W561","v":""},{"$f":"'Year 02'!AM562","v":""},{"$f":"IF($J562='Year 02'!$J562,'Year 02'!H562,$J562)","v":""},{"$f":"IF($J562='Year 02'!$J562,'Year 02'!I562,$J562)","v":""},{"$f":"'Year 02'!AN562","v":""},"",{"$f":"IF(E562 = 0, \"\", MATCH($E562,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!BA$7+$J562-1))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$W$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AB$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,1,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0)*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},"","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$B$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$F$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$O$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$BF$7+$K562-1))","v":""},{"$f":"IF(L562=\"\", \"\", VLOOKUP(X562,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,P562,IF($X562=1,IF(Z$9=$G562,(1-$M562),0),IF($X562=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,Q562,IF($X562=1,IF(AA$9=$G562,(1-$M562),0),IF($X562=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,R562,IF($X562=1,IF(AB$9=$G562,(1-$M562),0),IF($X562=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,S562,IF($X562=1,IF(AC$9=$G562,(1-$M562),0),IF($X562=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X562=3,1,IF($X562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AO$7+$J562-1),$J562))","v":""},"",{"$f":"IF(L562=\"\", \"\", IF($X562=0,$V562,IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$T$7+$X562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562)))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$CE$7+$K562-1)*$F562)","v":""},"","","","","","","","","","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,IF($AK562=0,$W562,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1)*$F562)))","v":""},"",{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$V$7)*$F562)","v":""}]
[0.36935106585610467,0.86715032281867821,{"$f":"IF(Inventory!AH569=Inventory!$C$1032,0.5,1)*B570","v":0.86715032281867821},{"$f":"Inventory!C569","v":0},{"$f":"Inventory!E569","v":0},{"$f":"Inventory!W569","v":""},{"$f":"'Year 02'!AM570","v":""},{"$f":"IF($J570='Year 02'!$J570,'Year 02'!H570,$J570)","v":""},{"$f":"IF($J570='Year 02'!$J570,'Year 02'!I570,$J570)","v":""},{"$f":"'Year 02'!AN570","v":""},"",{"$f":"IF(E570 = 0, \"\", MATCH($E570,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!BA$7+$J570-1))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$W$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AB$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,1,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0)*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},"","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$B$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$F$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$O$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$BF$7+$K570-1))","v":""},{"$f":"IF(L570=\"\", \"\", VLOOKUP(X570,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,P570,IF($X570=1,IF(Z$9=$G570,(1-$M570),0),IF($X570=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,Q570,IF($X570=1,IF(AA$9=$G570,(1-$M570),0),IF($X570=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,R570,IF($X570=1,IF(AB$9=$G570,(1-$M570),0),IF($X570=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,S570,IF($X570=1,IF(AC$9=$G570,(1-$M570),0),IF($X570=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X570=3,1,IF($X570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AO$7+$J570-1),$J570))","v":""},"",{"$f":"IF(L570=\"\", \"\", IF($X570=0,$V570,IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$T$7+$X570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570)))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$CE$7+$K570-1)*$F570)","v":""},"","","","","","","","","","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,IF($AK570=0,$W570,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1)*$F570)))","v":""},"",{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$V$7)*$F570)","v":""}]
[0.59720796990730696,0.41462463836517038,{"$f":"IF(Inventory!AH581=Inventory!$C$1032,0.5,1)*B582","v":0.41462463836517038},{"$f":"Inventory!C581","v":0},{"$f":"Inventory!E581","v":0},{"$f":"Inventory!W581","v":""},{"$f":"'Year 02'!AM582","v":""},{"$f":"IF($J582='Year 02'!$J582,'Year 02'!H582,$J582)","v":""},{"$f":"IF($J582='Year 02'!$J582,'Year 02'!I582,$J582)","v":""},{"$f":"'Year 02'!AN582","v":""},"",{"$f":"IF(E582 = 0, \"\", MATCH($E582,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!BA$7+$J582-1))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$W$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AB$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,1,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0)*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},"","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$B$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$F$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$O$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$BF$7+$K582-1))","v":""},{"$f":"IF(L582=\"\", \"\", VLOOKUP(X582,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,P582,IF($X582=1,IF(Z$9=$G582,(1-$M582),0),IF($X582=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,Q582,IF($X582=1,IF(AA$9=$G582,(1-$M582),0),IF($X582=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,R582,IF($X582=1,IF(AB$9=$G582,(1-$M582),0),IF($X582=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,S582,IF($X582=1,IF(AC$9=$G582,(1-$M582),0),IF($X582=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X582=3,1,IF($X582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AO$7+$J582-1),$J582))","v":""},"",{"$f":"IF(L582=\"\", \"\", IF($X582=0,$V582,IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$T$7+$X582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582)))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$CE$7+$K582-1)*$F582)","v":""},"","","","","","","","","","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,IF($AK582=0,$W582,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1)*$F582)))","v":""},"",{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$V$7)*$F582)","v":""}]
[0.88631137225606293,0.5150828039217199,{"$f":"IF(Inventory!AH582=Inventory!$C$1032,0.5,1)*B583","v":0.5150828039217199},{"$f":"Inventory!C582","v":0},{"$f":"Inventory!E582","v":0},{"$f":"Inventory!W582","v":""},{"$f":"'Year 02'!AM583","v":""},{"$f":"IF($J583='Year 02'!$J583,'Year 02'!H583,$J583)","v":""},{"$f":"IF($J583='Year 02'!$J583,'Year 02'!I583,$J583)","v":""},{"$f":"'Year 02'!AN583","v":""},"",{"$f":"IF(E583 = 0, \"\", MATCH($E583,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!BA$7+$J583-1))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$W$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AB$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,1,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0)*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},"","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$B$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$F$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$O$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$BF$7+$K583-1))","v":""},{"$f":"IF(L583=\"\", \"\", VLOOKUP(X583,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,P583,IF($X583=1,IF(Z$9=$G583,(1-$M583),0),IF($X583=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,Q583,IF($X583=1,IF(AA$9=$G583,(1-$M583),0),IF($X583=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,R583,IF($X583=1,IF(AB$9=$G583,(1-$M583),0),IF($X583=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,S583,IF($X583=1,IF(AC$9=$G583,(1-$M583),0),IF($X583=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X583=3,1,IF($X583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AO$7+$J583-1),$J583))","v":""},"",{"$f":"IF(L583=\"\", \"\", IF($X583=0,$V583,IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$T$7+$X583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583)))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$CE$7+$K583-1)*$F583)","v":""},"","","","","","","","","","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,IF($AK583=0,$W583,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1)*$F583)))","v":""},"",{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$V$7)*$F583)","v":""}]
[0.36737209152898154,0.28836890790689529,{"$f":"IF(Inventory!AH594=Inventory!$C$1032,0.5,1)*B595","v":0.28836890790689529},{"$f":"Inventory!C594","v":0},{"$f":"Inventory!E594","v":0},{"$f":"Inventory!W594","v":""},{"$f":"'Year 02'!AM595","v":""},{"$f":"IF($J595='Year 02'!$J595,'Year 02'!H595,$J595)","v":""},{"$f":"IF($J595='Year 02'!$J595,'Year 02'!I595,$J595)","v":""},{"$f":"'Year 02'!AN595","v":""},"",{"$f":"IF(E595 = 0, \"\", MATCH($E595,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!BA$7+$J595-1))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$W$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AB$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,1,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0)*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},"","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$B$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$F$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$O$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$BF$7+$K595-1))","v":""},{"$f":"IF(L595=\"\", \"\", VLOOKUP(X595,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,P595,IF($X595=1,IF(Z$9=$G595,(1-$M595),0),IF($X595=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,Q595,IF($X595=1,IF(AA$9=$G595,(1-$M595),0),IF($X595=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,R595,IF($X595=1,IF(AB$9=$G595,(1-$M595),0),IF($X595=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,S595,IF($X595=1,IF(AC$9=$G595,(1-$M595),0),IF($X595=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X595=3,1,IF($X595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AO$7+$J595-1),$J595))","v":""},"",{"$f":"IF(L595=\"\", \"\", IF($X595=0,$V595,IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$T$7+$X595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595)))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$CE$7+$K595-1)*$F595)","v":""},"","","","","","","","","","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,IF($AK595=0,$W595,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1)*$F595)))","v":""},"",{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$V$7)*$F595)","v":""}]
[0.24582300596311257,4.190727798576166E-2,{"$f":"IF(Inventory!AH601=Inventory!$C$1032,0.5,1)*B602","v":4.190727798576166E-2},{"$f":"Inventory!C601","v":0},{"$f":"Inventory!E601","v":0},{"$f":"Inventory!W601","v":""},{"$f":"'Year 02'!AM602","v":""},{"$f":"IF($J602='Year 02'!$J602,'Year 02'!H602,$J602)","v":""},{"$f":"IF($J602='Year 02'!$J602,'Year 02'!I602,$J602)","v":""},{"$f":"'Year 02'!AN602","v":""},"",{"$f":"IF(E602 = 0, \"\", MATCH($E602,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!BA$7+$J602-1))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$W$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AB$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,1,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0)*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},"","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$B$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$F$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$O$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$BF$7+$K602-1))","v":""},{"$f":"IF(L602=\"\", \"\", VLOOKUP(X602,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,P602,IF($X602=1,IF(Z$9=$G602,(1-$M602),0),IF($X602=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,Q602,IF($X602=1,IF(AA$9=$G602,(1-$M602),0),IF($X602=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,R602,IF($X602=1,IF(AB$9=$G602,(1-$M602),0),IF($X602=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,S602,IF($X602=1,IF(AC$9=$G602,(1-$M602),0),IF($X602=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X602=3,1,IF($X602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AO$7+$J602-1),$J602))","v":""},"",{"$f":"IF(L602=\"\", \"\", IF($X602=0,$V602,IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$T$7+$X602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602)))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$CE$7+$K602-1)*$F602)","v":""},"","","","","","","","","","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,IF($AK602=0,$W602,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1)*$F602)))","v":""},"",{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$V$7)*$F602)","v":""}]
[0.24950890750090859,0.48117417150548336,{"$f":"IF(Inventory!AH602=Inventory!$C$1032,0.5,1)*B603","v":0.48117417150548336},{"$f":"Inventory!C602","v":0},{"$f":"Inventory!E602","v":0},{"$f":"Inventory!W602","v":""},{"$f":"'Year 02'!AM603","v":""},{"$f":"IF($J603='Year 02'!$J603,'Year 02'!H603,$J603)","v":""},{"$f":"IF($J603='Year 02'!$J603,'Year 02'!I603,$J603)","v":""},{"$f":"'Year 02'!AN603","v":""},"",{"$f":"IF(E603 = 0, \"\", MATCH($E603,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!BA$7+$J603-1))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$W$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AB$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,1,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0)*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},"","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$B$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$F$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$O$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$BF$7+$K603-1))","v":""},{"$f":"IF(L603=\"\", \"\", VLOOKUP(X603,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,P603,IF($X603=1,IF(Z$9=$G603,(1-$M603),0),IF($X603=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,Q603,IF($X603=1,IF(AA$9=$G603,(1-$M603),0),IF($X603=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,R603,IF($X603=1,IF(AB$9=$G603,(1-$M603),0),IF($X603=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,S603,IF($X603=1,IF(AC$9=$G603,(1-$M603),0),IF($X603=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X603=3,1,IF($X603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AO$7+$J603-1),$J603))","v":""},"",{"$f":"IF(L603=\"\", \"\", IF($X603=0,$V603,IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$T$7+$X603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603)))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$CE$7+$K603-1)*$F603)","v":""},"","","","","","","","","","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,IF($AK603=0,$W603,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1)*$F603)))","v":""},"",{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$V$7)*$F603)","v":""}]
[0.96373197853544379,0.82741923673440043,{"$f":"IF(Inventory!AH614=Inventory!$C$1032,0.5,1)*B615","v":0.82741923673440043},{"$f":"Inventory!C614","v":0},{"$f":"Inventory!E614","v":0},{"$f":"Inventory!W614","v":""},{"$f":"'Year 02'!AM615","v":""},{"$f":"IF($J615='Year 02'!$J615,'Year 02'!H615,$J615)","v":""},{"$f":"IF($J615='Year 02'!$J615,'Year 02'!I615,$J615)","v":""},{"$f":"'Year 02'!AN615","v":""},"",{"$f":"IF(E615 = 0, \"\", MATCH($E615,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!BA$7+$J615-1))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$W$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AB$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,1,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0)*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},"","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$B$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$F$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$O$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$BF$7+$K615-1))","v":""},{"$f":"IF(L615=\"\", \"\", VLOOKUP(X615,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,P615,IF($X615=1,IF(Z$9=$G615,(1-$M615),0),IF($X615=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,Q615,IF($X615=1,IF(AA$9=$G615,(1-$M615),0),IF($X615=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,R615,IF($X615=1,IF(AB$9=$G615,(1-$M615),0),IF($X615=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,S615,IF($X615=1,IF(AC$9=$G615,(1-$M615),0),IF($X615=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X615=3,1,IF($X615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AO$7+$J615-1),$J615))","v":""},"",{"$f":"IF(L615=\"\", \"\", IF($X615=0,$V615,IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$T$7+$X615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615)))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$CE$7+$K615-1)*$F615)","v":""},"","","","","","","","","","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,IF($AK615=0,$W615,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1)*$F615)))","v":""},"",{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$V$7)*$F615)","v":""}]
[0.83881737896586994,0.11379454578446757,{"$f":"IF(Inventory!AH622=Inventory!$C$1032,0.5,1)*B623","v":0.11379454578446757},{"$f":"Inventory!C622","v":0},{"$f":"Inventory!E622","v":0},{"$f":"Inventory!W622","v":""},{"$f":"'Year 02'!AM623","v":""},{"$f":"IF($J623='Year 02'!$J623,'Year 02'!H623,$J623)","v":""},{"$f":"IF($J623='Year 02'!$J623,'Year 02'!I623,$J623)","v":""},{"$f":"'Year 02'!AN623","v":""},"",{"$f":"IF(E623 = 0, \"\", MATCH($E623,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!BA$7+$J623-1))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$W$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AB$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,1,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0)*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},"","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$B$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$F$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$O$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$BF$7+$K623-1))","v":""},{"$f":"IF(L623=\"\", \"\", VLOOKUP(X623,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,P623,IF($X623=1,IF(Z$9=$G623,(1-$M623),0),IF($X623=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,Q623,IF($X623=1,IF(AA$9=$G623,(1-$M623),0),IF($X623=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,R623,IF($X623=1,IF(AB$9=$G623,(1-$M623),0),IF($X623=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,S623,IF($X623=1,IF(AC$9=$G623,(1-$M623),0),IF($X623=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X623=3,1,IF($X623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AO$7+$J623-1),$J623))","v":""},"",{"$f":"IF(L623=\"\", \"\", IF($X623=0,$V623,IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$T$7+$X623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623)))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$CE$7+$K623-1)*$F623)","v":""},"","","","","","","","","","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,IF($AK623=0,$W623,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1)*$F623)))","v":""},"",{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$V$7)*$F623)","v":""}]
[0.4872864130232345,2.7066201990475713E-2,{"$f":"IF(Inventory!AH627=Inventory!$C$1032,0.5,1)*B628","v":2.7066201990475713E-2},{"$f":"Inventory!C627","v":0},{"$f":"Inventory!E627","v":0},{"$f":"Inventory!W627","v":""},{"$f":"'Year 02'!AM628","v":""},{"$f":"IF($J628='Year 02'!$J628,'Year 02'!H628,$J628)","v":""},{"$f":"IF($J628='Year 02'!$J628,'Year 02'!I628,$J628)","v":""},{"$f":"'Year 02'!AN628","v":""},"",{"$f":"IF(E628 = 0, \"\", MATCH($E628,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!BA$7+$J628-1))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$W$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AB$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,1,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0)*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},"","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$B$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$F$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$O$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$BF$7+$K628-1))","v":""},{"$f":"IF(L628=\"\", \"\", VLOOKUP(X628,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,P628,IF($X628=1,IF(Z$9=$G628,(1-$M628),0),IF($X628=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,Q628,IF($X628=1,IF(AA$9=$G628,(1-$M628),0),IF($X628=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,R628,IF($X628=1,IF(AB$9=$G628,(1-$M628),0),IF($X628=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,S628,IF($X628=1,IF(AC$9=$G628,(1-$M628),0),IF($X628=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X628=3,1,IF($X628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AO$7+$J628-1),$J628))","v":""},"",{"$f":"IF(L628=\"\", \"\", IF($X628=0,$V628,IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$T$7+$X628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628)))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$CE$7+$K628-1)*$F628)","v":""},"","","","","","","","","","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,IF($AK628=0,$W628,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1)*$F628)))","v":""},"",{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$V$7)*$F628)","v":""}]
[0.21310743430804668,0.76240104292524358,{"$f":"IF(Inventory!AH634=Inventory!$C$1032,0.5,1)*B635","v":0.76240104292524358},{"$f":"Inventory!C634","v":0},{"$f":"Inventory!E634","v":0},{"$f":"Inventory!W634","v":""},{"$f":"'Year 02'!AM635","v":""},{"$f":"IF($J635='Year 02'!$J635,'Year 02'!H635,$J635)","v":""},{"$f":"IF($J635='Year 02'!$J635,'Year 02'!I635,$J635)","v":""},{"$f":"'Year 02'!AN635","v":""},"",{"$f":"IF(E635 = 0, \"\", MATCH($E635,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!BA$7+$J635-1))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$W$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AB$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,1,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0)*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},"","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$B$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$F$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$O$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$BF$7+$K635-1))","v":""},{"$f":"IF(L635=\"\", \"\", VLOOKUP(X635,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,P635,IF($X635=1,IF(Z$9=$G635,(1-$M635),0),IF($X635=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,Q635,IF($X635=1,IF(AA$9=$G635,(1-$M635),0),IF($X635=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,R635,IF($X635=1,IF(AB$9=$G635,(1-$M635),0),IF($X635=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,S635,IF($X635=1,IF(AC$9=$G635,(1-$M635),0),IF($X635=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X635=3,1,IF($X635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AO$7+$J635-1),$J635))","v":""},"",{"$f":"IF(L635=\"\", \"\", IF($X635=0,$V635,IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$T$7+$X635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635)))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$CE$7+$K635-1)*$F635)","v":""},"","","","","","","","","","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,IF($AK635=0,$W635,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1)*$F635)))","v":""},"",{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$V$7)*$F635)","v":""}]
[0.77865815575512942,0.18568935095473527,{"$f":"IF(Inventory!AH642=Inventory!$C$1032,0.5,1)*B643","v":0.18568935095473527},{"$f":"Inventory!C642","v":0},{"$f":"Inventory!E642","v":0},{"$f":"Inventory!W642","v":""},{"$f":"'Year 02'!AM643","v":""},{"$f":"IF($J643='Year 02'!$J643,'Year 02'!H643,$J643)","v":""},{"$f":"IF($J643='Year 02'!$J643,'Year 02'!I643,$J643)","v":""},{"$f":"'Year 02'!AN643","v":""},"",{"$f":"IF(E643 = 0, \"\", MATCH($E643,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!BA$7+$J643-1))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$W$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AB$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,1,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0)*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},"","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$B$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$F$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$O$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$BF$7+$K643-1))","v":""},{"$f":"IF(L643=\"\", \"\", VLOOKUP(X643,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,P643,IF($X643=1,IF(Z$9=$G643,(1-$M643),0),IF($X643=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,Q643,IF($X643=1,IF(AA$9=$G643,(1-$M643),0),IF($X643=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,R643,IF($X643=1,IF(AB$9=$G643,(1-$M643),0),IF($X643=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,S643,IF($X643=1,IF(AC$9=$G643,(1-$M643),0),IF($X643=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X643=3,1,IF($X643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AO$7+$J643-1),$J643))","v":""},"",{"$f":"IF(L643=\"\", \"\", IF($X643=0,$V643,IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$T$7+$X643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643)))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$CE$7+$K643-1)*$F643)","v":""},"","","","","","","","","","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,IF($AK643=0,$W643,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1)*$F643)))","v":""},"",{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$V$7)*$F643)","v":""}]
[0.58145558172701184,0.71560539613746232,{"$f":"IF(Inventory!AH647=Inventory!$C$1032,0.5,1)*B648","v":0.71560539613746232},{"$f":"Inventory!C647","v":0},{"$f":"Inventory!E647","v":0},{"$f":"Inventory!W647","v":""},{"$f":"'Year 02'!AM648","v":""},{"$f":"IF($J648='Year 02'!$J648,'Year 02'!H648,$J648)","v":""},{"$f":"IF($J648='Year 02'!$J648,'Year 02'!I648,$J648)","v":""},{"$f":"'Year 02'!AN648","v":""},"",{"$f":"IF(E648 = 0, \"\", MATCH($E648,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!BA$7+$J648-1))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$W$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AB$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,1,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0)*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},"","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$B$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$F$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$O$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$BF$7+$K648-1))","v":""},{"$f":"IF(L648=\"\", \"\", VLOOKUP(X648,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,P648,IF($X648=1,IF(Z$9=$G648,(1-$M648),0),IF($X648=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,Q648,IF($X648=1,IF(AA$9=$G648,(1-$M648),0),IF($X648=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,R648,IF($X648=1,IF(AB$9=$G648,(1-$M648),0),IF($X648=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,S648,IF($X648=1,IF(AC$9=$G648,(1-$M648),0),IF($X648=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X648=3,1,IF($X648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AO$7+$J648-1),$J648))","v":""},"",{"$f":"IF(L648=\"\", \"\", IF($X648=0,$V648,IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$T$7+$X648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648)))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$CE$7+$K648-1)*$F648)","v":""},"","","","","","","","","","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,IF($AK648=0,$W648,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1)*$F648)))","v":""},"",{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$V$7)*$F648)","v":""}]
[6.1567616184793672E-2,1.4944257616485657E-2,{"$f":"IF(Inventory!AH655=Inventory!$C$1032,0.5,1)*B656","v":1.4944257616485657E-2},{"$f":"Inventory!C655","v":0},{"$f":"Inventory!E655","v":0},{"$f":"Inventory!W655","v":""},{"$f":"'Year 02'!AM656","v":""},{"$f":"IF($J656='Year 02'!$J656,'Year 02'!H656,$J656)","v":""},{"$f":"IF($J656='Year 02'!$J656,'Year 02'!I656,$J656)","v":""},{"$f":"'Year 02'!AN656","v":""},"",{"$f":"IF(E656 = 0, \"\", MATCH($E656,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!BA$7+$J656-1))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$W$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AB$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,1,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0)*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},"","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$B$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$F$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$O$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$BF$7+$K656-1))","v":""},{"$f":"IF(L656=\"\", \"\", VLOOKUP(X656,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,P656,IF($X656=1,IF(Z$9=$G656,(1-$M656),0),IF($X656=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,Q656,IF($X656=1,IF(AA$9=$G656,(1-$M656),0),IF($X656=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,R656,IF($X656=1,IF(AB$9=$G656,(1-$M656),0),IF($X656=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,S656,IF($X656=1,IF(AC$9=$G656,(1-$M656),0),IF($X656=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X656=3,1,IF($X656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AO$7+$J656-1),$J656))","v":""},"",{"$f":"IF(L656=\"\", \"\", IF($X656=0,$V656,IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$T$7+$X656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656)))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$CE$7+$K656-1)*$F656)","v":""},"","","","","","","","","","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,IF($AK656=0,$W656,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1)*$F656)))","v":""},"",{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$V$7)*$F656)","v":""}]
[0.68810887117363728,0.90404030796257195,{"$f":"IF(Inventory!AH663=Inventory!$C$1032,0.5,1)*B664","v":0.90404030796257195},{"$f":"Inventory!C663","v":0},{"$f":"Inventory!E663","v":0},{"$f":"Inventory!W663","v":""},{"$f":"'Year 02'!AM664","v":""},{"$f":"IF($J664='Year 02'!$J664,'Year 02'!H664,$J664)","v":""},{"$f":"IF($J664='Year 02'!$J664,'Year 02'!I664,$J664)","v":""},{"$f":"'Year 02'!AN664","v":""},"",{"$f":"IF(E664 = 0, \"\", MATCH($E664,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!BA$7+$J664-1))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$W$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AB$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,1,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0)*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},"","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$B$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$F$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$O$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$BF$7+$K664-1))","v":""},{"$f":"IF(L664=\"\", \"\", VLOOKUP(X664,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,P664,IF($X664=1,IF(Z$9=$G664,(1-$M664),0),IF($X664=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,Q664,IF($X664=1,IF(AA$9=$G664,(1-$M664),0),IF($X664=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,R664,IF($X664=1,IF(AB$9=$G664,(1-$M664),0),IF($X664=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,S664,IF($X664=1,IF(AC$9=$G664,(1-$M664),0),IF($X664=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X664=3,1,IF($X664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AO$7+$J664-1),$J664))","v":""},"",{"$f":"IF(L664=\"\", \"\", IF($X664=0,$V664,IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$T$7+$X664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664)))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$CE$7+$K664-1)*$F664)","v":""},"","","","","","","","","","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,IF($AK664=0,$W664,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1)*$F664)))","v":""},"",{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$V$7)*$F664)","v":""}]
[0.65924990320965049,0.63005812526666427,{"$f":"IF(Inventory!AH668=Inventory!$C$1032,0.5,1)*B669","v":0.63005812526666427},{"$f":"Inventory!C668","v":0},{"$f":"Inventory!E668","v":0},{"$f":"Inventory!W668","v":""},{"$f":"'Year 02'!AM669","v":""},{"$f":"IF($J669='Year 02'!$J669,'Year 02'!H669,$J669)","v":""},{"$f":"IF($J669='Year 02'!$J669,'Year 02'!I669,$J669)","v":""},{"$f":"'Year 02'!AN669","v":""},"",{"$f":"IF(E669 = 0, \"\", MATCH($E669,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!BA$7+$J669-1))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$W$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AB$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,1,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0)*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},"","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$B$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$F$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$O$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$BF$7+$K669-1))","v":""},{"$f":"IF(L669=\"\", \"\", VLOOKUP(X669,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,P669,IF($X669=1,IF(Z$9=$G669,(1-$M669),0),IF($X669=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,Q669,IF($X669=1,IF(AA$9=$G669,(1-$M669),0),IF($X669=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,R669,IF($X669=1,IF(AB$9=$G669,(1-$M669),0),IF($X669=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,S669,IF($X669=1,IF(AC$9=$G669,(1-$M669),0),IF($X669=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X669=3,1,IF($X669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AO$7+$J669-1),$J669))","v":""},"",{"$f":"IF(L669=\"\", \"\", IF($X669=0,$V669,IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$T$7+$X669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669)))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$CE$7+$K669-1)*$F669)","v":""},"","","","","","","","","","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,IF($AK669=0,$W669,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1)*$F669)))","v":""},"",{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$V$7)*$F669)","v":""}]
[5.9135758902571056E-2,0.28336897396145655,{"$f":"IF(Inventory!AH675=Inventory!$C$1032,0.5,1)*B676","v":0.28336897396145655},{"$f":"Inventory!C675","v":0},{"$f":"Inventory!E675","v":0},{"$f":"Inventory!W675","v":""},{"$f":"'Year 02'!AM676","v":""},{"$f":"IF($J676='Year 02'!$J676,'Year 02'!H676,$J676)","v":""},{"$f":"IF($J676='Year 02'!$J676,'Year 02'!I676,$J676)","v":""},{"$f":"'Year 02'!AN676","v":""},"",{"$f":"IF(E676 = 0, \"\", MATCH($E676,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!BA$7+$J676-1))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$W$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AB$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,1,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0)*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},"","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$B$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$F$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$O$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$BF$7+$K676-1))","v":""},{"$f":"IF(L676=\"\", \"\", VLOOKUP(X676,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,P676,IF($X676=1,IF(Z$9=$G676,(1-$M676),0),IF($X676=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,Q676,IF($X676=1,IF(AA$9=$G676,(1-$M676),0),IF($X676=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,R676,IF($X676=1,IF(AB$9=$G676,(1-$M676),0),IF($X676=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,S676,IF($X676=1,IF(AC$9=$G676,(1-$M676),0),IF($X676=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X676=3,1,IF($X676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AO$7+$J676-1),$J676))","v":""},"",{"$f":"IF(L676=\"\", \"\", IF($X676=0,$V676,IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$T$7+$X676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676)))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$CE$7+$K676-1)*$F676)","v":""},"","","","","","","","","","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,IF($AK676=0,$W676,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1)*$F676)))","v":""},"",{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$V$7)*$F676)","v":""}]
[0.73438035422738412,0.73415633052530649,{"$f":"IF(Inventory!AH683=Inventory!$C$1032,0.5,1)*B684","v":0.73415633052530649},{"$f":"Inventory!C683","v":0},{"$f":"Inventory!E683","v":0},{"$f":"Inventory!W683","v":""},{"$f":"'Year 02'!AM684","v":""},{"$f":"IF($J684='Year 02'!$J684,'Year 02'!H684,$J684)","v":""},{"$f":"IF($J684='Year 02'!$J684,'Year 02'!I684,$J684)","v":""},{"$f":"'Year 02'!AN684","v":""},"",{"$f":"IF(E684 = 0, \"\", MATCH($E684,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!BA$7+$J684-1))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$W$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AB$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,1,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0)*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},"","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$B$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$F$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$O$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$BF$7+$K684-1))","v":""},{"$f":"IF(L684=\"\", \"\", VLOOKUP(X684,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,P684,IF($X684=1,IF(Z$9=$G684,(1-$M684),0),IF($X684=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,Q684,IF($X684=1,IF(AA$9=$G684,(1-$M684),0),IF($X684=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,R684,IF($X684=1,IF(AB$9=$G684,(1-$M684),0),IF($X684=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,S684,IF($X684=1,IF(AC$9=$G684,(1-$M684),0),IF($X684=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X684=3,1,IF($X684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AO$7+$J684-1),$J684))","v":""},"",{"$f":"IF(L684=\"\", \"\", IF($X684=0,$V684,IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$T$7+$X684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684)))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$CE$7+$K684-1)*$F684)","v":""},"","","","","","","","","","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,IF($AK684=0,$W684,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1)*$F684)))","v":""},"",{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$V$7)*$F684)","v":""}]
[0.52671390226264103,0.80475362951309426,{"$f":"IF(Inventory!AH688=Inventory!$C$1032,0.5,1)*B689","v":0.80475362951309426},{"$f":"Inventory!C688","v":0},{"$f":"Inventory!E688","v":0},{"$f":"Inventory!W688","v":""},{"$f":"'Year 02'!AM689","v":""},{"$f":"IF($J689='Year 02'!$J689,'Year 02'!H689,$J689)","v":""},{"$f":"IF($J689='Year 02'!$J689,'Year 02'!I689,$J689)","v":""},{"$f":"'Year 02'!AN689","v":""},"",{"$f":"IF(E689 = 0, \"\", MATCH($E689,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!BA$7+$J689-1))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$W$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AB$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,1,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0)*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},"","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$B$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$F$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$O$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$BF$7+$K689-1))","v":""},{"$f":"IF(L689=\"\", \"\", VLOOKUP(X689,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,P689,IF($X689=1,IF(Z$9=$G689,(1-$M689),0),IF($X689=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,Q689,IF($X689=1,IF(AA$9=$G689,(1-$M689),0),IF($X689=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,R689,IF($X689=1,IF(AB$9=$G689,(1-$M689),0),IF($X689=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,S689,IF($X689=1,IF(AC$9=$G689,(1-$M689),0),IF($X689=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X689=3,1,IF($X689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AO$7+$J689-1),$J689))","v":""},"",{"$f":"IF(L689=\"\", \"\", IF($X689=0,$V689,IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$T$7+$X689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689)))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$CE$7+$K689-1)*$F689)","v":""},"","","","","","","","","","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,IF($AK689=0,$W689,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1)*$F689)))","v":""},"",{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$V$7)*$F689)","v":""}]
[0.52212232969587247,0.7126810233710863,{"$f":"IF(Inventory!AH696=Inventory!$C$1032,0.5,1)*B697","v":0.7126810233710863},{"$f":"Inventory!C696","v":0},{"$f":"Inventory!E696","v":0},{"$f":"Inventory!W696","v":""},{"$f":"'Year 02'!AM697","v":""},{"$f":"IF($J697='Year 02'!$J697,'Year 02'!H697,$J697)","v":""},{"$f":"IF($J697='Year 02'!$J697,'Year 02'!I697,$J697)","v":""},{"$f":"'Year 02'!AN697","v":""},"",{"$f":"IF(E697 = 0, \"\", MATCH($E697,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!BA$7+$J697-1))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$W$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AB$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,1,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0)*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},"","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$B$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$F$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$O$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$BF$7+$K697-1))","v":""},{"$f":"IF(L697=\"\", \"\", VLOOKUP(X697,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,P697,IF($X697=1,IF(Z$9=$G697,(1-$M697),0),IF($X697=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,Q697,IF($X697=1,IF(AA$9=$G697,(1-$M697),0),IF($X697=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,R697,IF($X697=1,IF(AB$9=$G697,(1-$M697),0),IF($X697=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,S697,IF($X697=1,IF(AC$9=$G697,(1-$M697),0),IF($X697=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X697=3,1,IF($X697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AO$7+$J697-1),$J697))","v":""},"",{"$f":"IF(L697=\"\", \"\", IF($X697=0,$V697,IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$T$7+$X697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697)))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$CE$7+$K697-1)*$F697)","v":""},"","","","","","","","","","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,IF($AK697=0,$W697,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1)*$F697)))","v":""},"",{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$V$7)*$F697)","v":""}]
[0.80483083459698412,0.29831262768976141,{"$f":"IF(Inventory!AH701=Inventory!$C$1032,0.5,1)*B702","v":0.29831262768976141},{"$f":"Inventory!C701","v":0},{"$f":"Inventory!E701","v":0},{"$f":"Inventory!W701","v":""},{"$f":"'Year 02'!AM702","v":""},{"$f":"IF($J702='Year 02'!$J702,'Year 02'!H702,$J702)","v":""},{"$f":"IF($J702='Year 02'!$J702,'Year 02'!I702,$J702)","v":""},{"$f":"'Year 02'!AN702","v":""},"",{"$f":"IF(E702 = 0, \"\", MATCH($E702,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!BA$7+$J702-1))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$W$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AB$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,1,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0)*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},"","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$B$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$F$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$O$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$BF$7+$K702-1))","v":""},{"$f":"IF(L702=\"\", \"\", VLOOKUP(X702,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,P702,IF($X702=1,IF(Z$9=$G702,(1-$M702),0),IF($X702=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,Q702,IF($X702=1,IF(AA$9=$G702,(1-$M702),0),IF($X702=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,R702,IF($X702=1,IF(AB$9=$G702,(1-$M702),0),IF($X702=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,S702,IF($X702=1,IF(AC$9=$G702,(1-$M702),0),IF($X702=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X702=3,1,IF($X702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AO$7+$J702-1),$J702))","v":""},"",{"$f":"IF(L702=\"\", \"\", IF($X702=0,$V702,IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$T$7+$X702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702)))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$CE$7+$K702-1)*$F702)","v":""},"","","","","","","","","","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,IF($AK702=0,$W702,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1)*$F702)))","v":""},"",{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$V$7)*$F702)","v":""}]
[0.46199453856228601,0.27484539441098743,{"$f":"IF(Inventory!AH705=Inventory!$C$1032,0.5,1)*B706","v":0.27484539441098743},{"$f":"Inventory!C705","v":0},{"$f":"Inventory!E705","v":0},{"$f":"Inventory!W705","v":""},{"$f":"'Year 02'!AM706","v":""},{"$f":"IF($J706='Year 02'!$J706,'Year 02'!H706,$J706)","v":""},{"$f":"IF($J706='Year 02'!$J706,'Year 02'!I706,$J706)","v":""},{"$f":"'Year 02'!AN706","v":""},"",{"$f":"IF(E706 = 0, \"\", MATCH($E706,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!BA$7+$J706-1))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$W$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AB$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,1,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0)*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},"","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$B$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$F$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$O$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$BF$7+$K706-1))","v":""},{"$f":"IF(L706=\"\", \"\", VLOOKUP(X706,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,P706,IF($X706=1,IF(Z$9=$G706,(1-$M706),0),IF($X706=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,Q706,IF($X706=1,IF(AA$9=$G706,(1-$M706),0),IF($X706=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,R706,IF($X706=1,IF(AB$9=$G706,(1-$M706),0),IF($X706=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,S706,IF($X706=1,IF(AC$9=$G706,(1-$M706),0),IF($X706=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X706=3,1,IF($X706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AO$7+$J706-1),$J706))","v":""},"",{"$f":"IF(L706=\"\", \"\", IF($X706=0,$V706,IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$T$7+$X706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706)))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$CE$7+$K706-1)*$F706)","v":""},"","","","","","","","","","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,IF($AK706=0,$W706,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1)*$F706)))","v":""},"",{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$V$7)*$F706)","v":""}]
[0.6907009178490976,0.52541716606906796,{"$f":"IF(Inventory!AH716=Inventory!$C$1032,0.5,1)*B717","v":0.52541716606906796},{"$f":"Inventory!C716","v":0},{"$f":"Inventory!E716","v":0},{"$f":"Inventory!W716","v":""},{"$f":"'Year 02'!AM717","v":""},{"$f":"IF($J717='Year 02'!$J717,'Year 02'!H717,$J717)","v":""},{"$f":"IF($J717='Year 02'!$J717,'Year 02'!I717,$J717)","v":""},{"$f":"'Year 02'!AN717","v":""},"",{"$f":"IF(E717 = 0, \"\", MATCH($E717,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!BA$7+$J717-1))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$W$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AB$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,1,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0)*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},"","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$B$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$F$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$O$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$BF$7+$K717-1))","v":""},{"$f":"IF(L717=\"\", \"\", VLOOKUP(X717,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,P717,IF($X717=1,IF(Z$9=$G717,(1-$M717),0),IF($X717=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,Q717,IF($X717=1,IF(AA$9=$G717,(1-$M717),0),IF($X717=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,R717,IF($X717=1,IF(AB$9=$G717,(1-$M717),0),IF($X717=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,S717,IF($X717=1,IF(AC$9=$G717,(1-$M717),0),IF($X717=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X717=3,1,IF($X717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AO$7+$J717-1),$J717))","v":""},"",{"$f":"IF(L717=\"\", \"\", IF($X717=0,$V717,IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$T$7+$X717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717)))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$CE$7+$K717-1)*$F717)","v":""},"","","","","","","","","","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,IF($AK717=0,$W717,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1)*$F717)))","v":""},"",{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$V$7)*$F717)","v":""}]
[0.80923043583911169,6.0709839942801658E-2,{"$f":"IF(Inventory!AH721=Inventory!$C$1032,0.5,1)*B722","v":6.0709839942801658E-2},{"$f":"Inventory!C721","v":0},{"$f":"Inventory!E721","v":0},{"$f":"Inventory!W721","v":""},{"$f":"'Year 02'!AM722","v":""},{"$f":"IF($J722='Year 02'!$J722,'Year 02'!H722,$J722)","v":""},{"$f":"IF($J722='Year 02'!$J722,'Year 02'!I722,$J722)","v":""},{"$f":"'Year 02'!AN722","v":""},"",{"$f":"IF(E722 = 0, \"\", MATCH($E722,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!BA$7+$J722-1))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$W$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AB$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,1,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0)*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},"","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$B$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$F$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$O$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$BF$7+$K722-1))","v":""},{"$f":"IF(L722=\"\", \"\", VLOOKUP(X722,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,P722,IF($X722=1,IF(Z$9=$G722,(1-$M722),0),IF($X722=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,Q722,IF($X722=1,IF(AA$9=$G722,(1-$M722),0),IF($X722=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,R722,IF($X722=1,IF(AB$9=$G722,(1-$M722),0),IF($X722=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,S722,IF($X722=1,IF(AC$9=$G722,(1-$M722),0),IF($X722=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X722=3,1,IF($X722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AO$7+$J722-1),$J722))","v":""},"",{"$f":"IF(L722=\"\", \"\", IF($X722=0,$V722,IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$T$7+$X722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722)))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$CE$7+$K722-1)*$F722)","v":""},"","","","","","","","","","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,IF($AK722=0,$W722,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1)*$F722)))","v":""},"",{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$V$7)*$F722)","v":""}]
[0.17070498339248408,0.706831395142686,{"$f":"IF(Inventory!AH729=Inventory!$C$1032,0.5,1)*B730","v":0.706831395142686},{"$f":"Inventory!C729","v":0},{"$f":"Inventory!E729","v":0},{"$f":"Inventory!W729","v":""},{"$f":"'Year 02'!AM730","v":""},{"$f":"IF($J730='Year 02'!$J730,'Year 02'!H730,$J730)","v":""},{"$f":"IF($J730='Year 02'!$J730,'Year 02'!I730,$J730)","v":""},{"$f":"'Year 02'!AN730","v":""},"",{"$f":"IF(E730 = 0, \"\", MATCH($E730,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!BA$7+$J730-1))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$W$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AB$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,1,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0)*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},"","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$B$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$F$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$O$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$BF$7+$K730-1))","v":""},{"$f":"IF(L730=\"\", \"\", VLOOKUP(X730,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,P730,IF($X730=1,IF(Z$9=$G730,(1-$M730),0),IF($X730=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,Q730,IF($X730=1,IF(AA$9=$G730,(1-$M730),0),IF($X730=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,R730,IF($X730=1,IF(AB$9=$G730,(1-$M730),0),IF($X730=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,S730,IF($X730=1,IF(AC$9=$G730,(1-$M730),0),IF($X730=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X730=3,1,IF($X730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AO$7+$J730-1),$J730))","v":""},"",{"$f":"IF(L730=\"\", \"\", IF($X730=0,$V730,IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$T$7+$X730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730)))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$CE$7+$K730-1)*$F730)","v":""},"","","","","","","","","","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,IF($AK730=0,$W730,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1)*$F730)))","v":""},"",{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$V$7)*$F730)","v":""}]
[8.8481352554432346E-2,0.46738322873998972,{"$f":"IF(Inventory!AH737=Inventory!$C$1032,0.5,1)*B738","v":0.46738322873998972},{"$f":"Inventory!C737","v":0},{"$f":"Inventory!E737","v":0},{"$f":"Inventory!W737","v":""},{"$f":"'Year 02'!AM738","v":""},{"$f":"IF($J738='Year 02'!$J738,'Year 02'!H738,$J738)","v":""},{"$f":"IF($J738='Year 02'!$J738,'Year 02'!I738,$J738)","v":""},{"$f":"'Year 02'!AN738","v":""},"",{"$f":"IF(E738 = 0, \"\", MATCH($E738,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!BA$7+$J738-1))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$W$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AB$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,1,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0)*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},"","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$B$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$F$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$O$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$BF$7+$K738-1))","v":""},{"$f":"IF(L738=\"\", \"\", VLOOKUP(X738,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,P738,IF($X738=1,IF(Z$9=$G738,(1-$M738),0),IF($X738=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,Q738,IF($X738=1,IF(AA$9=$G738,(1-$M738),0),IF($X738=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,R738,IF($X738=1,IF(AB$9=$G738,(1-$M738),0),IF($X738=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,S738,IF($X738=1,IF(AC$9=$G738,(1-$M738),0),IF($X738=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X738=3,1,IF($X738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AO$7+$J738-1),$J738))","v":""},"",{"$f":"IF(L738=\"\", \"\", IF($X738=0,$V738,IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$T$7+$X738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738)))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$CE$7+$K738-1)*$F738)","v":""},"","","","","","","","","","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,IF($AK738=0,$W738,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1)*$F738)))","v":""},"",{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$V$7)*$F738)","v":""}]
[0.43021763614522646,0.82231871767423925,{"$f":"IF(Inventory!AH744=Inventory!$C$1032,0.5,1)*B745","v":0.82231871767423925},{"$f":"Inventory!C744","v":0},{"$f":"Inventory!E744","v":0},{"$f":"Inventory!W744","v":""},{"$f":"'Year 02'!AM745","v":""},{"$f":"IF($J745='Year 02'!$J745,'Year 02'!H745,$J745)","v":""},{"$f":"IF($J745='Year 02'!$J745,'Year 02'!I745,$J745)","v":""},{"$f":"'Year 02'!AN745","v":""},"",{"$f":"IF(E745 = 0, \"\", MATCH($E745,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!BA$7+$J745-1))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$W$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AB$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,1,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0)*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},"","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$B$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$F$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$O$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$BF$7+$K745-1))","v":""},{"$f":"IF(L745=\"\", \"\", VLOOKUP(X745,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,P745,IF($X745=1,IF(Z$9=$G745,(1-$M745),0),IF($X745=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,Q745,IF($X745=1,IF(AA$9=$G745,(1-$M745),0),IF($X745=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,R745,IF($X745=1,IF(AB$9=$G745,(1-$M745),0),IF($X745=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,S745,IF($X745=1,IF(AC$9=$G745,(1-$M745),0),IF($X745=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X745=3,1,IF($X745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AO$7+$J745-1),$J745))","v":""},"",{"$f":"IF(L745=\"\", \"\", IF($X745=0,$V745,IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$T$7+$X745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745)))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$CE$7+$K745-1)*$F745)","v":""},"","","","","","","","","","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,IF($AK745=0,$W745,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1)*$F745)))","v":""},"",{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$V$7)*$F745)","v":""}]
[0.19361282384050027,7.4656390622243607E-2,{"$f":"IF(Inventory!AH749=Inventory!$C$1032,0.5,1)*B750","v":7.4656390622243607E-2},{"$f":"Inventory!C749","v":0},{"$f":"Inventory!E749","v":0},{"$f":"Inventory!W749","v":""},{"$f":"'Year 02'!AM750","v":""},{"$f":"IF($J750='Year 02'!$J750,'Year 02'!H750,$J750)","v":""},{"$f":"IF($J750='Year 02'!$J750,'Year 02'!I750,$J750)","v":""},{"$f":"'Year 02'!AN750","v":""},"",{"$f":"IF(E750 = 0, \"\", MATCH($E750,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!BA$7+$J750-1))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$W$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AB$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,1,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0)*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},"","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$B$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$F$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$O$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$BF$7+$K750-1))","v":""},{"$f":"IF(L750=\"\", \"\", VLOOKUP(X750,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,P750,IF($X750=1,IF(Z$9=$G750,(1-$M750),0),IF($X750=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,Q750,IF($X750=1,IF(AA$9=$G750,(1-$M750),0),IF($X750=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,R750,IF($X750=1,IF(AB$9=$G750,(1-$M750),0),IF($X750=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,S750,IF($X750=1,IF(AC$9=$G750,(1-$M750),0),IF($X750=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X750=3,1,IF($X750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AO$7+$J750-1),$J750))","v":""},"",{"$f":"IF(L750=\"\", \"\", IF($X750=0,$V750,IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$T$7+$X750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750)))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$CE$7+$K750-1)*$F750)","v":""},"","","","","","","","","","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,IF($AK750=0,$W750,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1)*$F750)))","v":""},"",{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$V$7)*$F750)","v":""}]
[0.75936087238855821,7.2115462494484306E-2,{"$f":"IF(Inventory!AH754=Inventory!$C$1032,0.5,1)*B755","v":7.2115462494484306E-2},{"$f":"Inventory!C754","v":0},{"$f":"Inventory!E754","v":0},{"$f":"Inventory!W754","v":""},{"$f":"'Year 02'!AM755","v":""},{"$f":"IF($J755='Year 02'!$J755,'Year 02'!H755,$J755)","v":""},{"$f":"IF($J755='Year 02'!$J755,'Year 02'!I755,$J755)","v":""},{"$f":"'Year 02'!AN755","v":""},"",{"$f":"IF(E755 = 0, \"\", MATCH($E755,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!BA$7+$J755-1))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$W$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AB$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,1,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0)*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},"","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$B$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$F$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$O$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$BF$7+$K755-1))","v":""},{"$f":"IF(L755=\"\", \"\", VLOOKUP(X755,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,P755,IF($X755=1,IF(Z$9=$G755,(1-$M755),0),IF($X755=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,Q755,IF($X755=1,IF(AA$9=$G755,(1-$M755),0),IF($X755=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,R755,IF($X755=1,IF(AB$9=$G755,(1-$M755),0),IF($X755=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,S755,IF($X755=1,IF(AC$9=$G755,(1-$M755),0),IF($X755=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X755=3,1,IF($X755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AO$7+$J755-1),$J755))","v":""},"",{"$f":"IF(L755=\"\", \"\", IF($X755=0,$V755,IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$T$7+$X755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755)))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$CE$7+$K755-1)*$F755)","v":""},"","","","","","","","","","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,IF($AK755=0,$W755,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1)*$F755)))","v":""},"",{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$V$7)*$F755)","v":""}]
[0.85488804140390173,0.87098859881816637,{"$f":"IF(Inventory!AH762=Inventory!$C$1032,0.5,1)*B763","v":0.87098859881816637},{"$f":"Inventory!C762","v":0},{"$f":"Inventory!E762","v":0},{"$f":"Inventory!W762","v":""},{"$f":"'Year 02'!AM763","v":""},{"$f":"IF($J763='Year 02'!$J763,'Year 02'!H763,$J763)","v":""},{"$f":"IF($J763='Year 02'!$J763,'Year 02'!I763,$J763)","v":""},{"$f":"'Year 02'!AN763","v":""},"",{"$f":"IF(E763 = 0, \"\", MATCH($E763,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!BA$7+$J763-1))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$W$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AB$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,1,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0)*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},"","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$B$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$F$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$O$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$BF$7+$K763-1))","v":""},{"$f":"IF(L763=\"\", \"\", VLOOKUP(X763,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,P763,IF($X763=1,IF(Z$9=$G763,(1-$M763),0),IF($X763=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,Q763,IF($X763=1,IF(AA$9=$G763,(1-$M763),0),IF($X763=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,R763,IF($X763=1,IF(AB$9=$G763,(1-$M763),0),IF($X763=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,S763,IF($X763=1,IF(AC$9=$G763,(1-$M763),0),IF($X763=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X763=3,1,IF($X763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AO$7+$J763-1),$J763))","v":""},"",{"$f":"IF(L763=\"\", \"\", IF($X763=0,$V763,IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$T$7+$X763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763)))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$CE$7+$K763-1)*$F763)","v":""},"","","","","","","","","","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,IF($AK763=0,$W763,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1)*$F763)))","v":""},"",{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$V$7)*$F763)","v":""}]
[0.30676942626158465,0.96644081863820341,{"$f":"IF(Inventory!AH770=Inventory!$C$1032,0.5,1)*B771","v":0.96644081863820341},{"$f":"Inventory!C770","v":0},{"$f":"Inventory!E770","v":0},{"$f":"Inventory!W770","v":""},{"$f":"'Year 02'!AM771","v":""},{"$f":"IF($J771='Year 02'!$J771,'Year 02'!H771,$J771)","v":""},{"$f":"IF($J771='Year 02'!$J771,'Year 02'!I771,$J771)","v":""},{"$f":"'Year 02'!AN771","v":""},"",{"$f":"IF(E771 = 0, \"\", MATCH($E771,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!BA$7+$J771-1))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$W$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AB$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,1,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0)*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},"","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$B$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$F$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$O$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$BF$7+$K771-1))","v":""},{"$f":"IF(L771=\"\", \"\", VLOOKUP(X771,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,P771,IF($X771=1,IF(Z$9=$G771,(1-$M771),0),IF($X771=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,Q771,IF($X771=1,IF(AA$9=$G771,(1-$M771),0),IF($X771=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,R771,IF($X771=1,IF(AB$9=$G771,(1-$M771),0),IF($X771=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,S771,IF($X771=1,IF(AC$9=$G771,(1-$M771),0),IF($X771=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X771=3,1,IF($X771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AO$7+$J771-1),$J771))","v":""},"",{"$f":"IF(L771=\"\", \"\", IF($X771=0,$V771,IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$T$7+$X771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771)))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$CE$7+$K771-1)*$F771)","v":""},"","","","","","","","","","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,IF($AK771=0,$W771,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1)*$F771)))","v":""},"",{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$V$7)*$F771)","v":""}]
[0.21472539663523338,1.2035927967273263E-2,{"$f":"IF(Inventory!AH775=Inventory!$C$1032,0.5,1)*B776","v":1.2035927967273263E-2},{"$f":"Inventory!C775","v":0},{"$f":"Inventory!E775","v":0},{"$f":"Inventory!W775","v":""},{"$f":"'Year 02'!AM776","v":""},{"$f":"IF($J776='Year 02'!$J776,'Year 02'!H776,$J776)","v":""},{"$f":"IF($J776='Year 02'!$J776,'Year 02'!I776,$J776)","v":""},{"$f":"'Year 02'!AN776","v":""},"",{"$f":"IF(E776 = 0, \"\", MATCH($E776,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!BA$7+$J776-1))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$W$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AB$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,1,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0)*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},"","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$B$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$F$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$O$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$BF$7+$K776-1))","v":""},{"$f":"IF(L776=\"\", \"\", VLOOKUP(X776,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,P776,IF($X776=1,IF(Z$9=$G776,(1-$M776),0),IF($X776=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,Q776,IF($X776=1,IF(AA$9=$G776,(1-$M776),0),IF($X776=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,R776,IF($X776=1,IF(AB$9=$G776,(1-$M776),0),IF($X776=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,S776,IF($X776=1,IF(AC$9=$G776,(1-$M776),0),IF($X776=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X776=3,1,IF($X776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AO$7+$J776-1),$J776))","v":""},"",{"$f":"IF(L776=\"\", \"\", IF($X776=0,$V776,IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$T$7+$X776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776)))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$CE$7+$K776-1)*$F776)","v":""},"","","","","","","","","","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,IF($AK776=0,$W776,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1)*$F776)))","v":""},"",{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$V$7)*$F776)","v":""}]
[2.4034707759472029E-2,2.4424030426086318E-2,{"$f":"IF(Inventory!AH781=Inventory!$C$1032,0.5,1)*B782","v":2.4424030426086318E-2},{"$f":"Inventory!C781","v":0},{"$f":"Inventory!E781","v":0},{"$f":"Inventory!W781","v":""},{"$f":"'Year 02'!AM782","v":""},{"$f":"IF($J782='Year 02'!$J782,'Year 02'!H782,$J782)","v":""},{"$f":"IF($J782='Year 02'!$J782,'Year 02'!I782,$J782)","v":""},{"$f":"'Year 02'!AN782","v":""},"",{"$f":"IF(E782 = 0, \"\", MATCH($E782,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!BA$7+$J782-1))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$W$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AB$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,1,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0)*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},"","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$B$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$F$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$O$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$BF$7+$K782-1))","v":""},{"$f":"IF(L782=\"\", \"\", VLOOKUP(X782,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,P782,IF($X782=1,IF(Z$9=$G782,(1-$M782),0),IF($X782=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,Q782,IF($X782=1,IF(AA$9=$G782,(1-$M782),0),IF($X782=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,R782,IF($X782=1,IF(AB$9=$G782,(1-$M782),0),IF($X782=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,S782,IF($X782=1,IF(AC$9=$G782,(1-$M782),0),IF($X782=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X782=3,1,IF($X782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AO$7+$J782-1),$J782))","v":""},"",{"$f":"IF(L782=\"\", \"\", IF($X782=0,$V782,IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$T$7+$X782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782)))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$CE$7+$K782-1)*$F782)","v":""},"","","","","","","","","","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,IF($AK782=0,$W782,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1)*$F782)))","v":""},"",{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$V$7)*$F782)","v":""}]
[0.47844997105733289,0.57571744792885082,{"$f":"IF(Inventory!AH787=Inventory!$C$1032,0.5,1)*B788","v":0.57571744792885082},{"$f":"Inventory!C787","v":0},{"$f":"Inventory!E787","v":0},{"$f":"Inventory!W787","v":""},{"$f":"'Year 02'!AM788","v":""},{"$f":"IF($J788='Year 02'!$J788,'Year 02'!H788,$J788)","v":""},{"$f":"IF($J788='Year 02'!$J788,'Year 02'!I788,$J788)","v":""},{"$f":"'Year 02'!AN788","v":""},"",{"$f":"IF(E788 = 0, \"\", MATCH($E788,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!BA$7+$J788-1))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$W$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AB$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,1,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0)*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},"","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$B$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$F$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$O$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$BF$7+$K788-1))","v":""},{"$f":"IF(L788=\"\", \"\", VLOOKUP(X788,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,P788,IF($X788=1,IF(Z$9=$G788,(1-$M788),0),IF($X788=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,Q788,IF($X788=1,IF(AA$9=$G788,(1-$M788),0),IF($X788=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,R788,IF($X788=1,IF(AB$9=$G788,(1-$M788),0),IF($X788=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,S788,IF($X788=1,IF(AC$9=$G788,(1-$M788),0),IF($X788=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X788=3,1,IF($X788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AO$7+$J788-1),$J788))","v":""},"",{"$f":"IF(L788=\"\", \"\", IF($X788=0,$V788,IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$T$7+$X788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788)))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$CE$7+$K788-1)*$F788)","v":""},"","","","","","","","","","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,IF($AK788=0,$W788,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1)*$F788)))","v":""},"",{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$V$7)*$F788)","v":""}]
[0.37794431580405419,0.40951762661256441,{"$f":"IF(Inventory!AH795=Inventory!$C$1032,0.5,1)*B796","v":0.40951762661256441},{"$f":"Inventory!C795","v":0},{"$f":"Inventory!E795","v":0},{"$f":"Inventory!W795","v":""},{"$f":"'Year 02'!AM796","v":""},{"$f":"IF($J796='Year 02'!$J796,'Year 02'!H796,$J796)","v":""},{"$f":"IF($J796='Year 02'!$J796,'Year 02'!I796,$J796)","v":""},{"$f":"'Year 02'!AN796","v":""},"",{"$f":"IF(E796 = 0, \"\", MATCH($E796,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!BA$7+$J796-1))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$W$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AB$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,1,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0)*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},"","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$B$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$F$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$O$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$BF$7+$K796-1))","v":""},{"$f":"IF(L796=\"\", \"\", VLOOKUP(X796,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,P796,IF($X796=1,IF(Z$9=$G796,(1-$M796),0),IF($X796=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,Q796,IF($X796=1,IF(AA$9=$G796,(1-$M796),0),IF($X796=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,R796,IF($X796=1,IF(AB$9=$G796,(1-$M796),0),IF($X796=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,S796,IF($X796=1,IF(AC$9=$G796,(1-$M796),0),IF($X796=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X796=3,1,IF($X796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AO$7+$J796-1),$J796))","v":""},"",{"$f":"IF(L796=\"\", \"\", IF($X796=0,$V796,IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$T$7+$X796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796)))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$CE$7+$K796-1)*$F796)","v":""},"","","","","","","","","","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,IF($AK796=0,$W796,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1)*$F796)))","v":""},"",{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$V$7)*$F796)","v":""}]
[0.24307439537376807,0.73691316460754919,{"$f":"IF(Inventory!AH803=Inventory!$C$1032,0.5,1)*B804","v":0.73691316460754919},{"$f":"Inventory!C803","v":0},{"$f":"Inventory!E803","v":0},{"$f":"Inventory!W803","v":""},{"$f":"'Year 02'!AM804","v":""},{"$f":"IF($J804='Year 02'!$J804,'Year 02'!H804,$J804)","v":""},{"$f":"IF($J804='Year 02'!$J804,'Year 02'!I804,$J804)","v":""},{"$f":"'Year 02'!AN804","v":""},"",{"$f":"IF(E804 = 0, \"\", MATCH($E804,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!BA$7+$J804-1))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$W$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AB$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,1,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0)*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},"","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$B$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$F$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$O$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$BF$7+$K804-1))","v":""},{"$f":"IF(L804=\"\", \"\", VLOOKUP(X804,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,P804,IF($X804=1,IF(Z$9=$G804,(1-$M804),0),IF($X804=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,Q804,IF($X804=1,IF(AA$9=$G804,(1-$M804),0),IF($X804=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,R804,IF($X804=1,IF(AB$9=$G804,(1-$M804),0),IF($X804=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,S804,IF($X804=1,IF(AC$9=$G804,(1-$M804),0),IF($X804=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X804=3,1,IF($X804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AO$7+$J804-1),$J804))","v":""},"",{"$f":"IF(L804=\"\", \"\", IF($X804=0,$V804,IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$T$7+$X804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804)))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$CE$7+$K804-1)*$F804)","v":""},"","","","","","","","","","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,IF($AK804=0,$W804,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1)*$F804)))","v":""},"",{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$V$7)*$F804)","v":""}]
[0.76764575002133395,0.86154762691544806,{"$f":"IF(Inventory!AH808=Inventory!$C$1032,0.5,1)*B809","v":0.86154762691544806},{"$f":"Inventory!C808","v":0},{"$f":"Inventory!E808","v":0},{"$f":"Inventory!W808","v":""},{"$f":"'Year 02'!AM809","v":""},{"$f":"IF($J809='Year 02'!$J809,'Year 02'!H809,$J809)","v":""},{"$f":"IF($J809='Year 02'!$J809,'Year 02'!I809,$J809)","v":""},{"$f":"'Year 02'!AN809","v":""},"",{"$f":"IF(E809 = 0, \"\", MATCH($E809,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!BA$7+$J809-1))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$W$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AB$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,1,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0)*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},"","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$B$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$F$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$O$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$BF$7+$K809-1))","v":""},{"$f":"IF(L809=\"\", \"\", VLOOKUP(X809,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,P809,IF($X809=1,IF(Z$9=$G809,(1-$M809),0),IF($X809=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,Q809,IF($X809=1,IF(AA$9=$G809,(1-$M809),0),IF($X809=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,R809,IF($X809=1,IF(AB$9=$G809,(1-$M809),0),IF($X809=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,S809,IF($X809=1,IF(AC$9=$G809,(1-$M809),0),IF($X809=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X809=3,1,IF($X809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AO$7+$J809-1),$J809))","v":""},"",{"$f":"IF(L809=\"\", \"\", IF($X809=0,$V809,IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$T$7+$X809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809)))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$CE$7+$K809-1)*$F809)","v":""},"","","","","","","","","","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,IF($AK809=0,$W809,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1)*$F809)))","v":""},"",{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$V$7)*$F809)","v":""}]
[0.62770544749545321,8.1987841517919047E-2,{"$f":"IF(Inventory!AH816=Inventory!$C$1032,0.5,1)*B817","v":8.1987841517919047E-2},{"$f":"Inventory!C816","v":0},{"$f":"Inventory!E816","v":0},{"$f":"Inventory!W816","v":""},{"$f":"'Year 02'!AM817","v":""},{"$f":"IF($J817='Year 02'!$J817,'Year 02'!H817,$J817)","v":""},{"$f":"IF($J817='Year 02'!$J817,'Year 02'!I817,$J817)","v":""},{"$f":"'Year 02'!AN817","v":""},"",{"$f":"IF(E817 = 0, \"\", MATCH($E817,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!BA$7+$J817-1))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$W$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AB$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,1,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0)*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},"","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$B$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$F$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$O$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$BF$7+$K817-1))","v":""},{"$f":"IF(L817=\"\", \"\", VLOOKUP(X817,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,P817,IF($X817=1,IF(Z$9=$G817,(1-$M817),0),IF($X817=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,Q817,IF($X817=1,IF(AA$9=$G817,(1-$M817),0),IF($X817=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,R817,IF($X817=1,IF(AB$9=$G817,(1-$M817),0),IF($X817=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,S817,IF($X817=1,IF(AC$9=$G817,(1-$M817),0),IF($X817=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X817=3,1,IF($X817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AO$7+$J817-1),$J817))","v":""},"",{"$f":"IF(L817=\"\", \"\", IF($X817=0,$V817,IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$T$7+$X817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817)))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$CE$7+$K817-1)*$F817)","v":""},"","","","","","","","","","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,IF($AK817=0,$W817,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1)*$F817)))","v":""},"",{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$V$7)*$F817)","v":""}]
[0.9901804712701151,0.3116431255580222,{"$f":"IF(Inventory!AH824=Inventory!$C$1032,0.5,1)*B825","v":0.3116431255580222},{"$f":"Inventory!C824","v":0},{"$f":"Inventory!E824","v":0},{"$f":"Inventory!W824","v":""},{"$f":"'Year 02'!AM825","v":""},{"$f":"IF($J825='Year 02'!$J825,'Year 02'!H825,$J825)","v":""},{"$f":"IF($J825='Year 02'!$J825,'Year 02'!I825,$J825)","v":""},{"$f":"'Year 02'!AN825","v":""},"",{"$f":"IF(E825 = 0, \"\", MATCH($E825,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!BA$7+$J825-1))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$W$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AB$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,1,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0)*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},"","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$B$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$F$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$O$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$BF$7+$K825-1))","v":""},{"$f":"IF(L825=\"\", \"\", VLOOKUP(X825,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,P825,IF($X825=1,IF(Z$9=$G825,(1-$M825),0),IF($X825=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,Q825,IF($X825=1,IF(AA$9=$G825,(1-$M825),0),IF($X825=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,R825,IF($X825=1,IF(AB$9=$G825,(1-$M825),0),IF($X825=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,S825,IF($X825=1,IF(AC$9=$G825,(1-$M825),0),IF($X825=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X825=3,1,IF($X825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AO$7+$J825-1),$J825))","v":""},"",{"$f":"IF(L825=\"\", \"\", IF($X825=0,$V825,IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$T$7+$X825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825)))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$CE$7+$K825-1)*$F825)","v":""},"","","","","","","","","","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,IF($AK825=0,$W825,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1)*$F825)))","v":""},"",{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$V$7)*$F825)","v":""}]
[0.9440878680249567,0.35632586660874677,{"$f":"IF(Inventory!AH828=Inventory!$C$1032,0.5,1)*B829","v":0.35632586660874677},{"$f":"Inventory!C828","v":0},{"$f":"Inventory!E828","v":0},{"$f":"Inventory!W828","v":""},{"$f":"'Year 02'!AM829","v":""},{"$f":"IF($J829='Year 02'!$J829,'Year 02'!H829,$J829)","v":""},{"$f":"IF($J829='Year 02'!$J829,'Year 02'!I829,$J829)","v":""},{"$f":"'Year 02'!AN829","v":""},"",{"$f":"IF(E829 = 0, \"\", MATCH($E829,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!BA$7+$J829-1))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$W$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AB$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,1,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0)*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},"","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$B$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$F$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$O$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$BF$7+$K829-1))","v":""},{"$f":"IF(L829=\"\", \"\", VLOOKUP(X829,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,P829,IF($X829=1,IF(Z$9=$G829,(1-$M829),0),IF($X829=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,Q829,IF($X829=1,IF(AA$9=$G829,(1-$M829),0),IF($X829=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,R829,IF($X829=1,IF(AB$9=$G829,(1-$M829),0),IF($X829=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,S829,IF($X829=1,IF(AC$9=$G829,(1-$M829),0),IF($X829=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X829=3,1,IF($X829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AO$7+$J829-1),$J829))","v":""},"",{"$f":"IF(L829=\"\", \"\", IF($X829=0,$V829,IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$T$7+$X829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829)))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$CE$7+$K829-1)*$F829)","v":""},"","","","","","","","","","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,IF($AK829=0,$W829,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1)*$F829)))","v":""},"",{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$V$7)*$F829)","v":""}]
[1.7795591901807239E-2,2.9117876724200409E-2,{"$f":"IF(Inventory!AH836=Inventory!$C$1032,0.5,1)*B837","v":2.9117876724200409E-2},{"$f":"Inventory!C836","v":0},{"$f":"Inventory!E836","v":0},{"$f":"Inventory!W836","v":""},{"$f":"'Year 02'!AM837","v":""},{"$f":"IF($J837='Year 02'!$J837,'Year 02'!H837,$J837)","v":""},{"$f":"IF($J837='Year 02'!$J837,'Year 02'!I837,$J837)","v":""},{"$f":"'Year 02'!AN837","v":""},"",{"$f":"IF(E837 = 0, \"\", MATCH($E837,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!BA$7+$J837-1))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$W$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AB$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,1,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0)*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},"","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$B$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$F$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$O$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$BF$7+$K837-1))","v":""},{"$f":"IF(L837=\"\", \"\", VLOOKUP(X837,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,P837,IF($X837=1,IF(Z$9=$G837,(1-$M837),0),IF($X837=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,Q837,IF($X837=1,IF(AA$9=$G837,(1-$M837),0),IF($X837=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,R837,IF($X837=1,IF(AB$9=$G837,(1-$M837),0),IF($X837=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,S837,IF($X837=1,IF(AC$9=$G837,(1-$M837),0),IF($X837=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X837=3,1,IF($X837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AO$7+$J837-1),$J837))","v":""},"",{"$f":"IF(L837=\"\", \"\", IF($X837=0,$V837,IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$T$7+$X837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837)))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$CE$7+$K837-1)*$F837)","v":""},"","","","","","","","","","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,IF($AK837=0,$W837,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1)*$F837)))","v":""},"",{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$V$7)*$F837)","v":""}]
[{"$f":"RAND()","v":0.24920836568720639},0.99435276580998166,{"$f":"IF(Inventory!AH841=Inventory!$C$1032,0.5,1)*B842","v":0.99435276580998166},{"$f":"Inventory!C841","v":0},{"$f":"Inventory!E841","v":0},{"$f":"Inventory!W841","v":""},{"$f":"'Year 02'!AM842","v":""},{"$f":"IF($J842='Year 02'!$J842,'Year 02'!H842,$J842)","v":""},{"$f":"IF($J842='Year 02'!$J842,'Year 02'!I842,$J842)","v":""},{"$f":"'Year 02'!AN842","v":""},{"$f":"IF(J842 = \"\", \"\", (J842-1)*5+G842)","v":""},{"$f":"IF(E842 = 0, \"\", MATCH($E842,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!BA$7+$J842-1))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$W$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AB$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,1,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0)*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(P842:S842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($C842<=T842,($J842-1)*5+5,(IF($C842<=S842+T842,4,IF($C842<=R842+S842+T842,3,IF($C842<=Q842+R842+S842+T842,2,1))))+($J842-1)*5))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$B$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$F$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$O$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$BF$7+$K842-1))","v":""},{"$f":"IF(L842=\"\", \"\", VLOOKUP(X842,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,P842,IF($X842=1,IF(Z$9=$G842,(1-$M842),0),IF($X842=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,Q842,IF($X842=1,IF(AA$9=$G842,(1-$M842),0),IF($X842=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,R842,IF($X842=1,IF(AB$9=$G842,(1-$M842),0),IF($X842=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,S842,IF($X842=1,IF(AC$9=$G842,(1-$M842),0),IF($X842=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(Z842:AC842))","v":""},{"$f":"IF($X842=3,1,IF($X842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AO$7+$J842-1),$J842))","v":""},"",{"$f":"IF(L842=\"\", \"\", IF($X842=0,$V842,IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$T$7+$X842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$CE$7+$K842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AH842=0,AG842=0,AG842=V842),999999,AH842/(AG842-V842)))","v":""},{"$f":"IF(L842=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI842,$AG$10:$AG$1009))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AI842=999999,$AJ842<=$B$5),1,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$X842,0))","v":""},{"$f":"IF(L842=\"\", \"\", $AO842-($AN842-1)*5)","v":""},{"$f":"IF(L842=\"\", \"\", INT(($AO842-1)/5)+1)","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AF842,$U842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AG842,$V842))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(X842=0,AK842=0),AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,IF($AK842=0,$W842,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1)*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AS842,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$V$7)*$F842)","v":""}]
[0.93227423842653434,0.29523867990976693,{"$f":"IF(Inventory!AH849=Inventory!$C$1032,0.5,1)*B850","v":0.29523867990976693},{"$f":"Inventory!C849","v":0},{"$f":"Inventory!E849","v":0},{"$f":"Inventory!W849","v":""},{"$f":"'Year 02'!AM850","v":""},{"$f":"IF($J850='Year 02'!$J850,'Year 02'!H850,$J850)","v":""},{"$f":"IF($J850='Year 02'!$J850,'Year 02'!I850,$J850)","v":""},{"$f":"'Year 02'!AN850","v":""},"",{"$f":"IF(E850 = 0, \"\", MATCH($E850,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!BA$7+$J850-1))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$W$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AB$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,1,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0)*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},"","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$B$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$F$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$O$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$BF$7+$K850-1))","v":""},{"$f":"IF(L850=\"\", \"\", VLOOKUP(X850,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,P850,IF($X850=1,IF(Z$9=$G850,(1-$M850),0),IF($X850=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,Q850,IF($X850=1,IF(AA$9=$G850,(1-$M850),0),IF($X850=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,R850,IF($X850=1,IF(AB$9=$G850,(1-$M850),0),IF($X850=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,S850,IF($X850=1,IF(AC$9=$G850,(1-$M850),0),IF($X850=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X850=3,1,IF($X850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AO$7+$J850-1),$J850))","v":""},"",{"$f":"IF(L850=\"\", \"\", IF($X850=0,$V850,IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$T$7+$X850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850)))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$CE$7+$K850-1)*$F850)","v":""},"","","","","","","","","","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,IF($AK850=0,$W850,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1)*$F850)))","v":""},"",{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$V$7)*$F850)","v":""}]
[0.41642719385936333,0.97015386856280483,{"$f":"IF(Inventory!AH857=Inventory!$C$1032,0.5,1)*B858","v":0.97015386856280483},{"$f":"Inventory!C857","v":0},{"$f":"Inventory!E857","v":0},{"$f":"Inventory!W857","v":""},{"$f":"'Year 02'!AM858","v":""},{"$f":"IF($J858='Year 02'!$J858,'Year 02'!H858,$J858)","v":""},{"$f":"IF($J858='Year 02'!$J858,'Year 02'!I858,$J858)","v":""},{"$f":"'Year 02'!AN858","v":""},"",{"$f":"IF(E858 = 0, \"\", MATCH($E858,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!BA$7+$J858-1))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$W$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AB$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,1,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0)*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},"","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$B$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$F$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$O$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$BF$7+$K858-1))","v":""},{"$f":"IF(L858=\"\", \"\", VLOOKUP(X858,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,P858,IF($X858=1,IF(Z$9=$G858,(1-$M858),0),IF($X858=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,Q858,IF($X858=1,IF(AA$9=$G858,(1-$M858),0),IF($X858=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,R858,IF($X858=1,IF(AB$9=$G858,(1-$M858),0),IF($X858=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,S858,IF($X858=1,IF(AC$9=$G858,(1-$M858),0),IF($X858=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X858=3,1,IF($X858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AO$7+$J858-1),$J858))","v":""},"",{"$f":"IF(L858=\"\", \"\", IF($X858=0,$V858,IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$T$7+$X858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858)))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$CE$7+$K858-1)*$F858)","v":""},"","","","","","","","","","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,IF($AK858=0,$W858,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1)*$F858)))","v":""},"",{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$V$7)*$F858)","v":""}]
[0.3075903292383948,0.39853667061638509,{"$f":"IF(Inventory!AH861=Inventory!$C$1032,0.5,1)*B862","v":0.39853667061638509},{"$f":"Inventory!C861","v":0},{"$f":"Inventory!E861","v":0},{"$f":"Inventory!W861","v":""},{"$f":"'Year 02'!AM862","v":""},{"$f":"IF($J862='Year 02'!$J862,'Year 02'!H862,$J862)","v":""},{"$f":"IF($J862='Year 02'!$J862,'Year 02'!I862,$J862)","v":""},{"$f":"'Year 02'!AN862","v":""},"",{"$f":"IF(E862 = 0, \"\", MATCH($E862,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!BA$7+$J862-1))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$W$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AB$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,1,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0)*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},"","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$B$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$F$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$O$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$BF$7+$K862-1))","v":""},{"$f":"IF(L862=\"\", \"\", VLOOKUP(X862,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,P862,IF($X862=1,IF(Z$9=$G862,(1-$M862),0),IF($X862=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,Q862,IF($X862=1,IF(AA$9=$G862,(1-$M862),0),IF($X862=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,R862,IF($X862=1,IF(AB$9=$G862,(1-$M862),0),IF($X862=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,S862,IF($X862=1,IF(AC$9=$G862,(1-$M862),0),IF($X862=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X862=3,1,IF($X862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AO$7+$J862-1),$J862))","v":""},"",{"$f":"IF(L862=\"\", \"\", IF($X862=0,$V862,IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$T$7+$X862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862)))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$CE$7+$K862-1)*$F862)","v":""},"","","","","","","","","","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,IF($AK862=0,$W862,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1)*$F862)))","v":""},"",{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$V$7)*$F862)","v":""}]
[0.79973357807394563,0.28332508177643279,{"$f":"IF(Inventory!AH869=Inventory!$C$1032,0.5,1)*B870","v":0.28332508177643279},{"$f":"Inventory!C869","v":0},{"$f":"Inventory!E869","v":0},{"$f":"Inventory!W869","v":""},{"$f":"'Year 02'!AM870","v":""},{"$f":"IF($J870='Year 02'!$J870,'Year 02'!H870,$J870)","v":""},{"$f":"IF($J870='Year 02'!$J870,'Year 02'!I870,$J870)","v":""},{"$f":"'Year 02'!AN870","v":""},"",{"$f":"IF(E870 = 0, \"\", MATCH($E870,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!BA$7+$J870-1))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$W$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AB$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,1,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0)*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},"","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$B$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$F$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$O$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$BF$7+$K870-1))","v":""},{"$f":"IF(L870=\"\", \"\", VLOOKUP(X870,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,P870,IF($X870=1,IF(Z$9=$G870,(1-$M870),0),IF($X870=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,Q870,IF($X870=1,IF(AA$9=$G870,(1-$M870),0),IF($X870=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,R870,IF($X870=1,IF(AB$9=$G870,(1-$M870),0),IF($X870=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,S870,IF($X870=1,IF(AC$9=$G870,(1-$M870),0),IF($X870=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X870=3,1,IF($X870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AO$7+$J870-1),$J870))","v":""},"",{"$f":"IF(L870=\"\", \"\", IF($X870=0,$V870,IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$T$7+$X870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870)))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$CE$7+$K870-1)*$F870)","v":""},"","","","","","","","","","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,IF($AK870=0,$W870,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1)*$F870)))","v":""},"",{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$V$7)*$F870)","v":""}]
[0.5857195413839672,2.0761672004787624E-4,{"$f":"IF(Inventory!AH881=Inventory!$C$1032,0.5,1)*B882","v":2.0761672004787624E-4},{"$f":"Inventory!C881","v":0},{"$f":"Inventory!E881","v":0},{"$f":"Inventory!W881","v":""},{"$f":"'Year 02'!AM882","v":""},{"$f":"IF($J882='Year 02'!$J882,'Year 02'!H882,$J882)","v":""},{"$f":"IF($J882='Year 02'!$J882,'Year 02'!I882,$J882)","v":""},{"$f":"'Year 02'!AN882","v":""},"",{"$f":"IF(E882 = 0, \"\", MATCH($E882,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!BA$7+$J882-1))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$W$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AB$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,1,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0)*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},"","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$B$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$F$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$O$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$BF$7+$K882-1))","v":""},{"$f":"IF(L882=\"\", \"\", VLOOKUP(X882,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,P882,IF($X882=1,IF(Z$9=$G882,(1-$M882),0),IF($X882=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,Q882,IF($X882=1,IF(AA$9=$G882,(1-$M882),0),IF($X882=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,R882,IF($X882=1,IF(AB$9=$G882,(1-$M882),0),IF($X882=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,S882,IF($X882=1,IF(AC$9=$G882,(1-$M882),0),IF($X882=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X882=3,1,IF($X882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AO$7+$J882-1),$J882))","v":""},"",{"$f":"IF(L882=\"\", \"\", IF($X882=0,$V882,IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$T$7+$X882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882)))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$CE$7+$K882-1)*$F882)","v":""},"","","","","","","","","","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,IF($AK882=0,$W882,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1)*$F882)))","v":""},"",{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$V$7)*$F882)","v":""}]
[0.71290139005305719,2.3960564126965456E-2,{"$f":"IF(Inventory!AH882=Inventory!$C$1032,0.5,1)*B883","v":2.3960564126965456E-2},{"$f":"Inventory!C882","v":0},{"$f":"Inventory!E882","v":0},{"$f":"Inventory!W882","v":""},{"$f":"'Year 02'!AM883","v":""},{"$f":"IF($J883='Year 02'!$J883,'Year 02'!H883,$J883)","v":""},{"$f":"IF($J883='Year 02'!$J883,'Year 02'!I883,$J883)","v":""},{"$f":"'Year 02'!AN883","v":""},"",{"$f":"IF(E883 = 0, \"\", MATCH($E883,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!BA$7+$J883-1))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$W$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AB$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,1,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0)*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},"","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$B$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$F$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$O$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$BF$7+$K883-1))","v":""},{"$f":"IF(L883=\"\", \"\", VLOOKUP(X883,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,P883,IF($X883=1,IF(Z$9=$G883,(1-$M883),0),IF($X883=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,Q883,IF($X883=1,IF(AA$9=$G883,(1-$M883),0),IF($X883=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,R883,IF($X883=1,IF(AB$9=$G883,(1-$M883),0),IF($X883=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,S883,IF($X883=1,IF(AC$9=$G883,(1-$M883),0),IF($X883=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X883=3,1,IF($X883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AO$7+$J883-1),$J883))","v":""},"",{"$f":"IF(L883=\"\", \"\", IF($X883=0,$V883,IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$T$7+$X883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883)))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$CE$7+$K883-1)*$F883)","v":""},"","","","","","","","","","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,IF($AK883=0,$W883,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1)*$F883)))","v":""},"",{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$V$7)*$F883)","v":""}]
[0.38214137742422061,0.40635048515201344,{"$f":"IF(Inventory!AH890=Inventory!$C$1032,0.5,1)*B891","v":0.40635048515201344},{"$f":"Inventory!C890","v":0},{"$f":"Inventory!E890","v":0},{"$f":"Inventory!W890","v":""},{"$f":"'Year 02'!AM891","v":""},{"$f":"IF($J891='Year 02'!$J891,'Year 02'!H891,$J891)","v":""},{"$f":"IF($J891='Year 02'!$J891,'Year 02'!I891,$J891)","v":""},{"$f":"'Year 02'!AN891","v":""},"",{"$f":"IF(E891 = 0, \"\", MATCH($E891,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!BA$7+$J891-1))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$W$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AB$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,1,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0)*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},"","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$B$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$F$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$O$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$BF$7+$K891-1))","v":""},{"$f":"IF(L891=\"\", \"\", VLOOKUP(X891,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,P891,IF($X891=1,IF(Z$9=$G891,(1-$M891),0),IF($X891=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,Q891,IF($X891=1,IF(AA$9=$G891,(1-$M891),0),IF($X891=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,R891,IF($X891=1,IF(AB$9=$G891,(1-$M891),0),IF($X891=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,S891,IF($X891=1,IF(AC$9=$G891,(1-$M891),0),IF($X891=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X891=3,1,IF($X891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AO$7+$J891-1),$J891))","v":""},"",{"$f":"IF(L891=\"\", \"\", IF($X891=0,$V891,IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$T$7+$X891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891)))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$CE$7+$K891-1)*$F891)","v":""},"","","","","","","","","","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,IF($AK891=0,$W891,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1)*$F891)))","v":""},"",{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$V$7)*$F891)","v":""}]
[0.55543279057870043,0.77823332611305518,{"$f":"IF(Inventory!AH898=Inventory!$C$1032,0.5,1)*B899","v":0.77823332611305518},{"$f":"Inventory!C898","v":0},{"$f":"Inventory!E898","v":0},{"$f":"Inventory!W898","v":""},{"$f":"'Year 02'!AM899","v":""},{"$f":"IF($J899='Year 02'!$J899,'Year 02'!H899,$J899)","v":""},{"$f":"IF($J899='Year 02'!$J899,'Year 02'!I899,$J899)","v":""},{"$f":"'Year 02'!AN899","v":""},"",{"$f":"IF(E899 = 0, \"\", MATCH($E899,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!BA$7+$J899-1))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$W$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AB$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,1,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0)*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},"","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$B$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$F$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$O$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$BF$7+$K899-1))","v":""},{"$f":"IF(L899=\"\", \"\", VLOOKUP(X899,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,P899,IF($X899=1,IF(Z$9=$G899,(1-$M899),0),IF($X899=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,Q899,IF($X899=1,IF(AA$9=$G899,(1-$M899),0),IF($X899=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,R899,IF($X899=1,IF(AB$9=$G899,(1-$M899),0),IF($X899=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,S899,IF($X899=1,IF(AC$9=$G899,(1-$M899),0),IF($X899=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X899=3,1,IF($X899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AO$7+$J899-1),$J899))","v":""},"",{"$f":"IF(L899=\"\", \"\", IF($X899=0,$V899,IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$T$7+$X899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899)))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$CE$7+$K899-1)*$F899)","v":""},"","","","","","","","","","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,IF($AK899=0,$W899,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1)*$F899)))","v":""},"",{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$V$7)*$F899)","v":""}]
[0.21913894716499061,0.19510689170815665,{"$f":"IF(Inventory!AH902=Inventory!$C$1032,0.5,1)*B903","v":0.19510689170815665},{"$f":"Inventory!C902","v":0},{"$f":"Inventory!E902","v":0},{"$f":"Inventory!W902","v":""},{"$f":"'Year 02'!AM903","v":""},{"$f":"IF($J903='Year 02'!$J903,'Year 02'!H903,$J903)","v":""},{"$f":"IF($J903='Year 02'!$J903,'Year 02'!I903,$J903)","v":""},{"$f":"'Year 02'!AN903","v":""},"",{"$f":"IF(E903 = 0, \"\", MATCH($E903,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!BA$7+$J903-1))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$W$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AB$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,1,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0)*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},"","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$B$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$F$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$O$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$BF$7+$K903-1))","v":""},{"$f":"IF(L903=\"\", \"\", VLOOKUP(X903,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,P903,IF($X903=1,IF(Z$9=$G903,(1-$M903),0),IF($X903=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,Q903,IF($X903=1,IF(AA$9=$G903,(1-$M903),0),IF($X903=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,R903,IF($X903=1,IF(AB$9=$G903,(1-$M903),0),IF($X903=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,S903,IF($X903=1,IF(AC$9=$G903,(1-$M903),0),IF($X903=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X903=3,1,IF($X903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AO$7+$J903-1),$J903))","v":""},"",{"$f":"IF(L903=\"\", \"\", IF($X903=0,$V903,IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$T$7+$X903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903)))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$CE$7+$K903-1)*$F903)","v":""},"","","","","","","","","","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,IF($AK903=0,$W903,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1)*$F903)))","v":""},"",{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$V$7)*$F903)","v":""}]
[0.37701652971579491,0.95524849399661105,{"$f":"IF(Inventory!AH910=Inventory!$C$1032,0.5,1)*B911","v":0.95524849399661105},{"$f":"Inventory!C910","v":0},{"$f":"Inventory!E910","v":0},{"$f":"Inventory!W910","v":""},{"$f":"'Year 02'!AM911","v":""},{"$f":"IF($J911='Year 02'!$J911,'Year 02'!H911,$J911)","v":""},{"$f":"IF($J911='Year 02'!$J911,'Year 02'!I911,$J911)","v":""},{"$f":"'Year 02'!AN911","v":""},"",{"$f":"IF(E911 = 0, \"\", MATCH($E911,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!BA$7+$J911-1))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$W$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AB$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,1,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0)*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},"","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$B$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$F$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$O$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$BF$7+$K911-1))","v":""},{"$f":"IF(L911=\"\", \"\", VLOOKUP(X911,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,P911,IF($X911=1,IF(Z$9=$G911,(1-$M911),0),IF($X911=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,Q911,IF($X911=1,IF(AA$9=$G911,(1-$M911),0),IF($X911=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,R911,IF($X911=1,IF(AB$9=$G911,(1-$M911),0),IF($X911=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,S911,IF($X911=1,IF(AC$9=$G911,(1-$M911),0),IF($X911=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X911=3,1,IF($X911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AO$7+$J911-1),$J911))","v":""},"",{"$f":"IF(L911=\"\", \"\", IF($X911=0,$V911,IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$T$7+$X911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911)))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$CE$7+$K911-1)*$F911)","v":""},"","","","","","","","","","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,IF($AK911=0,$W911,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1)*$F911)))","v":""},"",{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$V$7)*$F911)","v":""}]
[0.97189016882474155,0.18849669881146736,{"$f":"IF(Inventory!AH922=Inventory!$C$1032,0.5,1)*B923","v":0.18849669881146736},{"$f":"Inventory!C922","v":0},{"$f":"Inventory!E922","v":0},{"$f":"Inventory!W922","v":""},{"$f":"'Year 02'!AM923","v":""},{"$f":"IF($J923='Year 02'!$J923,'Year 02'!H923,$J923)","v":""},{"$f":"IF($J923='Year 02'!$J923,'Year 02'!I923,$J923)","v":""},{"$f":"'Year 02'!AN923","v":""},"",{"$f":"IF(E923 = 0, \"\", MATCH($E923,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!BA$7+$J923-1))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$W$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AB$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,1,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0)*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},"","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$B$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$F$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$O$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$BF$7+$K923-1))","v":""},{"$f":"IF(L923=\"\", \"\", VLOOKUP(X923,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,P923,IF($X923=1,IF(Z$9=$G923,(1-$M923),0),IF($X923=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,Q923,IF($X923=1,IF(AA$9=$G923,(1-$M923),0),IF($X923=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,R923,IF($X923=1,IF(AB$9=$G923,(1-$M923),0),IF($X923=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,S923,IF($X923=1,IF(AC$9=$G923,(1-$M923),0),IF($X923=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X923=3,1,IF($X923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AO$7+$J923-1),$J923))","v":""},"",{"$f":"IF(L923=\"\", \"\", IF($X923=0,$V923,IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$T$7+$X923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923)))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$CE$7+$K923-1)*$F923)","v":""},"","","","","","","","","","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,IF($AK923=0,$W923,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1)*$F923)))","v":""},"",{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$V$7)*$F923)","v":""}]
[0.74422795967618316,0.86427745634188591,{"$f":"IF(Inventory!AH923=Inventory!$C$1032,0.5,1)*B924","v":0.86427745634188591},{"$f":"Inventory!C923","v":0},{"$f":"Inventory!E923","v":0},{"$f":"Inventory!W923","v":""},{"$f":"'Year 02'!AM924","v":""},{"$f":"IF($J924='Year 02'!$J924,'Year 02'!H924,$J924)","v":""},{"$f":"IF($J924='Year 02'!$J924,'Year 02'!I924,$J924)","v":""},{"$f":"'Year 02'!AN924","v":""},"",{"$f":"IF(E924 = 0, \"\", MATCH($E924,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!BA$7+$J924-1))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$W$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AB$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,1,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0)*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},"","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$B$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$F$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$O$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$BF$7+$K924-1))","v":""},{"$f":"IF(L924=\"\", \"\", VLOOKUP(X924,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,P924,IF($X924=1,IF(Z$9=$G924,(1-$M924),0),IF($X924=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,Q924,IF($X924=1,IF(AA$9=$G924,(1-$M924),0),IF($X924=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,R924,IF($X924=1,IF(AB$9=$G924,(1-$M924),0),IF($X924=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,S924,IF($X924=1,IF(AC$9=$G924,(1-$M924),0),IF($X924=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X924=3,1,IF($X924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AO$7+$J924-1),$J924))","v":""},"",{"$f":"IF(L924=\"\", \"\", IF($X924=0,$V924,IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$T$7+$X924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924)))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$CE$7+$K924-1)*$F924)","v":""},"","","","","","","","","","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,IF($AK924=0,$W924,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1)*$F924)))","v":""},"",{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$V$7)*$F924)","v":""}]
[0.43361265493438605,0.99474158509280897,{"$f":"IF(Inventory!AH935=Inventory!$C$1032,0.5,1)*B936","v":0.99474158509280897},{"$f":"Inventory!C935","v":0},{"$f":"Inventory!E935","v":0},{"$f":"Inventory!W935","v":""},{"$f":"'Year 02'!AM936","v":""},{"$f":"IF($J936='Year 02'!$J936,'Year 02'!H936,$J936)","v":""},{"$f":"IF($J936='Year 02'!$J936,'Year 02'!I936,$J936)","v":""},{"$f":"'Year 02'!AN936","v":""},"",{"$f":"IF(E936 = 0, \"\", MATCH($E936,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!BA$7+$J936-1))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$W$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AB$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,1,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0)*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},"","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$B$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$F$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$O$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$BF$7+$K936-1))","v":""},{"$f":"IF(L936=\"\", \"\", VLOOKUP(X936,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,P936,IF($X936=1,IF(Z$9=$G936,(1-$M936),0),IF($X936=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,Q936,IF($X936=1,IF(AA$9=$G936,(1-$M936),0),IF($X936=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,R936,IF($X936=1,IF(AB$9=$G936,(1-$M936),0),IF($X936=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,S936,IF($X936=1,IF(AC$9=$G936,(1-$M936),0),IF($X936=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X936=3,1,IF($X936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AO$7+$J936-1),$J936))","v":""},"",{"$f":"IF(L936=\"\", \"\", IF($X936=0,$V936,IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$T$7+$X936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936)))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$CE$7+$K936-1)*$F936)","v":""},"","","","","","","","","","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,IF($AK936=0,$W936,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1)*$F936)))","v":""},"",{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$V$7)*$F936)","v":""}]
[0.79663605023379469,0.80750238289291421,{"$f":"IF(Inventory!AH941=Inventory!$C$1032,0.5,1)*B942","v":0.80750238289291421},{"$f":"Inventory!C941","v":0},{"$f":"Inventory!E941","v":0},{"$f":"Inventory!W941","v":""},{"$f":"'Year 02'!AM942","v":""},{"$f":"IF($J942='Year 02'!$J942,'Year 02'!H942,$J942)","v":""},{"$f":"IF($J942='Year 02'!$J942,'Year 02'!I942,$J942)","v":""},{"$f":"'Year 02'!AN942","v":""},"",{"$f":"IF(E942 = 0, \"\", MATCH($E942,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!BA$7+$J942-1))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$W$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AB$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,1,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0)*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},"","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$B$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$F$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$O$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$BF$7+$K942-1))","v":""},{"$f":"IF(L942=\"\", \"\", VLOOKUP(X942,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,P942,IF($X942=1,IF(Z$9=$G942,(1-$M942),0),IF($X942=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,Q942,IF($X942=1,IF(AA$9=$G942,(1-$M942),0),IF($X942=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,R942,IF($X942=1,IF(AB$9=$G942,(1-$M942),0),IF($X942=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,S942,IF($X942=1,IF(AC$9=$G942,(1-$M942),0),IF($X942=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X942=3,1,IF($X942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AO$7+$J942-1),$J942))","v":""},"",{"$f":"IF(L942=\"\", \"\", IF($X942=0,$V942,IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$T$7+$X942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942)))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$CE$7+$K942-1)*$F942)","v":""},"","","","","","","","","","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,IF($AK942=0,$W942,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1)*$F942)))","v":""},"",{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$V$7)*$F942)","v":""}]
[0.89821758785608452,0.43875201155367038,{"$f":"IF(Inventory!AH943=Inventory!$C$1032,0.5,1)*B944","v":0.43875201155367038},{"$f":"Inventory!C943","v":0},{"$f":"Inventory!E943","v":0},{"$f":"Inventory!W943","v":""},{"$f":"'Year 02'!AM944","v":""},{"$f":"IF($J944='Year 02'!$J944,'Year 02'!H944,$J944)","v":""},{"$f":"IF($J944='Year 02'!$J944,'Year 02'!I944,$J944)","v":""},{"$f":"'Year 02'!AN944","v":""},"",{"$f":"IF(E944 = 0, \"\", MATCH($E944,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!BA$7+$J944-1))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$W$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AB$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,1,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0)*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},"","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$B$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$F$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$O$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$BF$7+$K944-1))","v":""},{"$f":"IF(L944=\"\", \"\", VLOOKUP(X944,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,P944,IF($X944=1,IF(Z$9=$G944,(1-$M944),0),IF($X944=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,Q944,IF($X944=1,IF(AA$9=$G944,(1-$M944),0),IF($X944=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,R944,IF($X944=1,IF(AB$9=$G944,(1-$M944),0),IF($X944=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,S944,IF($X944=1,IF(AC$9=$G944,(1-$M944),0),IF($X944=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X944=3,1,IF($X944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AO$7+$J944-1),$J944))","v":""},"",{"$f":"IF(L944=\"\", \"\", IF($X944=0,$V944,IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$T$7+$X944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944)))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$CE$7+$K944-1)*$F944)","v":""},"","","","","","","","","","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,IF($AK944=0,$W944,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1)*$F944)))","v":""},"",{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$V$7)*$F944)","v":""}]
[0.85211119530213597,0.52407683499506841,{"$f":"IF(Inventory!AH955=Inventory!$C$1032,0.5,1)*B956","v":0.52407683499506841},{"$f":"Inventory!C955","v":0},{"$f":"Inventory!E955","v":0},{"$f":"Inventory!W955","v":""},{"$f":"'Year 02'!AM956","v":""},{"$f":"IF($J956='Year 02'!$J956,'Year 02'!H956,$J956)","v":""},{"$f":"IF($J956='Year 02'!$J956,'Year 02'!I956,$J956)","v":""},{"$f":"'Year 02'!AN956","v":""},"",{"$f":"IF(E956 = 0, \"\", MATCH($E956,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!BA$7+$J956-1))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$W$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AB$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,1,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0)*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},"","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$B$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$F$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$O$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$BF$7+$K956-1))","v":""},{"$f":"IF(L956=\"\", \"\", VLOOKUP(X956,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,P956,IF($X956=1,IF(Z$9=$G956,(1-$M956),0),IF($X956=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,Q956,IF($X956=1,IF(AA$9=$G956,(1-$M956),0),IF($X956=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,R956,IF($X956=1,IF(AB$9=$G956,(1-$M956),0),IF($X956=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,S956,IF($X956=1,IF(AC$9=$G956,(1-$M956),0),IF($X956=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X956=3,1,IF($X956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AO$7+$J956-1),$J956))","v":""},"",{"$f":"IF(L956=\"\", \"\", IF($X956=0,$V956,IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$T$7+$X956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956)))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$CE$7+$K956-1)*$F956)","v":""},"","","","","","","","","","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,IF($AK956=0,$W956,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1)*$F956)))","v":""},"",{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$V$7)*$F956)","v":""}]
[0.65456749449968132,6.7084514850462185E-2,{"$f":"IF(Inventory!AH963=Inventory!$C$1032,0.5,1)*B964","v":6.7084514850462185E-2},{"$f":"Inventory!C963","v":0},{"$f":"Inventory!E963","v":0},{"$f":"Inventory!W963","v":""},{"$f":"'Year 02'!AM964","v":""},{"$f":"IF($J964='Year 02'!$J964,'Year 02'!H964,$J964)","v":""},{"$f":"IF($J964='Year 02'!$J964,'Year 02'!I964,$J964)","v":""},{"$f":"'Year 02'!AN964","v":""},"",{"$f":"IF(E964 = 0, \"\", MATCH($E964,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!BA$7+$J964-1))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$W$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AB$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,1,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0)*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},"","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$B$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$F$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$O$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$BF$7+$K964-1))","v":""},{"$f":"IF(L964=\"\", \"\", VLOOKUP(X964,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,P964,IF($X964=1,IF(Z$9=$G964,(1-$M964),0),IF($X964=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,Q964,IF($X964=1,IF(AA$9=$G964,(1-$M964),0),IF($X964=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,R964,IF($X964=1,IF(AB$9=$G964,(1-$M964),0),IF($X964=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,S964,IF($X964=1,IF(AC$9=$G964,(1-$M964),0),IF($X964=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X964=3,1,IF($X964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AO$7+$J964-1),$J964))","v":""},"",{"$f":"IF(L964=\"\", \"\", IF($X964=0,$V964,IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$T$7+$X964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964)))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$CE$7+$K964-1)*$F964)","v":""},"","","","","","","","","","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,IF($AK964=0,$W964,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1)*$F964)))","v":""},"",{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$V$7)*$F964)","v":""}]
[0.45774092296850633,0.17865187247883607,{"$f":"IF(Inventory!AH964=Inventory!$C$1032,0.5,1)*B965","v":0.17865187247883607},{"$f":"Inventory!C964","v":0},{"$f":"Inventory!E964","v":0},{"$f":"Inventory!W964","v":""},{"$f":"'Year 02'!AM965","v":""},{"$f":"IF($J965='Year 02'!$J965,'Year 02'!H965,$J965)","v":""},{"$f":"IF($J965='Year 02'!$J965,'Year 02'!I965,$J965)","v":""},{"$f":"'Year 02'!AN965","v":""},"",{"$f":"IF(E965 = 0, \"\", MATCH($E965,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!BA$7+$J965-1))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$W$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AB$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,1,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0)*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},"","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$B$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$F$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$O$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$BF$7+$K965-1))","v":""},{"$f":"IF(L965=\"\", \"\", VLOOKUP(X965,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,P965,IF($X965=1,IF(Z$9=$G965,(1-$M965),0),IF($X965=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,Q965,IF($X965=1,IF(AA$9=$G965,(1-$M965),0),IF($X965=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,R965,IF($X965=1,IF(AB$9=$G965,(1-$M965),0),IF($X965=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,S965,IF($X965=1,IF(AC$9=$G965,(1-$M965),0),IF($X965=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X965=3,1,IF($X965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AO$7+$J965-1),$J965))","v":""},"",{"$f":"IF(L965=\"\", \"\", IF($X965=0,$V965,IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$T$7+$X965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965)))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$CE$7+$K965-1)*$F965)","v":""},"","","","","","","","","","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,IF($AK965=0,$W965,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1)*$F965)))","v":""},"",{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$V$7)*$F965)","v":""}]
[0.1518999804609632,0.54877709332832425,{"$f":"IF(Inventory!AH976=Inventory!$C$1032,0.5,1)*B977","v":0.54877709332832425},{"$f":"Inventory!C976","v":0},{"$f":"Inventory!E976","v":0},{"$f":"Inventory!W976","v":""},{"$f":"'Year 02'!AM977","v":""},{"$f":"IF($J977='Year 02'!$J977,'Year 02'!H977,$J977)","v":""},{"$f":"IF($J977='Year 02'!$J977,'Year 02'!I977,$J977)","v":""},{"$f":"'Year 02'!AN977","v":""},"",{"$f":"IF(E977 = 0, \"\", MATCH($E977,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!BA$7+$J977-1))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$W$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AB$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,1,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0)*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},"","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$B$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$F$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$O$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$BF$7+$K977-1))","v":""},{"$f":"IF(L977=\"\", \"\", VLOOKUP(X977,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,P977,IF($X977=1,IF(Z$9=$G977,(1-$M977),0),IF($X977=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,Q977,IF($X977=1,IF(AA$9=$G977,(1-$M977),0),IF($X977=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,R977,IF($X977=1,IF(AB$9=$G977,(1-$M977),0),IF($X977=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,S977,IF($X977=1,IF(AC$9=$G977,(1-$M977),0),IF($X977=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X977=3,1,IF($X977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AO$7+$J977-1),$J977))","v":""},"",{"$f":"IF(L977=\"\", \"\", IF($X977=0,$V977,IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$T$7+$X977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977)))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$CE$7+$K977-1)*$F977)","v":""},"","","","","","","","","","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,IF($AK977=0,$W977,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1)*$F977)))","v":""},"",{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$V$7)*$F977)","v":""}]
[0.18027313623784613,0.1729802238064676,{"$f":"IF(Inventory!AH978=Inventory!$C$1032,0.5,1)*B979","v":0.1729802238064676},{"$f":"Inventory!C978","v":0},{"$f":"Inventory!E978","v":0},{"$f":"Inventory!W978","v":""},{"$f":"'Year 02'!AM979","v":""},{"$f":"IF($J979='Year 02'!$J979,'Year 02'!H979,$J979)","v":""},{"$f":"IF($J979='Year 02'!$J979,'Year 02'!I979,$J979)","v":""},{"$f":"'Year 02'!AN979","v":""},"",{"$f":"IF(E979 = 0, \"\", MATCH($E979,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!BA$7+$J979-1))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$W$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AB$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,1,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0)*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},"","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$B$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$F$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$O$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$BF$7+$K979-1))","v":""},{"$f":"IF(L979=\"\", \"\", VLOOKUP(X979,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,P979,IF($X979=1,IF(Z$9=$G979,(1-$M979),0),IF($X979=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,Q979,IF($X979=1,IF(AA$9=$G979,(1-$M979),0),IF($X979=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,R979,IF($X979=1,IF(AB$9=$G979,(1-$M979),0),IF($X979=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,S979,IF($X979=1,IF(AC$9=$G979,(1-$M979),0),IF($X979=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X979=3,1,IF($X979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AO$7+$J979-1),$J979))","v":""},"",{"$f":"IF(L979=\"\", \"\", IF($X979=0,$V979,IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$T$7+$X979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979)))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$CE$7+$K979-1)*$F979)","v":""},"","","","","","","","","","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,IF($AK979=0,$W979,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1)*$F979)))","v":""},"",{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$V$7)*$F979)","v":""}]
[4.7474561856951425E-2,0.82002784956009467,{"$f":"IF(Inventory!AH979=Inventory!$C$1032,0.5,1)*B980","v":0.82002784956009467},{"$f":"Inventory!C979","v":0},{"$f":"Inventory!E979","v":0},{"$f":"Inventory!W979","v":""},{"$f":"'Year 02'!AM980","v":""},{"$f":"IF($J980='Year 02'!$J980,'Year 02'!H980,$J980)","v":""},{"$f":"IF($J980='Year 02'!$J980,'Year 02'!I980,$J980)","v":""},{"$f":"'Year 02'!AN980","v":""},"",{"$f":"IF(E980 = 0, \"\", MATCH($E980,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!BA$7+$J980-1))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$W$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AB$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,1,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0)*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},"","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$B$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$F$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$O$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$BF$7+$K980-1))","v":""},{"$f":"IF(L980=\"\", \"\", VLOOKUP(X980,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,P980,IF($X980=1,IF(Z$9=$G980,(1-$M980),0),IF($X980=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,Q980,IF($X980=1,IF(AA$9=$G980,(1-$M980),0),IF($X980=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,R980,IF($X980=1,IF(AB$9=$G980,(1-$M980),0),IF($X980=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,S980,IF($X980=1,IF(AC$9=$G980,(1-$M980),0),IF($X980=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X980=3,1,IF($X980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AO$7+$J980-1),$J980))","v":""},"",{"$f":"IF(L980=\"\", \"\", IF($X980=0,$V980,IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$T$7+$X980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980)))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$CE$7+$K980-1)*$F980)","v":""},"","","","","","","","","","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,IF($AK980=0,$W980,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1)*$F980)))","v":""},"",{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$V$7)*$F980)","v":""}]
[0.11908273956430826,0.72857122377980377,{"$f":"IF(Inventory!AH980=Inventory!$C$1032,0.5,1)*B981","v":0.72857122377980377},{"$f":"Inventory!C980","v":0},{"$f":"Inventory!E980","v":0},{"$f":"Inventory!W980","v":""},{"$f":"'Year 02'!AM981","v":""},{"$f":"IF($J981='Year 02'!$J981,'Year 02'!H981,$J981)","v":""},{"$f":"IF($J981='Year 02'!$J981,'Year 02'!I981,$J981)","v":""},{"$f":"'Year 02'!AN981","v":""},"",{"$f":"IF(E981 = 0, \"\", MATCH($E981,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!BA$7+$J981-1))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$W$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AB$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,1,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0)*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},"","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$B$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$F$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$O$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$BF$7+$K981-1))","v":""},{"$f":"IF(L981=\"\", \"\", VLOOKUP(X981,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,P981,IF($X981=1,IF(Z$9=$G981,(1-$M981),0),IF($X981=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,Q981,IF($X981=1,IF(AA$9=$G981,(1-$M981),0),IF($X981=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,R981,IF($X981=1,IF(AB$9=$G981,(1-$M981),0),IF($X981=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,S981,IF($X981=1,IF(AC$9=$G981,(1-$M981),0),IF($X981=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X981=3,1,IF($X981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AO$7+$J981-1),$J981))","v":""},"",{"$f":"IF(L981=\"\", \"\", IF($X981=0,$V981,IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$T$7+$X981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981)))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$CE$7+$K981-1)*$F981)","v":""},"","","","","","","","","","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,IF($AK981=0,$W981,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1)*$F981)))","v":""},"",{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$V$7)*$F981)","v":""}]
[0.31651070248085245,0.65094353523934401,{"$f":"IF(Inventory!AH981=Inventory!$C$1032,0.5,1)*B982","v":0.65094353523934401},{"$f":"Inventory!C981","v":0},{"$f":"Inventory!E981","v":0},{"$f":"Inventory!W981","v":""},{"$f":"'Year 02'!AM982","v":""},{"$f":"IF($J982='Year 02'!$J982,'Year 02'!H982,$J982)","v":""},{"$f":"IF($J982='Year 02'!$J982,'Year 02'!I982,$J982)","v":""},{"$f":"'Year 02'!AN982","v":""},"",{"$f":"IF(E982 = 0, \"\", MATCH($E982,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!BA$7+$J982-1))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$W$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AB$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,1,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0)*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},"","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$B$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$F$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$O$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$BF$7+$K982-1))","v":""},{"$f":"IF(L982=\"\", \"\", VLOOKUP(X982,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,P982,IF($X982=1,IF(Z$9=$G982,(1-$M982),0),IF($X982=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,Q982,IF($X982=1,IF(AA$9=$G982,(1-$M982),0),IF($X982=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,R982,IF($X982=1,IF(AB$9=$G982,(1-$M982),0),IF($X982=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,S982,IF($X982=1,IF(AC$9=$G982,(1-$M982),0),IF($X982=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X982=3,1,IF($X982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AO$7+$J982-1),$J982))","v":""},"",{"$f":"IF(L982=\"\", \"\", IF($X982=0,$V982,IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$T$7+$X982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982)))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$CE$7+$K982-1)*$F982)","v":""},"","","","","","","","","","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,IF($AK982=0,$W982,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1)*$F982)))","v":""},"",{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$V$7)*$F982)","v":""}]
[0.36767334723345124,0.59623758374996849,{"$f":"IF(Inventory!AH982=Inventory!$C$1032,0.5,1)*B983","v":0.59623758374996849},{"$f":"Inventory!C982","v":0},{"$f":"Inventory!E982","v":0},{"$f":"Inventory!W982","v":""},{"$f":"'Year 02'!AM983","v":""},{"$f":"IF($J983='Year 02'!$J983,'Year 02'!H983,$J983)","v":""},{"$f":"IF($J983='Year 02'!$J983,'Year 02'!I983,$J983)","v":""},{"$f":"'Year 02'!AN983","v":""},"",{"$f":"IF(E983 = 0, \"\", MATCH($E983,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!BA$7+$J983-1))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$W$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AB$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,1,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0)*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},"","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$B$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$F$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$O$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$BF$7+$K983-1))","v":""},{"$f":"IF(L983=\"\", \"\", VLOOKUP(X983,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,P983,IF($X983=1,IF(Z$9=$G983,(1-$M983),0),IF($X983=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,Q983,IF($X983=1,IF(AA$9=$G983,(1-$M983),0),IF($X983=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,R983,IF($X983=1,IF(AB$9=$G983,(1-$M983),0),IF($X983=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,S983,IF($X983=1,IF(AC$9=$G983,(1-$M983),0),IF($X983=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X983=3,1,IF($X983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AO$7+$J983-1),$J983))","v":""},"",{"$f":"IF(L983=\"\", \"\", IF($X983=0,$V983,IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$T$7+$X983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983)))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$CE$7+$K983-1)*$F983)","v":""},"","","","","","","","","","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,IF($AK983=0,$W983,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1)*$F983)))","v":""},"",{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$V$7)*$F983)","v":""}]
[0.51984795823142294,0.4410820623363424,{"$f":"IF(Inventory!AH983=Inventory!$C$1032,0.5,1)*B984","v":0.4410820623363424},{"$f":"Inventory!C983","v":0},{"$f":"Inventory!E983","v":0},{"$f":"Inventory!W983","v":""},{"$f":"'Year 02'!AM984","v":""},{"$f":"IF($J984='Year 02'!$J984,'Year 02'!H984,$J984)","v":""},{"$f":"IF($J984='Year 02'!$J984,'Year 02'!I984,$J984)","v":""},{"$f":"'Year 02'!AN984","v":""},"",{"$f":"IF(E984 = 0, \"\", MATCH($E984,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!BA$7+$J984-1))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$W$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AB$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,1,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0)*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},"","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$B$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$F$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$O$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$BF$7+$K984-1))","v":""},{"$f":"IF(L984=\"\", \"\", VLOOKUP(X984,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,P984,IF($X984=1,IF(Z$9=$G984,(1-$M984),0),IF($X984=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,Q984,IF($X984=1,IF(AA$9=$G984,(1-$M984),0),IF($X984=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,R984,IF($X984=1,IF(AB$9=$G984,(1-$M984),0),IF($X984=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,S984,IF($X984=1,IF(AC$9=$G984,(1-$M984),0),IF($X984=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X984=3,1,IF($X984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AO$7+$J984-1),$J984))","v":""},"",{"$f":"IF(L984=\"\", \"\", IF($X984=0,$V984,IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$T$7+$X984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984)))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$CE$7+$K984-1)*$F984)","v":""},"","","","","","","","","","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,IF($AK984=0,$W984,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1)*$F984)))","v":""},"",{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$V$7)*$F984)","v":""}]
[0.78310889995383082,0.84885195951998371,{"$f":"IF(Inventory!AH984=Inventory!$C$1032,0.5,1)*B985","v":0.84885195951998371},{"$f":"Inventory!C984","v":0},{"$f":"Inventory!E984","v":0},{"$f":"Inventory!W984","v":""},{"$f":"'Year 02'!AM985","v":""},{"$f":"IF($J985='Year 02'!$J985,'Year 02'!H985,$J985)","v":""},{"$f":"IF($J985='Year 02'!$J985,'Year 02'!I985,$J985)","v":""},{"$f":"'Year 02'!AN985","v":""},"",{"$f":"IF(E985 = 0, \"\", MATCH($E985,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!BA$7+$J985-1))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$W$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AB$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,1,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0)*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},"","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$B$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$F$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$O$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$BF$7+$K985-1))","v":""},{"$f":"IF(L985=\"\", \"\", VLOOKUP(X985,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,P985,IF($X985=1,IF(Z$9=$G985,(1-$M985),0),IF($X985=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,Q985,IF($X985=1,IF(AA$9=$G985,(1-$M985),0),IF($X985=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,R985,IF($X985=1,IF(AB$9=$G985,(1-$M985),0),IF($X985=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,S985,IF($X985=1,IF(AC$9=$G985,(1-$M985),0),IF($X985=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X985=3,1,IF($X985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AO$7+$J985-1),$J985))","v":""},"",{"$f":"IF(L985=\"\", \"\", IF($X985=0,$V985,IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$T$7+$X985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985)))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$CE$7+$K985-1)*$F985)","v":""},"","","","","","","","","","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,IF($AK985=0,$W985,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1)*$F985)))","v":""},"",{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$V$7)*$F985)","v":""}]
[0.72790873264805311,0.36896505831907533,{"$f":"IF(Inventory!AH985=Inventory!$C$1032,0.5,1)*B986","v":0.36896505831907533},{"$f":"Inventory!C985","v":0},{"$f":"Inventory!E985","v":0},{"$f":"Inventory!W985","v":""},{"$f":"'Year 02'!AM986","v":""},{"$f":"IF($J986='Year 02'!$J986,'Year 02'!H986,$J986)","v":""},{"$f":"IF($J986='Year 02'!$J986,'Year 02'!I986,$J986)","v":""},{"$f":"'Year 02'!AN986","v":""},"",{"$f":"IF(E986 = 0, \"\", MATCH($E986,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!BA$7+$J986-1))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$W$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AB$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,1,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0)*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},"","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$B$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$F$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$O$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$BF$7+$K986-1))","v":""},{"$f":"IF(L986=\"\", \"\", VLOOKUP(X986,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,P986,IF($X986=1,IF(Z$9=$G986,(1-$M986),0),IF($X986=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,Q986,IF($X986=1,IF(AA$9=$G986,(1-$M986),0),IF($X986=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,R986,IF($X986=1,IF(AB$9=$G986,(1-$M986),0),IF($X986=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,S986,IF($X986=1,IF(AC$9=$G986,(1-$M986),0),IF($X986=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X986=3,1,IF($X986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AO$7+$J986-1),$J986))","v":""},"",{"$f":"IF(L986=\"\", \"\", IF($X986=0,$V986,IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$T$7+$X986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986)))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$CE$7+$K986-1)*$F986)","v":""},"","","","","","","","","","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,IF($AK986=0,$W986,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1)*$F986)))","v":""},"",{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$V$7)*$F986)","v":""}]
[0.36393685474870197,0.67993678773180588,{"$f":"IF(Inventory!AH986=Inventory!$C$1032,0.5,1)*B987","v":0.67993678773180588},{"$f":"Inventory!C986","v":0},{"$f":"Inventory!E986","v":0},{"$f":"Inventory!W986","v":""},{"$f":"'Year 02'!AM987","v":""},{"$f":"IF($J987='Year 02'!$J987,'Year 02'!H987,$J987)","v":""},{"$f":"IF($J987='Year 02'!$J987,'Year 02'!I987,$J987)","v":""},{"$f":"'Year 02'!AN987","v":""},"",{"$f":"IF(E987 = 0, \"\", MATCH($E987,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!BA$7+$J987-1))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$W$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AB$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,1,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0)*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},"","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$B$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$F$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$O$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$BF$7+$K987-1))","v":""},{"$f":"IF(L987=\"\", \"\", VLOOKUP(X987,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,P987,IF($X987=1,IF(Z$9=$G987,(1-$M987),0),IF($X987=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,Q987,IF($X987=1,IF(AA$9=$G987,(1-$M987),0),IF($X987=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,R987,IF($X987=1,IF(AB$9=$G987,(1-$M987),0),IF($X987=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,S987,IF($X987=1,IF(AC$9=$G987,(1-$M987),0),IF($X987=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X987=3,1,IF($X987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AO$7+$J987-1),$J987))","v":""},"",{"$f":"IF(L987=\"\", \"\", IF($X987=0,$V987,IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$T$7+$X987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987)))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$CE$7+$K987-1)*$F987)","v":""},"","","","","","","","","","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,IF($AK987=0,$W987,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1)*$F987)))","v":""},"",{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$V$7)*$F987)","v":""}]
[0.33680584394898694,0.15158940880581073,{"$f":"IF(Inventory!AH987=Inventory!$C$1032,0.5,1)*B988","v":0.15158940880581073},{"$f":"Inventory!C987","v":0},{"$f":"Inventory!E987","v":0},{"$f":"Inventory!W987","v":""},{"$f":"'Year 02'!AM988","v":""},{"$f":"IF($J988='Year 02'!$J988,'Year 02'!H988,$J988)","v":""},{"$f":"IF($J988='Year 02'!$J988,'Year 02'!I988,$J988)","v":""},{"$f":"'Year 02'!AN988","v":""},"",{"$f":"IF(E988 = 0, \"\", MATCH($E988,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!BA$7+$J988-1))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$W$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AB$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,1,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0)*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},"","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$B$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$F$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$O$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$BF$7+$K988-1))","v":""},{"$f":"IF(L988=\"\", \"\", VLOOKUP(X988,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,P988,IF($X988=1,IF(Z$9=$G988,(1-$M988),0),IF($X988=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,Q988,IF($X988=1,IF(AA$9=$G988,(1-$M988),0),IF($X988=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,R988,IF($X988=1,IF(AB$9=$G988,(1-$M988),0),IF($X988=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,S988,IF($X988=1,IF(AC$9=$G988,(1-$M988),0),IF($X988=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X988=3,1,IF($X988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AO$7+$J988-1),$J988))","v":""},"",{"$f":"IF(L988=\"\", \"\", IF($X988=0,$V988,IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$T$7+$X988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988)))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$CE$7+$K988-1)*$F988)","v":""},"","","","","","","","","","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,IF($AK988=0,$W988,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1)*$F988)))","v":""},"",{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$V$7)*$F988)","v":""}]
[0.76006476758936858,0.17869998686361033,{"$f":"IF(Inventory!AH988=Inventory!$C$1032,0.5,1)*B989","v":0.17869998686361033},{"$f":"Inventory!C988","v":0},{"$f":"Inventory!E988","v":0},{"$f":"Inventory!W988","v":""},{"$f":"'Year 02'!AM989","v":""},{"$f":"IF($J989='Year 02'!$J989,'Year 02'!H989,$J989)","v":""},{"$f":"IF($J989='Year 02'!$J989,'Year 02'!I989,$J989)","v":""},{"$f":"'Year 02'!AN989","v":""},"",{"$f":"IF(E989 = 0, \"\", MATCH($E989,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!BA$7+$J989-1))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$W$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AB$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,1,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0)*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},"","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$B$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$F$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$O$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$BF$7+$K989-1))","v":""},{"$f":"IF(L989=\"\", \"\", VLOOKUP(X989,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,P989,IF($X989=1,IF(Z$9=$G989,(1-$M989),0),IF($X989=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,Q989,IF($X989=1,IF(AA$9=$G989,(1-$M989),0),IF($X989=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,R989,IF($X989=1,IF(AB$9=$G989,(1-$M989),0),IF($X989=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,S989,IF($X989=1,IF(AC$9=$G989,(1-$M989),0),IF($X989=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X989=3,1,IF($X989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AO$7+$J989-1),$J989))","v":""},"",{"$f":"IF(L989=\"\", \"\", IF($X989=0,$V989,IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$T$7+$X989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989)))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$CE$7+$K989-1)*$F989)","v":""},"","","","","","","","","","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,IF($AK989=0,$W989,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1)*$F989)))","v":""},"",{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$V$7)*$F989)","v":""}]
[0.68144748973193447,0.21185717360162226,{"$f":"IF(Inventory!AH989=Inventory!$C$1032,0.5,1)*B990","v":0.21185717360162226},{"$f":"Inventory!C989","v":0},{"$f":"Inventory!E989","v":0},{"$f":"Inventory!W989","v":""},{"$f":"'Year 02'!AM990","v":""},{"$f":"IF($J990='Year 02'!$J990,'Year 02'!H990,$J990)","v":""},{"$f":"IF($J990='Year 02'!$J990,'Year 02'!I990,$J990)","v":""},{"$f":"'Year 02'!AN990","v":""},"",{"$f":"IF(E990 = 0, \"\", MATCH($E990,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!BA$7+$J990-1))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$W$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AB$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,1,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0)*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},"","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$B$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$F$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$O$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$BF$7+$K990-1))","v":""},{"$f":"IF(L990=\"\", \"\", VLOOKUP(X990,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,P990,IF($X990=1,IF(Z$9=$G990,(1-$M990),0),IF($X990=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,Q990,IF($X990=1,IF(AA$9=$G990,(1-$M990),0),IF($X990=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,R990,IF($X990=1,IF(AB$9=$G990,(1-$M990),0),IF($X990=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,S990,IF($X990=1,IF(AC$9=$G990,(1-$M990),0),IF($X990=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X990=3,1,IF($X990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AO$7+$J990-1),$J990))","v":""},"",{"$f":"IF(L990=\"\", \"\", IF($X990=0,$V990,IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$T$7+$X990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990)))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$CE$7+$K990-1)*$F990)","v":""},"","","","","","","","","","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,IF($AK990=0,$W990,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1)*$F990)))","v":""},"",{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$V$7)*$F990)","v":""}]
[0.96280584297441862,0.73710124177873493,{"$f":"IF(Inventory!AH990=Inventory!$C$1032,0.5,1)*B991","v":0.73710124177873493},{"$f":"Inventory!C990","v":0},{"$f":"Inventory!E990","v":0},{"$f":"Inventory!W990","v":""},{"$f":"'Year 02'!AM991","v":""},{"$f":"IF($J991='Year 02'!$J991,'Year 02'!H991,$J991)","v":""},{"$f":"IF($J991='Year 02'!$J991,'Year 02'!I991,$J991)","v":""},{"$f":"'Year 02'!AN991","v":""},"",{"$f":"IF(E991 = 0, \"\", MATCH($E991,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!BA$7+$J991-1))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$W$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AB$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,1,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0)*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},"","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$B$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$F$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$O$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$BF$7+$K991-1))","v":""},{"$f":"IF(L991=\"\", \"\", VLOOKUP(X991,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,P991,IF($X991=1,IF(Z$9=$G991,(1-$M991),0),IF($X991=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,Q991,IF($X991=1,IF(AA$9=$G991,(1-$M991),0),IF($X991=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,R991,IF($X991=1,IF(AB$9=$G991,(1-$M991),0),IF($X991=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,S991,IF($X991=1,IF(AC$9=$G991,(1-$M991),0),IF($X991=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X991=3,1,IF($X991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AO$7+$J991-1),$J991))","v":""},"",{"$f":"IF(L991=\"\", \"\", IF($X991=0,$V991,IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$T$7+$X991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991)))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$CE$7+$K991-1)*$F991)","v":""},"","","","","","","","","","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,IF($AK991=0,$W991,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1)*$F991)))","v":""},"",{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$V$7)*$F991)","v":""}]
[0.16231958066914953,0.71060421251451256,{"$f":"IF(Inventory!AH991=Inventory!$C$1032,0.5,1)*B992","v":0.71060421251451256},{"$f":"Inventory!C991","v":0},{"$f":"Inventory!E991","v":0},{"$f":"Inventory!W991","v":""},{"$f":"'Year 02'!AM992","v":""},{"$f":"IF($J992='Year 02'!$J992,'Year 02'!H992,$J992)","v":""},{"$f":"IF($J992='Year 02'!$J992,'Year 02'!I992,$J992)","v":""},{"$f":"'Year 02'!AN992","v":""},"",{"$f":"IF(E992 = 0, \"\", MATCH($E992,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!BA$7+$J992-1))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$W$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AB$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,1,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0)*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},"","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$B$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$F$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$O$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$BF$7+$K992-1))","v":""},{"$f":"IF(L992=\"\", \"\", VLOOKUP(X992,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,P992,IF($X992=1,IF(Z$9=$G992,(1-$M992),0),IF($X992=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,Q992,IF($X992=1,IF(AA$9=$G992,(1-$M992),0),IF($X992=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,R992,IF($X992=1,IF(AB$9=$G992,(1-$M992),0),IF($X992=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,S992,IF($X992=1,IF(AC$9=$G992,(1-$M992),0),IF($X992=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X992=3,1,IF($X992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AO$7+$J992-1),$J992))","v":""},"",{"$f":"IF(L992=\"\", \"\", IF($X992=0,$V992,IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$T$7+$X992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992)))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$CE$7+$K992-1)*$F992)","v":""},"","","","","","","","","","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,IF($AK992=0,$W992,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1)*$F992)))","v":""},"",{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$V$7)*$F992)","v":""}]
[0.47115809234139394,0.64487109022255529,{"$f":"IF(Inventory!AH992=Inventory!$C$1032,0.5,1)*B993","v":0.64487109022255529},{"$f":"Inventory!C992","v":0},{"$f":"Inventory!E992","v":0},{"$f":"Inventory!W992","v":""},{"$f":"'Year 02'!AM993","v":""},{"$f":"IF($J993='Year 02'!$J993,'Year 02'!H993,$J993)","v":""},{"$f":"IF($J993='Year 02'!$J993,'Year 02'!I993,$J993)","v":""},{"$f":"'Year 02'!AN993","v":""},"",{"$f":"IF(E993 = 0, \"\", MATCH($E993,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!BA$7+$J993-1))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$W$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AB$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,1,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0)*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},"","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$B$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$F$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$O$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$BF$7+$K993-1))","v":""},{"$f":"IF(L993=\"\", \"\", VLOOKUP(X993,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,P993,IF($X993=1,IF(Z$9=$G993,(1-$M993),0),IF($X993=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,Q993,IF($X993=1,IF(AA$9=$G993,(1-$M993),0),IF($X993=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,R993,IF($X993=1,IF(AB$9=$G993,(1-$M993),0),IF($X993=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,S993,IF($X993=1,IF(AC$9=$G993,(1-$M993),0),IF($X993=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X993=3,1,IF($X993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AO$7+$J993-1),$J993))","v":""},"",{"$f":"IF(L993=\"\", \"\", IF($X993=0,$V993,IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$T$7+$X993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993)))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$CE$7+$K993-1)*$F993)","v":""},"","","","","","","","","","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,IF($AK993=0,$W993,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1)*$F993)))","v":""},"",{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$V$7)*$F993)","v":""}]
[0.28968757197746953,0.57513490283444046,{"$f":"IF(Inventory!AH993=Inventory!$C$1032,0.5,1)*B994","v":0.57513490283444046},{"$f":"Inventory!C993","v":0},{"$f":"Inventory!E993","v":0},{"$f":"Inventory!W993","v":""},{"$f":"'Year 02'!AM994","v":""},{"$f":"IF($J994='Year 02'!$J994,'Year 02'!H994,$J994)","v":""},{"$f":"IF($J994='Year 02'!$J994,'Year 02'!I994,$J994)","v":""},{"$f":"'Year 02'!AN994","v":""},"",{"$f":"IF(E994 = 0, \"\", MATCH($E994,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!BA$7+$J994-1))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$W$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AB$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,1,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0)*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},"","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$B$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$F$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$O$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$BF$7+$K994-1))","v":""},{"$f":"IF(L994=\"\", \"\", VLOOKUP(X994,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,P994,IF($X994=1,IF(Z$9=$G994,(1-$M994),0),IF($X994=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,Q994,IF($X994=1,IF(AA$9=$G994,(1-$M994),0),IF($X994=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,R994,IF($X994=1,IF(AB$9=$G994,(1-$M994),0),IF($X994=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,S994,IF($X994=1,IF(AC$9=$G994,(1-$M994),0),IF($X994=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X994=3,1,IF($X994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AO$7+$J994-1),$J994))","v":""},"",{"$f":"IF(L994=\"\", \"\", IF($X994=0,$V994,IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$T$7+$X994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994)))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$CE$7+$K994-1)*$F994)","v":""},"","","","","","","","","","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,IF($AK994=0,$W994,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1)*$F994)))","v":""},"",{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$V$7)*$F994)","v":""}]
[0.48947196823050332,0.68328108707349078,{"$f":"IF(Inventory!AH994=Inventory!$C$1032,0.5,1)*B995","v":0.68328108707349078},{"$f":"Inventory!C994","v":0},{"$f":"Inventory!E994","v":0},{"$f":"Inventory!W994","v":""},{"$f":"'Year 02'!AM995","v":""},{"$f":"IF($J995='Year 02'!$J995,'Year 02'!H995,$J995)","v":""},{"$f":"IF($J995='Year 02'!$J995,'Year 02'!I995,$J995)","v":""},{"$f":"'Year 02'!AN995","v":""},"",{"$f":"IF(E995 = 0, \"\", MATCH($E995,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!BA$7+$J995-1))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$W$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AB$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,1,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0)*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},"","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$B$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$F$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$O$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$BF$7+$K995-1))","v":""},{"$f":"IF(L995=\"\", \"\", VLOOKUP(X995,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,P995,IF($X995=1,IF(Z$9=$G995,(1-$M995),0),IF($X995=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,Q995,IF($X995=1,IF(AA$9=$G995,(1-$M995),0),IF($X995=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,R995,IF($X995=1,IF(AB$9=$G995,(1-$M995),0),IF($X995=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,S995,IF($X995=1,IF(AC$9=$G995,(1-$M995),0),IF($X995=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X995=3,1,IF($X995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AO$7+$J995-1),$J995))","v":""},"",{"$f":"IF(L995=\"\", \"\", IF($X995=0,$V995,IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$T$7+$X995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995)))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$CE$7+$K995-1)*$F995)","v":""},"","","","","","","","","","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,IF($AK995=0,$W995,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1)*$F995)))","v":""},"",{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$V$7)*$F995)","v":""}]
[0.84946089442974437,0.84822826002916696,{"$f":"IF(Inventory!AH995=Inventory!$C$1032,0.5,1)*B996","v":0.84822826002916696},{"$f":"Inventory!C995","v":0},{"$f":"Inventory!E995","v":0},{"$f":"Inventory!W995","v":""},{"$f":"'Year 02'!AM996","v":""},{"$f":"IF($J996='Year 02'!$J996,'Year 02'!H996,$J996)","v":""},{"$f":"IF($J996='Year 02'!$J996,'Year 02'!I996,$J996)","v":""},{"$f":"'Year 02'!AN996","v":""},"",{"$f":"IF(E996 = 0, \"\", MATCH($E996,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!BA$7+$J996-1))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$W$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AB$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,1,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0)*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},"","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$B$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$F$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$O$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$BF$7+$K996-1))","v":""},{"$f":"IF(L996=\"\", \"\", VLOOKUP(X996,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,P996,IF($X996=1,IF(Z$9=$G996,(1-$M996),0),IF($X996=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,Q996,IF($X996=1,IF(AA$9=$G996,(1-$M996),0),IF($X996=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,R996,IF($X996=1,IF(AB$9=$G996,(1-$M996),0),IF($X996=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,S996,IF($X996=1,IF(AC$9=$G996,(1-$M996),0),IF($X996=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X996=3,1,IF($X996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AO$7+$J996-1),$J996))","v":""},"",{"$f":"IF(L996=\"\", \"\", IF($X996=0,$V996,IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$T$7+$X996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996)))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$CE$7+$K996-1)*$F996)","v":""},"","","","","","","","","","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,IF($AK996=0,$W996,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1)*$F996)))","v":""},"",{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$V$7)*$F996)","v":""}]
[0.84635319672463261,0.42628404254936147,{"$f":"IF(Inventory!AH996=Inventory!$C$1032,0.5,1)*B997","v":0.42628404254936147},{"$f":"Inventory!C996","v":0},{"$f":"Inventory!E996","v":0},{"$f":"Inventory!W996","v":""},{"$f":"'Year 02'!AM997","v":""},{"$f":"IF($J997='Year 02'!$J997,'Year 02'!H997,$J997)","v":""},{"$f":"IF($J997='Year 02'!$J997,'Year 02'!I997,$J997)","v":""},{"$f":"'Year 02'!AN997","v":""},"",{"$f":"IF(E997 = 0, \"\", MATCH($E997,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!BA$7+$J997-1))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$W$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AB$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,1,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0)*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},"","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$B$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$F$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$O$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$BF$7+$K997-1))","v":""},{"$f":"IF(L997=\"\", \"\", VLOOKUP(X997,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,P997,IF($X997=1,IF(Z$9=$G997,(1-$M997),0),IF($X997=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,Q997,IF($X997=1,IF(AA$9=$G997,(1-$M997),0),IF($X997=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,R997,IF($X997=1,IF(AB$9=$G997,(1-$M997),0),IF($X997=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,S997,IF($X997=1,IF(AC$9=$G997,(1-$M997),0),IF($X997=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X997=3,1,IF($X997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AO$7+$J997-1),$J997))","v":""},"",{"$f":"IF(L997=\"\", \"\", IF($X997=0,$V997,IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$T$7+$X997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997)))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$CE$7+$K997-1)*$F997)","v":""},"","","","","","","","","","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,IF($AK997=0,$W997,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1)*$F997)))","v":""},"",{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$V$7)*$F997)","v":""}]
[0.10291597073268277,0.73686207158599748,{"$f":"IF(Inventory!AH997=Inventory!$C$1032,0.5,1)*B998","v":0.73686207158599748},{"$f":"Inventory!C997","v":0},{"$f":"Inventory!E997","v":0},{"$f":"Inventory!W997","v":""},{"$f":"'Year 02'!AM998","v":""},{"$f":"IF($J998='Year 02'!$J998,'Year 02'!H998,$J998)","v":""},{"$f":"IF($J998='Year 02'!$J998,'Year 02'!I998,$J998)","v":""},{"$f":"'Year 02'!AN998","v":""},"",{"$f":"IF(E998 = 0, \"\", MATCH($E998,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!BA$7+$J998-1))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$W$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AB$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,1,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0)*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},"","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$B$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$F$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$O$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$BF$7+$K998-1))","v":""},{"$f":"IF(L998=\"\", \"\", VLOOKUP(X998,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,P998,IF($X998=1,IF(Z$9=$G998,(1-$M998),0),IF($X998=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,Q998,IF($X998=1,IF(AA$9=$G998,(1-$M998),0),IF($X998=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,R998,IF($X998=1,IF(AB$9=$G998,(1-$M998),0),IF($X998=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,S998,IF($X998=1,IF(AC$9=$G998,(1-$M998),0),IF($X998=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X998=3,1,IF($X998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AO$7+$J998-1),$J998))","v":""},"",{"$f":"IF(L998=\"\", \"\", IF($X998=0,$V998,IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$T$7+$X998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998)))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$CE$7+$K998-1)*$F998)","v":""},"","","","","","","","","","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,IF($AK998=0,$W998,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1)*$F998)))","v":""},"",{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$V$7)*$F998)","v":""}]
[0.10815225615069746,0.71878840481354889,{"$f":"IF(Inventory!AH998=Inventory!$C$1032,0.5,1)*B999","v":0.71878840481354889},{"$f":"Inventory!C998","v":0},{"$f":"Inventory!E998","v":0},{"$f":"Inventory!W998","v":""},{"$f":"'Year 02'!AM999","v":""},{"$f":"IF($J999='Year 02'!$J999,'Year 02'!H999,$J999)","v":""},{"$f":"IF($J999='Year 02'!$J999,'Year 02'!I999,$J999)","v":""},{"$f":"'Year 02'!AN999","v":""},"",{"$f":"IF(E999 = 0, \"\", MATCH($E999,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!BA$7+$J999-1))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$W$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AB$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,1,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0)*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},"","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$B$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$F$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$O$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$BF$7+$K999-1))","v":""},{"$f":"IF(L999=\"\", \"\", VLOOKUP(X999,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,P999,IF($X999=1,IF(Z$9=$G999,(1-$M999),0),IF($X999=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,Q999,IF($X999=1,IF(AA$9=$G999,(1-$M999),0),IF($X999=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,R999,IF($X999=1,IF(AB$9=$G999,(1-$M999),0),IF($X999=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,S999,IF($X999=1,IF(AC$9=$G999,(1-$M999),0),IF($X999=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X999=3,1,IF($X999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AO$7+$J999-1),$J999))","v":""},"",{"$f":"IF(L999=\"\", \"\", IF($X999=0,$V999,IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$T$7+$X999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999)))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$CE$7+$K999-1)*$F999)","v":""},"","","","","","","","","","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,IF($AK999=0,$W999,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1)*$F999)))","v":""},"",{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$V$7)*$F999)","v":""}]
[0.75379652879168213,6.802949600973085E-2,{"$f":"IF(Inventory!AH999=Inventory!$C$1032,0.5,1)*B1000","v":6.802949600973085E-2},{"$f":"Inventory!C999","v":0},{"$f":"Inventory!E999","v":0},{"$f":"Inventory!W999","v":""},{"$f":"'Year 02'!AM1000","v":""},{"$f":"IF($J1000='Year 02'!$J1000,'Year 02'!H1000,$J1000)","v":""},{"$f":"IF($J1000='Year 02'!$J1000,'Year 02'!I1000,$J1000)","v":""},{"$f":"'Year 02'!AN1000","v":""},"",{"$f":"IF(E1000 = 0, \"\", MATCH($E1000,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!BA$7+$J1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$W$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AB$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,1,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0)*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},"","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$B$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$F$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$O$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$BF$7+$K1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", VLOOKUP(X1000,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,P1000,IF($X1000=1,IF(Z$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,Q1000,IF($X1000=1,IF(AA$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,R1000,IF($X1000=1,IF(AB$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,S1000,IF($X1000=1,IF(AC$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1000=3,1,IF($X1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AO$7+$J1000-1),$J1000))","v":""},"",{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,$V1000,IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$T$7+$X1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$CE$7+$K1000-1)*$F1000)","v":""},"","","","","","","","","","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,IF($AK1000=0,$W1000,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1)*$F1000)))","v":""},"",{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$V$7)*$F1000)","v":""}]
[0.15388164422840767,6.3671221032961745E-2,{"$f":"IF(Inventory!AH1000=Inventory!$C$1032,0.5,1)*B1001","v":6.3671221032961745E-2},{"$f":"Inventory!C1000","v":0},{"$f":"Inventory!E1000","v":0},{"$f":"Inventory!W1000","v":""},{"$f":"'Year 02'!AM1001","v":""},{"$f":"IF($J1001='Year 02'!$J1001,'Year 02'!H1001,$J1001)","v":""},{"$f":"IF($J1001='Year 02'!$J1001,'Year 02'!I1001,$J1001)","v":""},{"$f":"'Year 02'!AN1001","v":""},"",{"$f":"IF(E1001 = 0, \"\", MATCH($E1001,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!BA$7+$J1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$W$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AB$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,1,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0)*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},"","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$B$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$F$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$O$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$BF$7+$K1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", VLOOKUP(X1001,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,P1001,IF($X1001=1,IF(Z$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,Q1001,IF($X1001=1,IF(AA$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,R1001,IF($X1001=1,IF(AB$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,S1001,IF($X1001=1,IF(AC$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1001=3,1,IF($X1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AO$7+$J1001-1),$J1001))","v":""},"",{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,$V1001,IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$T$7+$X1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$CE$7+$K1001-1)*$F1001)","v":""},"","","","","","","","","","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,IF($AK1001=0,$W1001,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1)*$F1001)))","v":""},"",{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$V$7)*$F1001)","v":""}]
[0.92406718041584546,0.58795802267697617,{"$f":"IF(Inventory!AH1001=Inventory!$C$1032,0.5,1)*B1002","v":0.58795802267697617},{"$f":"Inventory!C1001","v":0},{"$f":"Inventory!E1001","v":0},{"$f":"Inventory!W1001","v":""},{"$f":"'Year 02'!AM1002","v":""},{"$f":"IF($J1002='Year 02'!$J1002,'Year 02'!H1002,$J1002)","v":""},{"$f":"IF($J1002='Year 02'!$J1002,'Year 02'!I1002,$J1002)","v":""},{"$f":"'Year 02'!AN1002","v":""},"",{"$f":"IF(E1002 = 0, \"\", MATCH($E1002,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!BA$7+$J1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$W$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AB$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,1,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0)*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},"","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$B$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$F$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$O$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$BF$7+$K1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", VLOOKUP(X1002,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,P1002,IF($X1002=1,IF(Z$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,Q1002,IF($X1002=1,IF(AA$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,R1002,IF($X1002=1,IF(AB$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,S1002,IF($X1002=1,IF(AC$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1002=3,1,IF($X1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AO$7+$J1002-1),$J1002))","v":""},"",{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,$V1002,IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$T$7+$X1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$CE$7+$K1002-1)*$F1002)","v":""},"","","","","","","","","","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,IF($AK1002=0,$W1002,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1)*$F1002)))","v":""},"",{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$V$7)*$F1002)","v":""}]
[0.39769327461813309,0.99921429152058483,{"$f":"IF(Inventory!AH1002=Inventory!$C$1032,0.5,1)*B1003","v":0.99921429152058483},{"$f":"Inventory!C1002","v":0},{"$f":"Inventory!E1002","v":0},{"$f":"Inventory!W1002","v":""},{"$f":"'Year 02'!AM1003","v":""},{"$f":"IF($J1003='Year 02'!$J1003,'Year 02'!H1003,$J1003)","v":""},{"$f":"IF($J1003='Year 02'!$J1003,'Year 02'!I1003,$J1003)","v":""},{"$f":"'Year 02'!AN1003","v":""},"",{"$f":"IF(E1003 = 0, \"\", MATCH($E1003,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!BA$7+$J1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$W$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AB$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,1,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0)*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},"","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$B$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$F$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$O$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$BF$7+$K1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", VLOOKUP(X1003,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,P1003,IF($X1003=1,IF(Z$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,Q1003,IF($X1003=1,IF(AA$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,R1003,IF($X1003=1,IF(AB$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,S1003,IF($X1003=1,IF(AC$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1003=3,1,IF($X1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AO$7+$J1003-1),$J1003))","v":""},"",{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,$V1003,IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$T$7+$X1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$CE$7+$K1003-1)*$F1003)","v":""},"","","","","","","","","","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,IF($AK1003=0,$W1003,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1)*$F1003)))","v":""},"",{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$V$7)*$F1003)","v":""}]
[0.92474343649567192,0.28097603965798235,{"$f":"IF(Inventory!AH1003=Inventory!$C$1032,0.5,1)*B1004","v":0.28097603965798235},{"$f":"Inventory!C1003","v":0},{"$f":"Inventory!E1003","v":0},{"$f":"Inventory!W1003","v":""},{"$f":"'Year 02'!AM1004","v":""},{"$f":"IF($J1004='Year 02'!$J1004,'Year 02'!H1004,$J1004)","v":""},{"$f":"IF($J1004='Year 02'!$J1004,'Year 02'!I1004,$J1004)","v":""},{"$f":"'Year 02'!AN1004","v":""},"",{"$f":"IF(E1004 = 0, \"\", MATCH($E1004,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!BA$7+$J1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$W$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AB$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,1,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0)*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},"","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$B$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$F$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$O$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$BF$7+$K1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", VLOOKUP(X1004,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,P1004,IF($X1004=1,IF(Z$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,Q1004,IF($X1004=1,IF(AA$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,R1004,IF($X1004=1,IF(AB$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,S1004,IF($X1004=1,IF(AC$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1004=3,1,IF($X1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AO$7+$J1004-1),$J1004))","v":""},"",{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,$V1004,IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$T$7+$X1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$CE$7+$K1004-1)*$F1004)","v":""},"","","","","","","","","","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,IF($AK1004=0,$W1004,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1)*$F1004)))","v":""},"",{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$V$7)*$F1004)","v":""}]
[0.30112693901964471,0.62494962555341449,{"$f":"IF(Inventory!AH1004=Inventory!$C$1032,0.5,1)*B1005","v":0.62494962555341449},{"$f":"Inventory!C1004","v":0},{"$f":"Inventory!E1004","v":0},{"$f":"Inventory!W1004","v":""},{"$f":"'Year 02'!AM1005","v":""},{"$f":"IF($J1005='Year 02'!$J1005,'Year 02'!H1005,$J1005)","v":""},{"$f":"IF($J1005='Year 02'!$J1005,'Year 02'!I1005,$J1005)","v":""},{"$f":"'Year 02'!AN1005","v":""},"",{"$f":"IF(E1005 = 0, \"\", MATCH($E1005,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!BA$7+$J1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$W$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AB$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,1,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0)*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},"","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$B$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$F$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$O$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$BF$7+$K1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", VLOOKUP(X1005,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,P1005,IF($X1005=1,IF(Z$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,Q1005,IF($X1005=1,IF(AA$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,R1005,IF($X1005=1,IF(AB$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,S1005,IF($X1005=1,IF(AC$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1005=3,1,IF($X1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AO$7+$J1005-1),$J1005))","v":""},"",{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,$V1005,IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$T$7+$X1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$CE$7+$K1005-1)*$F1005)","v":""},"","","","","","","","","","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,IF($AK1005=0,$W1005,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1)*$F1005)))","v":""},"",{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$V$7)*$F1005)","v":""}]
[0.13860930962055029,3.1653742437618759E-2,{"$f":"IF(Inventory!AH1005=Inventory!$C$1032,0.5,1)*B1006","v":3.1653742437618759E-2},{"$f":"Inventory!C1005","v":0},{"$f":"Inventory!E1005","v":0},{"$f":"Inventory!W1005","v":""},{"$f":"'Year 02'!AM1006","v":""},{"$f":"IF($J1006='Year 02'!$J1006,'Year 02'!H1006,$J1006)","v":""},{"$f":"IF($J1006='Year 02'!$J1006,'Year 02'!I1006,$J1006)","v":""},{"$f":"'Year 02'!AN1006","v":""},"",{"$f":"IF(E1006 = 0, \"\", MATCH($E1006,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!BA$7+$J1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$W$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AB$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,1,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0)*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},"","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$B$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$F$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$O$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$BF$7+$K1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", VLOOKUP(X1006,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,P1006,IF($X1006=1,IF(Z$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,Q1006,IF($X1006=1,IF(AA$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,R1006,IF($X1006=1,IF(AB$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,S1006,IF($X1006=1,IF(AC$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1006=3,1,IF($X1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AO$7+$J1006-1),$J1006))","v":""},"",{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,$V1006,IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$T$7+$X1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$CE$7+$K1006-1)*$F1006)","v":""},"","","","","","","","","","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,IF($AK1006=0,$W1006,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1)*$F1006)))","v":""},"",{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$V$7)*$F1006)","v":""}]
[0.46102322109748428,0.1283332213987517,{"$f":"IF(Inventory!AH1006=Inventory!$C$1032,0.5,1)*B1007","v":0.1283332213987517},{"$f":"Inventory!C1006","v":0},{"$f":"Inventory!E1006","v":0},{"$f":"Inventory!W1006","v":""},{"$f":"'Year 02'!AM1007","v":""},{"$f":"IF($J1007='Year 02'!$J1007,'Year 02'!H1007,$J1007)","v":""},{"$f":"IF($J1007='Year 02'!$J1007,'Year 02'!I1007,$J1007)","v":""},{"$f":"'Year 02'!AN1007","v":""},"",{"$f":"IF(E1007 = 0, \"\", MATCH($E1007,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!BA$7+$J1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$W$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AB$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,1,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0)*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},"","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$B$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$F$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$O$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$BF$7+$K1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", VLOOKUP(X1007,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,P1007,IF($X1007=1,IF(Z$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,Q1007,IF($X1007=1,IF(AA$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,R1007,IF($X1007=1,IF(AB$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,S1007,IF($X1007=1,IF(AC$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1007=3,1,IF($X1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AO$7+$J1007-1),$J1007))","v":""},"",{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,$V1007,IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$T$7+$X1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$CE$7+$K1007-1)*$F1007)","v":""},"","","","","","","","","","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,IF($AK1007=0,$W1007,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1)*$F1007)))","v":""},"",{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$V$7)*$F1007)","v":""}]
[0.18104256320585133,0.67294268347377051,{"$f":"IF(Inventory!AH1007=Inventory!$C$1032,0.5,1)*B1008","v":0.67294268347377051},{"$f":"Inventory!C1007","v":0},{"$f":"Inventory!E1007","v":0},{"$f":"Inventory!W1007","v":""},{"$f":"'Year 02'!AM1008","v":""},{"$f":"IF($J1008='Year 02'!$J1008,'Year 02'!H1008,$J1008)","v":""},{"$f":"IF($J1008='Year 02'!$J1008,'Year 02'!I1008,$J1008)","v":""},{"$f":"'Year 02'!AN1008","v":""},"",{"$f":"IF(E1008 = 0, \"\", MATCH($E1008,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!BA$7+$J1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$W$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AB$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,1,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0)*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},"","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$B$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$F$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$O$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$BF$7+$K1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", VLOOKUP(X1008,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,P1008,IF($X1008=1,IF(Z$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,Q1008,IF($X1008=1,IF(AA$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,R1008,IF($X1008=1,IF(AB$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,S1008,IF($X1008=1,IF(AC$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1008=3,1,IF($X1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AO$7+$J1008-1),$J1008))","v":""},"",{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,$V1008,IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$T$7+$X1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$CE$7+$K1008-1)*$F1008)","v":""},"","","","","","","","","","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,IF($AK1008=0,$W1008,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1)*$F1008)))","v":""},"",{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$V$7)*$F1008)","v":""}]
[0.46091104401158633,0.61433634525412018,{"$f":"IF(Inventory!AH1008=Inventory!$C$1032,0.5,1)*B1009","v":0.61433634525412018},{"$f":"Inventory!C1008","v":0},{"$f":"Inventory!E1008","v":0},{"$f":"Inventory!W1008","v":""},{"$f":"'Year 02'!AM1009","v":""},{"$f":"IF($J1009='Year 02'!$J1009,'Year 02'!H1009,$J1009)","v":""},{"$f":"IF($J1009='Year 02'!$J1009,'Year 02'!I1009,$J1009)","v":""},{"$f":"'Year 02'!AN1009","v":""},"",{"$f":"IF(E1009 = 0, \"\", MATCH($E1009,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!BA$7+$J1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$W$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AB$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,1,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0)*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},"","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$B$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$F$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$O$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$BF$7+$K1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", VLOOKUP(X1009,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,P1009,IF($X1009=1,IF(Z$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,Q1009,IF($X1009=1,IF(AA$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,R1009,IF($X1009=1,IF(AB$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,S1009,IF($X1009=1,IF(AC$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1009=3,1,IF($X1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AO$7+$J1009-1),$J1009))","v":""},"",{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,$V1009,IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$T$7+$X1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$CE$7+$K1009-1)*$F1009)","v":""},"","","","","","","","","","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,IF($AK1009=0,$W1009,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1)*$F1009)))","v":""},"",{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$V$7)*$F1009)","v":""}]

{"sheet":"Year 04","index":10,"n_rows":1009,"n_cols":47,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["NCHRP Project 24-46"]
["Asset Simulation"]
[]
["Year",{"$f":"'Summary Results'!C12","v":4}]
["Budget ",{"$f":"VLOOKUP($B4,'Summary Results'!$C$9:$E$19,3)","v":50000}]
[]
[]
["Random","Fixed Rand","Other",null,null,null,null,null,null,null,null,null,"Failure Risk","Failure Cost",null,"Do-Minimum Prob",null,null,null,null,"Resulting","Do-Min Cost",null,"Treatment",null,"Rec. Action Prob",null,null,null,null,"Rec Action",null,null,null,null,null,null,"Results",null,null,null,"Costs"]
["Num","Num","Num","Asset ID","Type","Quantity","Maint Risk","Safety Risk","Mobility Risk","S+M Risk","State","Row Num","Base on S/M Cat","Agency","User",1,2,3,4,5,"State","Agency","User","Rec","Desc",1,2,3,4,5,"S/M Risk Level","State","Cost","Benefit","BCR","Cum Cost","Program?","Treatment","Maint Risk","S+M Risk","State","Total Agency","Do Min","Agency Fail","Total User","User Fail","Repl Value"]
[{"$f":"RAND()","v":0.49565681183592447},0.79640156830794828,{"$f":"IF(Inventory!AH9=Inventory!$C$1032,0.5,1)*B10","v":0.79640156830794828},{"$f":"Inventory!C9","v":0},{"$f":"Inventory!E9","v":0},{"$f":"Inventory!W9","v":1},{"$f":"'Year 03'!AM10","v":""},{"$f":"IF($J10='Year 03'!$J10,'Year 03'!H10,$J10)","v":""},{"$f":"IF($J10='Year 03'!$J10,'Year 03'!I10,$J10)","v":""},{"$f":"'Year 03'!AN10","v":""},{"$f":"IF(J10 = \"\", \"\", (J10-1)*5+G10)","v":""},{"$f":"IF(E10 = 0, \"\", MATCH($E10,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!BA$7+$J10-1))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$W$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AB$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,1,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0)*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(P10:S10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=T10,($J10-1)*5+5,(IF($C10<=S10+T10,4,IF($C10<=R10+S10+T10,3,IF($C10<=Q10+R10+S10+T10,2,1))))+($J10-1)*5))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$B$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$F$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$O$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$BF$7+$K10-1))","v":""},{"$f":"IF(L10=\"\", \"\", VLOOKUP(X10,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,P10,IF($X10=1,IF(Z$9=$G10,(1-$M10),0),IF($X10=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,Q10,IF($X10=1,IF(AA$9=$G10,(1-$M10),0),IF($X10=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,R10,IF($X10=1,IF(AB$9=$G10,(1-$M10),0),IF($X10=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,S10,IF($X10=1,IF(AC$9=$G10,(1-$M10),0),IF($X10=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(Z10:AC10))","v":""},{"$f":"IF($X10=3,1,IF($X10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AO$7+$J10-1),$J10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=AD10,5,IF($C10<=AC10+AD10,4,IF($C10<=AB10+AC10+AD10,3,IF($C10<=AA10+AB10+AC10+AD10,2,1))))+($AE10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,$V10,IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$T$7+$X10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$CE$7+$K10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AH10=0,AG10=0,AG10=V10),999999,AH10/(AG10-V10)))","v":""},{"$f":"IF(L10=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI10,$AG$10:$AG$1009))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AI10=999999,$AJ10<=$B$5),1,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$X10,0))","v":""},{"$f":"IF(L10=\"\", \"\", $AO10-($AN10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", INT(($AO10-1)/5)+1)","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AF10,$U10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AG10,$V10))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(X10=0,AK10=0),AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,IF($AK10=0,$W10,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1)*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AS10,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$V$7)*$F10)","v":""}]
[0.60609711286260859,0.64928822796779984,{"$f":"IF(Inventory!AH10=Inventory!$C$1032,0.5,1)*B11","v":0.64928822796779984},{"$f":"Inventory!C10","v":0},{"$f":"Inventory!E10","v":0},{"$f":"Inventory!W10","v":1},{"$f":"'Year 03'!AM11","v":""},{"$f":"IF($J11='Year 03'!$J11,'Year 03'!H11,$J11)","v":""},{"$f":"IF($J11='Year 03'!$J11,'Year 03'!I11,$J11)","v":""},{"$f":"'Year 03'!AN11","v":""},"",{"$f":"IF(E11 = 0, \"\", MATCH($E11,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!BA$7+$J11-1))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$W$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AB$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,1,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0)*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},"","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$B$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$F$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$O$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$BF$7+$K11-1))","v":""},{"$f":"IF(L11=\"\", \"\", VLOOKUP(X11,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,P11,IF($X11=1,IF(Z$9=$G11,(1-$M11),0),IF($X11=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,Q11,IF($X11=1,IF(AA$9=$G11,(1-$M11),0),IF($X11=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,R11,IF($X11=1,IF(AB$9=$G11,(1-$M11),0),IF($X11=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,S11,IF($X11=1,IF(AC$9=$G11,(1-$M11),0),IF($X11=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X11=3,1,IF($X11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AO$7+$J11-1),$J11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($C11<=AD11,5,IF($C11<=AC11+AD11,4,IF($C11<=AB11+AC11+AD11,3,IF($C11<=AA11+AB11+AC11+AD11,2,1))))+($AE11-1)*5)","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,$V11,IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$T$7+$X11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11)))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$CE$7+$K11-1)*$F11)","v":""},"","","","","","","","","","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,IF($AK11=0,$W11,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1)*$F11)))","v":""},"",{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$V$7)*$F11)","v":""}]
[0.23197691705160051,0.9072138544685544,{"$f":"IF(Inventory!AH11=Inventory!$C$1032,0.5,1)*B12","v":0.9072138544685544},{"$f":"Inventory!C11","v":0},{"$f":"Inventory!E11","v":0},{"$f":"Inventory!W11","v":1},{"$f":"'Year 03'!AM12","v":""},{"$f":"IF($J12='Year 03'!$J12,'Year 03'!H12,$J12)","v":""},{"$f":"IF($J12='Year 03'!$J12,'Year 03'!I12,$J12)","v":""},{"$f":"'Year 03'!AN12","v":""},"",{"$f":"IF(E12 = 0, \"\", MATCH($E12,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!BA$7+$J12-1))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$W$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AB$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,1,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0)*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},"","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$B$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$F$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$O$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$BF$7+$K12-1))","v":""},{"$f":"IF(L12=\"\", \"\", VLOOKUP(X12,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,P12,IF($X12=1,IF(Z$9=$G12,(1-$M12),0),IF($X12=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,Q12,IF($X12=1,IF(AA$9=$G12,(1-$M12),0),IF($X12=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,R12,IF($X12=1,IF(AB$9=$G12,(1-$M12),0),IF($X12=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,S12,IF($X12=1,IF(AC$9=$G12,(1-$M12),0),IF($X12=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X12=3,1,IF($X12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AO$7+$J12-1),$J12))","v":""},"",{"$f":"IF(L12=\"\", \"\", IF($X12=0,$V12,IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$T$7+$X12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12)))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$CE$7+$K12-1)*$F12)","v":""},"","","","","","","","","","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,IF($AK12=0,$W12,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1)*$F12)))","v":""},"",{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$V$7)*$F12)","v":""}]
[0.82654977816048369,0.1615641167038403,{"$f":"IF(Inventory!AH12=Inventory!$C$1032,0.5,1)*B13","v":0.1615641167038403},{"$f":"Inventory!C12","v":0},{"$f":"Inventory!E12","v":0},{"$f":"Inventory!W12","v":1},{"$f":"'Year 03'!AM13","v":""},{"$f":"IF($J13='Year 03'!$J13,'Year 03'!H13,$J13)","v":""},{"$f":"IF($J13='Year 03'!$J13,'Year 03'!I13,$J13)","v":""},{"$f":"'Year 03'!AN13","v":""},"",{"$f":"IF(E13 = 0, \"\", MATCH($E13,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!BA$7+$J13-1))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$W$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AB$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,1,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0)*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},"","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$B$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$F$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$O$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$BF$7+$K13-1))","v":""},{"$f":"IF(L13=\"\", \"\", VLOOKUP(X13,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,P13,IF($X13=1,IF(Z$9=$G13,(1-$M13),0),IF($X13=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,Q13,IF($X13=1,IF(AA$9=$G13,(1-$M13),0),IF($X13=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,R13,IF($X13=1,IF(AB$9=$G13,(1-$M13),0),IF($X13=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,S13,IF($X13=1,IF(AC$9=$G13,(1-$M13),0),IF($X13=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X13=3,1,IF($X13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AO$7+$J13-1),$J13))","v":""},"",{"$f":"IF(L13=\"\", \"\", IF($X13=0,$V13,IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$T$7+$X13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13)))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$CE$7+$K13-1)*$F13)","v":""},"","","","","","","","","","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,IF($AK13=0,$W13,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1)*$F13)))","v":""},"",{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$V$7)*$F13)","v":""}]
[0.44191273514751295,0.51143012510598318,{"$f":"IF(Inventory!AH13=Inventory!$C$1032,0.5,1)*B14","v":0.51143012510598318},{"$f":"Inventory!C13","v":0},{"$f":"Inventory!E13","v":0},{"$f":"Inventory!W13","v":1},{"$f":"'Year 03'!AM14","v":""},{"$f":"IF($J14='Year 03'!$J14,'Year 03'!H14,$J14)","v":""},{"$f":"IF($J14='Year 03'!$J14,'Year 03'!I14,$J14)","v":""},{"$f":"'Year 03'!AN14","v":""},"",{"$f":"IF(E14 = 0, \"\", MATCH($E14,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!BA$7+$J14-1))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$W$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AB$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,1,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0)*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},"","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$B$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$F$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$O$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$BF$7+$K14-1))","v":""},{"$f":"IF(L14=\"\", \"\", VLOOKUP(X14,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,P14,IF($X14=1,IF(Z$9=$G14,(1-$M14),0),IF($X14=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,Q14,IF($X14=1,IF(AA$9=$G14,(1-$M14),0),IF($X14=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,R14,IF($X14=1,IF(AB$9=$G14,(1-$M14),0),IF($X14=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,S14,IF($X14=1,IF(AC$9=$G14,(1-$M14),0),IF($X14=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X14=3,1,IF($X14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AO$7+$J14-1),$J14))","v":""},"",{"$f":"IF(L14=\"\", \"\", IF($X14=0,$V14,IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$T$7+$X14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14)))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$CE$7+$K14-1)*$F14)","v":""},"","","","","","","","","","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,IF($AK14=0,$W14,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1)*$F14)))","v":""},"",{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$V$7)*$F14)","v":""}]
[0.71075731050534818,0.67127530361289134,{"$f":"IF(Inventory!AH14=Inventory!$C$1032,0.5,1)*B15","v":0.67127530361289134},{"$f":"Inventory!C14","v":0},{"$f":"Inventory!E14","v":0},{"$f":"Inventory!W14","v":1},{"$f":"'Year 03'!AM15","v":""},{"$f":"IF($J15='Year 03'!$J15,'Year 03'!H15,$J15)","v":""},{"$f":"IF($J15='Year 03'!$J15,'Year 03'!I15,$J15)","v":""},{"$f":"'Year 03'!AN15","v":""},"",{"$f":"IF(E15 = 0, \"\", MATCH($E15,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!BA$7+$J15-1))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$W$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AB$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,1,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0)*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},"","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$B$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$F$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$O$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$BF$7+$K15-1))","v":""},{"$f":"IF(L15=\"\", \"\", VLOOKUP(X15,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,P15,IF($X15=1,IF(Z$9=$G15,(1-$M15),0),IF($X15=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,Q15,IF($X15=1,IF(AA$9=$G15,(1-$M15),0),IF($X15=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,R15,IF($X15=1,IF(AB$9=$G15,(1-$M15),0),IF($X15=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,S15,IF($X15=1,IF(AC$9=$G15,(1-$M15),0),IF($X15=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X15=3,1,IF($X15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AO$7+$J15-1),$J15))","v":""},"",{"$f":"IF(L15=\"\", \"\", IF($X15=0,$V15,IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$T$7+$X15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15)))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$CE$7+$K15-1)*$F15)","v":""},"","","","","","","","","","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,IF($AK15=0,$W15,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1)*$F15)))","v":""},"",{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$V$7)*$F15)","v":""}]
[0.3039674148453585,0.82232817302961925,{"$f":"IF(Inventory!AH15=Inventory!$C$1032,0.5,1)*B16","v":0.82232817302961925},{"$f":"Inventory!C15","v":0},{"$f":"Inventory!E15","v":0},{"$f":"Inventory!W15","v":1},{"$f":"'Year 03'!AM16","v":""},{"$f":"IF($J16='Year 03'!$J16,'Year 03'!H16,$J16)","v":""},{"$f":"IF($J16='Year 03'!$J16,'Year 03'!I16,$J16)","v":""},{"$f":"'Year 03'!AN16","v":""},"",{"$f":"IF(E16 = 0, \"\", MATCH($E16,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!BA$7+$J16-1))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$W$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AB$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,1,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0)*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},"","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$B$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$F$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$O$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$BF$7+$K16-1))","v":""},{"$f":"IF(L16=\"\", \"\", VLOOKUP(X16,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,P16,IF($X16=1,IF(Z$9=$G16,(1-$M16),0),IF($X16=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,Q16,IF($X16=1,IF(AA$9=$G16,(1-$M16),0),IF($X16=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,R16,IF($X16=1,IF(AB$9=$G16,(1-$M16),0),IF($X16=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,S16,IF($X16=1,IF(AC$9=$G16,(1-$M16),0),IF($X16=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X16=3,1,IF($X16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AO$7+$J16-1),$J16))","v":""},"",{"$f":"IF(L16=\"\", \"\", IF($X16=0,$V16,IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$T$7+$X16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16)))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$CE$7+$K16-1)*$F16)","v":""},"","","","","","","","","","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,IF($AK16=0,$W16,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1)*$F16)))","v":""},"",{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$V$7)*$F16)","v":""}]
[0.47903201506421444,0.7380153320156827,{"$f":"IF(Inventory!AH16=Inventory!$C$1032,0.5,1)*B17","v":0.7380153320156827},{"$f":"Inventory!C16","v":0},{"$f":"Inventory!E16","v":0},{"$f":"Inventory!W16","v":1},{"$f":"'Year 03'!AM17","v":""},{"$f":"IF($J17='Year 03'!$J17,'Year 03'!H17,$J17)","v":""},{"$f":"IF($J17='Year 03'!$J17,'Year 03'!I17,$J17)","v":""},{"$f":"'Year 03'!AN17","v":""},"",{"$f":"IF(E17 = 0, \"\", MATCH($E17,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!BA$7+$J17-1))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$W$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AB$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,1,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0)*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},"","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$B$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$F$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$O$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$BF$7+$K17-1))","v":""},{"$f":"IF(L17=\"\", \"\", VLOOKUP(X17,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,P17,IF($X17=1,IF(Z$9=$G17,(1-$M17),0),IF($X17=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,Q17,IF($X17=1,IF(AA$9=$G17,(1-$M17),0),IF($X17=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,R17,IF($X17=1,IF(AB$9=$G17,(1-$M17),0),IF($X17=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,S17,IF($X17=1,IF(AC$9=$G17,(1-$M17),0),IF($X17=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X17=3,1,IF($X17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AO$7+$J17-1),$J17))","v":""},"",{"$f":"IF(L17=\"\", \"\", IF($X17=0,$V17,IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$T$7+$X17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17)))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$CE$7+$K17-1)*$F17)","v":""},"","","","","","","","","","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,IF($AK17=0,$W17,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1)*$F17)))","v":""},"",{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$V$7)*$F17)","v":""}]
[0.12239588399137424,0.50603689450871492,{"$f":"IF(Inventory!AH17=Inventory!$C$1032,0.5,1)*B18","v":0.50603689450871492},{"$f":"Inventory!C17","v":0},{"$f":"Inventory!E17","v":0},{"$f":"Inventory!W17","v":1},{"$f":"'Year 03'!AM18","v":""},{"$f":"IF($J18='Year 03'!$J18,'Year 03'!H18,$J18)","v":""},{"$f":"IF($J18='Year 03'!$J18,'Year 03'!I18,$J18)","v":""},{"$f":"'Year 03'!AN18","v":""},"",{"$f":"IF(E18 = 0, \"\", MATCH($E18,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!BA$7+$J18-1))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$W$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AB$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,1,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0)*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},"","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$B$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$F$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$O$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$BF$7+$K18-1))","v":""},{"$f":"IF(L18=\"\", \"\", VLOOKUP(X18,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,P18,IF($X18=1,IF(Z$9=$G18,(1-$M18),0),IF($X18=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,Q18,IF($X18=1,IF(AA$9=$G18,(1-$M18),0),IF($X18=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,R18,IF($X18=1,IF(AB$9=$G18,(1-$M18),0),IF($X18=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,S18,IF($X18=1,IF(AC$9=$G18,(1-$M18),0),IF($X18=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X18=3,1,IF($X18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AO$7+$J18-1),$J18))","v":""},"",{"$f":"IF(L18=\"\", \"\", IF($X18=0,$V18,IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$T$7+$X18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18)))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$CE$7+$K18-1)*$F18)","v":""},"","","","","","","","","","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,IF($AK18=0,$W18,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1)*$F18)))","v":""},"",{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$V$7)*$F18)","v":""}]
[0.94169170425209492,0.47559642495813437,{"$f":"IF(Inventory!AH18=Inventory!$C$1032,0.5,1)*B19","v":0.47559642495813437},{"$f":"Inventory!C18","v":0},{"$f":"Inventory!E18","v":0},{"$f":"Inventory!W18","v":1},{"$f":"'Year 03'!AM19","v":""},{"$f":"IF($J19='Year 03'!$J19,'Year 03'!H19,$J19)","v":""},{"$f":"IF($J19='Year 03'!$J19,'Year 03'!I19,$J19)","v":""},{"$f":"'Year 03'!AN19","v":""},"",{"$f":"IF(E19 = 0, \"\", MATCH($E19,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!BA$7+$J19-1))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$W$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AB$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,1,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0)*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},"","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$B$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$F$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$O$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$BF$7+$K19-1))","v":""},{"$f":"IF(L19=\"\", \"\", VLOOKUP(X19,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,P19,IF($X19=1,IF(Z$9=$G19,(1-$M19),0),IF($X19=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,Q19,IF($X19=1,IF(AA$9=$G19,(1-$M19),0),IF($X19=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,R19,IF($X19=1,IF(AB$9=$G19,(1-$M19),0),IF($X19=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,S19,IF($X19=1,IF(AC$9=$G19,(1-$M19),0),IF($X19=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X19=3,1,IF($X19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AO$7+$J19-1),$J19))","v":""},"",{"$f":"IF(L19=\"\", \"\", IF($X19=0,$V19,IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$T$7+$X19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19)))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$CE$7+$K19-1)*$F19)","v":""},"","","","","","","","","","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,IF($AK19=0,$W19,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1)*$F19)))","v":""},"",{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$V$7)*$F19)","v":""}]
[0.87270395331102457,0.34491513877600488,{"$f":"IF(Inventory!AH19=Inventory!$C$1032,0.5,1)*B20","v":0.34491513877600488},{"$f":"Inventory!C19","v":0},{"$f":"Inventory!E19","v":0},{"$f":"Inventory!W19","v":""},{"$f":"'Year 03'!AM20","v":""},{"$f":"IF($J20='Year 03'!$J20,'Year 03'!H20,$J20)","v":""},{"$f":"IF($J20='Year 03'!$J20,'Year 03'!I20,$J20)","v":""},{"$f":"'Year 03'!AN20","v":""},"",{"$f":"IF(E20 = 0, \"\", MATCH($E20,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!BA$7+$J20-1))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$W$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AB$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,1,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0)*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},"","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$B$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$F$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$O$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$BF$7+$K20-1))","v":""},{"$f":"IF(L20=\"\", \"\", VLOOKUP(X20,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,P20,IF($X20=1,IF(Z$9=$G20,(1-$M20),0),IF($X20=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,Q20,IF($X20=1,IF(AA$9=$G20,(1-$M20),0),IF($X20=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,R20,IF($X20=1,IF(AB$9=$G20,(1-$M20),0),IF($X20=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,S20,IF($X20=1,IF(AC$9=$G20,(1-$M20),0),IF($X20=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X20=3,1,IF($X20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AO$7+$J20-1),$J20))","v":""},"",{"$f":"IF(L20=\"\", \"\", IF($X20=0,$V20,IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$T$7+$X20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20)))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$CE$7+$K20-1)*$F20)","v":""},"","","","","","","","","","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,IF($AK20=0,$W20,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1)*$F20)))","v":""},"",{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$V$7)*$F20)","v":""}]
[0.66424741163866019,0.37537555339664508,{"$f":"IF(Inventory!AH20=Inventory!$C$1032,0.5,1)*B21","v":0.37537555339664508},{"$f":"Inventory!C20","v":0},{"$f":"Inventory!E20","v":0},{"$f":"Inventory!W20","v":""},{"$f":"'Year 03'!AM21","v":""},{"$f":"IF($J21='Year 03'!$J21,'Year 03'!H21,$J21)","v":""},{"$f":"IF($J21='Year 03'!$J21,'Year 03'!I21,$J21)","v":""},{"$f":"'Year 03'!AN21","v":""},"",{"$f":"IF(E21 = 0, \"\", MATCH($E21,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!BA$7+$J21-1))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$W$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AB$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,1,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0)*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},"","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$B$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$F$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$O$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$BF$7+$K21-1))","v":""},{"$f":"IF(L21=\"\", \"\", VLOOKUP(X21,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,P21,IF($X21=1,IF(Z$9=$G21,(1-$M21),0),IF($X21=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,Q21,IF($X21=1,IF(AA$9=$G21,(1-$M21),0),IF($X21=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,R21,IF($X21=1,IF(AB$9=$G21,(1-$M21),0),IF($X21=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,S21,IF($X21=1,IF(AC$9=$G21,(1-$M21),0),IF($X21=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X21=3,1,IF($X21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AO$7+$J21-1),$J21))","v":""},"",{"$f":"IF(L21=\"\", \"\", IF($X21=0,$V21,IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$T$7+$X21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21)))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$CE$7+$K21-1)*$F21)","v":""},"","","","","","","","","","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,IF($AK21=0,$W21,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1)*$F21)))","v":""},"",{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$V$7)*$F21)","v":""}]
[0.84825390456888394,7.3902856116714766E-2,{"$f":"IF(Inventory!AH21=Inventory!$C$1032,0.5,1)*B22","v":7.3902856116714766E-2},{"$f":"Inventory!C21","v":0},{"$f":"Inventory!E21","v":0},{"$f":"Inventory!W21","v":""},{"$f":"'Year 03'!AM22","v":""},{"$f":"IF($J22='Year 03'!$J22,'Year 03'!H22,$J22)","v":""},{"$f":"IF($J22='Year 03'!$J22,'Year 03'!I22,$J22)","v":""},{"$f":"'Year 03'!AN22","v":""},"",{"$f":"IF(E22 = 0, \"\", MATCH($E22,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!BA$7+$J22-1))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$W$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AB$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,1,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0)*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},"","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$B$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$F$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$O$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$BF$7+$K22-1))","v":""},{"$f":"IF(L22=\"\", \"\", VLOOKUP(X22,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,P22,IF($X22=1,IF(Z$9=$G22,(1-$M22),0),IF($X22=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,Q22,IF($X22=1,IF(AA$9=$G22,(1-$M22),0),IF($X22=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,R22,IF($X22=1,IF(AB$9=$G22,(1-$M22),0),IF($X22=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,S22,IF($X22=1,IF(AC$9=$G22,(1-$M22),0),IF($X22=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X22=3,1,IF($X22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AO$7+$J22-1),$J22))","v":""},"",{"$f":"IF(L22=\"\", \"\", IF($X22=0,$V22,IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$T$7+$X22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22)))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$CE$7+$K22-1)*$F22)","v":""},"","","","","","","","","","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,IF($AK22=0,$W22,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1)*$F22)))","v":""},"",{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$V$7)*$F22)","v":""}]
[0.17638574681231067,0.77456689340861662,{"$f":"IF(Inventory!AH22=Inventory!$C$1032,0.5,1)*B23","v":0.77456689340861662},{"$f":"Inventory!C22","v":0},{"$f":"Inventory!E22","v":0},{"$f":"Inventory!W22","v":""},{"$f":"'Year 03'!AM23","v":""},{"$f":"IF($J23='Year 03'!$J23,'Year 03'!H23,$J23)","v":""},{"$f":"IF($J23='Year 03'!$J23,'Year 03'!I23,$J23)","v":""},{"$f":"'Year 03'!AN23","v":""},"",{"$f":"IF(E23 = 0, \"\", MATCH($E23,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!BA$7+$J23-1))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$W$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AB$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,1,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0)*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},"","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$B$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$F$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$O$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$BF$7+$K23-1))","v":""},{"$f":"IF(L23=\"\", \"\", VLOOKUP(X23,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,P23,IF($X23=1,IF(Z$9=$G23,(1-$M23),0),IF($X23=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,Q23,IF($X23=1,IF(AA$9=$G23,(1-$M23),0),IF($X23=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,R23,IF($X23=1,IF(AB$9=$G23,(1-$M23),0),IF($X23=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,S23,IF($X23=1,IF(AC$9=$G23,(1-$M23),0),IF($X23=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X23=3,1,IF($X23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AO$7+$J23-1),$J23))","v":""},"",{"$f":"IF(L23=\"\", \"\", IF($X23=0,$V23,IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$T$7+$X23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23)))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$CE$7+$K23-1)*$F23)","v":""},"","","","","","","","","","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,IF($AK23=0,$W23,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1)*$F23)))","v":""},"",{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$V$7)*$F23)","v":""}]
[0.19752348613081716,0.21375872264976792,{"$f":"IF(Inventory!AH23=Inventory!$C$1032,0.5,1)*B24","v":0.21375872264976792},{"$f":"Inventory!C23","v":0},{"$f":"Inventory!E23","v":0},{"$f":"Inventory!W23","v":""},{"$f":"'Year 03'!AM24","v":""},{"$f":"IF($J24='Year 03'!$J24,'Year 03'!H24,$J24)","v":""},{"$f":"IF($J24='Year 03'!$J24,'Year 03'!I24,$J24)","v":""},{"$f":"'Year 03'!AN24","v":""},"",{"$f":"IF(E24 = 0, \"\", MATCH($E24,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!BA$7+$J24-1))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$W$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AB$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,1,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0)*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},"","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$B$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$F$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$O$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$BF$7+$K24-1))","v":""},{"$f":"IF(L24=\"\", \"\", VLOOKUP(X24,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,P24,IF($X24=1,IF(Z$9=$G24,(1-$M24),0),IF($X24=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,Q24,IF($X24=1,IF(AA$9=$G24,(1-$M24),0),IF($X24=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,R24,IF($X24=1,IF(AB$9=$G24,(1-$M24),0),IF($X24=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,S24,IF($X24=1,IF(AC$9=$G24,(1-$M24),0),IF($X24=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X24=3,1,IF($X24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AO$7+$J24-1),$J24))","v":""},"",{"$f":"IF(L24=\"\", \"\", IF($X24=0,$V24,IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$T$7+$X24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24)))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$CE$7+$K24-1)*$F24)","v":""},"","","","","","","","","","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,IF($AK24=0,$W24,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1)*$F24)))","v":""},"",{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$V$7)*$F24)","v":""}]
[0.25828152683301919,0.32738163037252199,{"$f":"IF(Inventory!AH24=Inventory!$C$1032,0.5,1)*B25","v":0.32738163037252199},{"$f":"Inventory!C24","v":0},{"$f":"Inventory!E24","v":0},{"$f":"Inventory!W24","v":""},{"$f":"'Year 03'!AM25","v":""},{"$f":"IF($J25='Year 03'!$J25,'Year 03'!H25,$J25)","v":""},{"$f":"IF($J25='Year 03'!$J25,'Year 03'!I25,$J25)","v":""},{"$f":"'Year 03'!AN25","v":""},"",{"$f":"IF(E25 = 0, \"\", MATCH($E25,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!BA$7+$J25-1))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$W$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AB$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,1,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0)*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},"","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$B$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$F$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$O$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$BF$7+$K25-1))","v":""},{"$f":"IF(L25=\"\", \"\", VLOOKUP(X25,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,P25,IF($X25=1,IF(Z$9=$G25,(1-$M25),0),IF($X25=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,Q25,IF($X25=1,IF(AA$9=$G25,(1-$M25),0),IF($X25=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,R25,IF($X25=1,IF(AB$9=$G25,(1-$M25),0),IF($X25=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,S25,IF($X25=1,IF(AC$9=$G25,(1-$M25),0),IF($X25=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X25=3,1,IF($X25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AO$7+$J25-1),$J25))","v":""},"",{"$f":"IF(L25=\"\", \"\", IF($X25=0,$V25,IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$T$7+$X25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25)))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$CE$7+$K25-1)*$F25)","v":""},"","","","","","","","","","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,IF($AK25=0,$W25,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1)*$F25)))","v":""},"",{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$V$7)*$F25)","v":""}]
[0.49418877188648047,0.53640559263683574,{"$f":"IF(Inventory!AH25=Inventory!$C$1032,0.5,1)*B26","v":0.53640559263683574},{"$f":"Inventory!C25","v":0},{"$f":"Inventory!E25","v":0},{"$f":"Inventory!W25","v":""},{"$f":"'Year 03'!AM26","v":""},{"$f":"IF($J26='Year 03'!$J26,'Year 03'!H26,$J26)","v":""},{"$f":"IF($J26='Year 03'!$J26,'Year 03'!I26,$J26)","v":""},{"$f":"'Year 03'!AN26","v":""},"",{"$f":"IF(E26 = 0, \"\", MATCH($E26,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!BA$7+$J26-1))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$W$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AB$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,1,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0)*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},"","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$B$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$F$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$O$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$BF$7+$K26-1))","v":""},{"$f":"IF(L26=\"\", \"\", VLOOKUP(X26,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,P26,IF($X26=1,IF(Z$9=$G26,(1-$M26),0),IF($X26=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,Q26,IF($X26=1,IF(AA$9=$G26,(1-$M26),0),IF($X26=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,R26,IF($X26=1,IF(AB$9=$G26,(1-$M26),0),IF($X26=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,S26,IF($X26=1,IF(AC$9=$G26,(1-$M26),0),IF($X26=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X26=3,1,IF($X26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AO$7+$J26-1),$J26))","v":""},"",{"$f":"IF(L26=\"\", \"\", IF($X26=0,$V26,IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$T$7+$X26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26)))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$CE$7+$K26-1)*$F26)","v":""},"","","","","","","","","","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,IF($AK26=0,$W26,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1)*$F26)))","v":""},"",{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$V$7)*$F26)","v":""}]
[0.6794138714145509,0.62678077774517471,{"$f":"IF(Inventory!AH26=Inventory!$C$1032,0.5,1)*B27","v":0.62678077774517471},{"$f":"Inventory!C26","v":0},{"$f":"Inventory!E26","v":0},{"$f":"Inventory!W26","v":""},{"$f":"'Year 03'!AM27","v":""},{"$f":"IF($J27='Year 03'!$J27,'Year 03'!H27,$J27)","v":""},{"$f":"IF($J27='Year 03'!$J27,'Year 03'!I27,$J27)","v":""},{"$f":"'Year 03'!AN27","v":""},"",{"$f":"IF(E27 = 0, \"\", MATCH($E27,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!BA$7+$J27-1))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$W$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AB$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,1,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0)*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},"","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$B$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$F$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$O$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$BF$7+$K27-1))","v":""},{"$f":"IF(L27=\"\", \"\", VLOOKUP(X27,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,P27,IF($X27=1,IF(Z$9=$G27,(1-$M27),0),IF($X27=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,Q27,IF($X27=1,IF(AA$9=$G27,(1-$M27),0),IF($X27=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,R27,IF($X27=1,IF(AB$9=$G27,(1-$M27),0),IF($X27=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,S27,IF($X27=1,IF(AC$9=$G27,(1-$M27),0),IF($X27=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X27=3,1,IF($X27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AO$7+$J27-1),$J27))","v":""},"",{"$f":"IF(L27=\"\", \"\", IF($X27=0,$V27,IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$T$7+$X27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27)))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$CE$7+$K27-1)*$F27)","v":""},"","","","","","","","","","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,IF($AK27=0,$W27,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1)*$F27)))","v":""},"",{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$V$7)*$F27)","v":""}]
[0.94448276451899582,2.9706874061215638E-2,{"$f":"IF(Inventory!AH27=Inventory!$C$1032,0.5,1)*B28","v":2.9706874061215638E-2},{"$f":"Inventory!C27","v":0},{"$f":"Inventory!E27","v":0},{"$f":"Inventory!W27","v":""},{"$f":"'Year 03'!AM28","v":""},{"$f":"IF($J28='Year 03'!$J28,'Year 03'!H28,$J28)","v":""},{"$f":"IF($J28='Year 03'!$J28,'Year 03'!I28,$J28)","v":""},{"$f":"'Year 03'!AN28","v":""},"",{"$f":"IF(E28 = 0, \"\", MATCH($E28,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!BA$7+$J28-1))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$W$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AB$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,1,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0)*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},"","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$B$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$F$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$O$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$BF$7+$K28-1))","v":""},{"$f":"IF(L28=\"\", \"\", VLOOKUP(X28,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,P28,IF($X28=1,IF(Z$9=$G28,(1-$M28),0),IF($X28=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,Q28,IF($X28=1,IF(AA$9=$G28,(1-$M28),0),IF($X28=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,R28,IF($X28=1,IF(AB$9=$G28,(1-$M28),0),IF($X28=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,S28,IF($X28=1,IF(AC$9=$G28,(1-$M28),0),IF($X28=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X28=3,1,IF($X28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AO$7+$J28-1),$J28))","v":""},"",{"$f":"IF(L28=\"\", \"\", IF($X28=0,$V28,IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$T$7+$X28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28)))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$CE$7+$K28-1)*$F28)","v":""},"","","","","","","","","","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,IF($AK28=0,$W28,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1)*$F28)))","v":""},"",{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$V$7)*$F28)","v":""}]
[0.42205349494465016,0.29079224593384301,{"$f":"IF(Inventory!AH28=Inventory!$C$1032,0.5,1)*B29","v":0.29079224593384301},{"$f":"Inventory!C28","v":0},{"$f":"Inventory!E28","v":0},{"$f":"Inventory!W28","v":""},{"$f":"'Year 03'!AM29","v":""},{"$f":"IF($J29='Year 03'!$J29,'Year 03'!H29,$J29)","v":""},{"$f":"IF($J29='Year 03'!$J29,'Year 03'!I29,$J29)","v":""},{"$f":"'Year 03'!AN29","v":""},"",{"$f":"IF(E29 = 0, \"\", MATCH($E29,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!BA$7+$J29-1))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$W$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AB$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,1,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0)*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},"","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$B$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$F$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$O$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$BF$7+$K29-1))","v":""},{"$f":"IF(L29=\"\", \"\", VLOOKUP(X29,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,P29,IF($X29=1,IF(Z$9=$G29,(1-$M29),0),IF($X29=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,Q29,IF($X29=1,IF(AA$9=$G29,(1-$M29),0),IF($X29=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,R29,IF($X29=1,IF(AB$9=$G29,(1-$M29),0),IF($X29=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,S29,IF($X29=1,IF(AC$9=$G29,(1-$M29),0),IF($X29=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X29=3,1,IF($X29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AO$7+$J29-1),$J29))","v":""},"",{"$f":"IF(L29=\"\", \"\", IF($X29=0,$V29,IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$T$7+$X29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29)))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$CE$7+$K29-1)*$F29)","v":""},"","","","","","","","","","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,IF($AK29=0,$W29,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1)*$F29)))","v":""},"",{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$V$7)*$F29)","v":""}]
[8.2715008433536519E-2,0.8103240336403803,{"$f":"IF(Inventory!AH29=Inventory!$C$1032,0.5,1)*B30","v":0.8103240336403803},{"$f":"Inventory!C29","v":0},{"$f":"Inventory!E29","v":0},{"$f":"Inventory!W29","v":""},{"$f":"'Year 03'!AM30","v":""},{"$f":"IF($J30='Year 03'!$J30,'Year 03'!H30,$J30)","v":""},{"$f":"IF($J30='Year 03'!$J30,'Year 03'!I30,$J30)","v":""},{"$f":"'Year 03'!AN30","v":""},"",{"$f":"IF(E30 = 0, \"\", MATCH($E30,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!BA$7+$J30-1))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$W$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AB$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,1,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0)*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},"","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$B$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$F$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$O$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$BF$7+$K30-1))","v":""},{"$f":"IF(L30=\"\", \"\", VLOOKUP(X30,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,P30,IF($X30=1,IF(Z$9=$G30,(1-$M30),0),IF($X30=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,Q30,IF($X30=1,IF(AA$9=$G30,(1-$M30),0),IF($X30=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,R30,IF($X30=1,IF(AB$9=$G30,(1-$M30),0),IF($X30=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,S30,IF($X30=1,IF(AC$9=$G30,(1-$M30),0),IF($X30=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X30=3,1,IF($X30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AO$7+$J30-1),$J30))","v":""},"",{"$f":"IF(L30=\"\", \"\", IF($X30=0,$V30,IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$T$7+$X30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30)))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$CE$7+$K30-1)*$F30)","v":""},"","","","","","","","","","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,IF($AK30=0,$W30,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1)*$F30)))","v":""},"",{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$V$7)*$F30)","v":""}]
[0.55641103218102905,0.15487037663911551,{"$f":"IF(Inventory!AH30=Inventory!$C$1032,0.5,1)*B31","v":0.15487037663911551},{"$f":"Inventory!C30","v":0},{"$f":"Inventory!E30","v":0},{"$f":"Inventory!W30","v":""},{"$f":"'Year 03'!AM31","v":""},{"$f":"IF($J31='Year 03'!$J31,'Year 03'!H31,$J31)","v":""},{"$f":"IF($J31='Year 03'!$J31,'Year 03'!I31,$J31)","v":""},{"$f":"'Year 03'!AN31","v":""},"",{"$f":"IF(E31 = 0, \"\", MATCH($E31,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!BA$7+$J31-1))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$W$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AB$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,1,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0)*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},"","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$B$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$F$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$O$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$BF$7+$K31-1))","v":""},{"$f":"IF(L31=\"\", \"\", VLOOKUP(X31,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,P31,IF($X31=1,IF(Z$9=$G31,(1-$M31),0),IF($X31=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,Q31,IF($X31=1,IF(AA$9=$G31,(1-$M31),0),IF($X31=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,R31,IF($X31=1,IF(AB$9=$G31,(1-$M31),0),IF($X31=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,S31,IF($X31=1,IF(AC$9=$G31,(1-$M31),0),IF($X31=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X31=3,1,IF($X31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AO$7+$J31-1),$J31))","v":""},"",{"$f":"IF(L31=\"\", \"\", IF($X31=0,$V31,IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$T$7+$X31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31)))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$CE$7+$K31-1)*$F31)","v":""},"","","","","","","","","","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,IF($AK31=0,$W31,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1)*$F31)))","v":""},"",{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$V$7)*$F31)","v":""}]
[0.35826827288737106,0.44126442578993741,{"$f":"IF(Inventory!AH31=Inventory!$C$1032,0.5,1)*B32","v":0.44126442578993741},{"$f":"Inventory!C31","v":0},{"$f":"Inventory!E31","v":0},{"$f":"Inventory!W31","v":""},{"$f":"'Year 03'!AM32","v":""},{"$f":"IF($J32='Year 03'!$J32,'Year 03'!H32,$J32)","v":""},{"$f":"IF($J32='Year 03'!$J32,'Year 03'!I32,$J32)","v":""},{"$f":"'Year 03'!AN32","v":""},"",{"$f":"IF(E32 = 0, \"\", MATCH($E32,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!BA$7+$J32-1))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$W$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AB$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,1,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0)*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},"","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$B$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$F$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$O$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$BF$7+$K32-1))","v":""},{"$f":"IF(L32=\"\", \"\", VLOOKUP(X32,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,P32,IF($X32=1,IF(Z$9=$G32,(1-$M32),0),IF($X32=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,Q32,IF($X32=1,IF(AA$9=$G32,(1-$M32),0),IF($X32=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,R32,IF($X32=1,IF(AB$9=$G32,(1-$M32),0),IF($X32=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,S32,IF($X32=1,IF(AC$9=$G32,(1-$M32),0),IF($X32=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X32=3,1,IF($X32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AO$7+$J32-1),$J32))","v":""},"",{"$f":"IF(L32=\"\", \"\", IF($X32=0,$V32,IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$T$7+$X32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32)))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$CE$7+$K32-1)*$F32)","v":""},"","","","","","","","","","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,IF($AK32=0,$W32,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1)*$F32)))","v":""},"",{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$V$7)*$F32)","v":""}]
[0.90636994210889421,0.47604257296928687,{"$f":"IF(Inventory!AH32=Inventory!$C$1032,0.5,1)*B33","v":0.47604257296928687},{"$f":"Inventory!C32","v":0},{"$f":"Inventory!E32","v":0},{"$f":"Inventory!W32","v":""},{"$f":"'Year 03'!AM33","v":""},{"$f":"IF($J33='Year 03'!$J33,'Year 03'!H33,$J33)","v":""},{"$f":"IF($J33='Year 03'!$J33,'Year 03'!I33,$J33)","v":""},{"$f":"'Year 03'!AN33","v":""},"",{"$f":"IF(E33 = 0, \"\", MATCH($E33,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!BA$7+$J33-1))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$W$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AB$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,1,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0)*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},"","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$B$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$F$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$O$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$BF$7+$K33-1))","v":""},{"$f":"IF(L33=\"\", \"\", VLOOKUP(X33,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,P33,IF($X33=1,IF(Z$9=$G33,(1-$M33),0),IF($X33=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,Q33,IF($X33=1,IF(AA$9=$G33,(1-$M33),0),IF($X33=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,R33,IF($X33=1,IF(AB$9=$G33,(1-$M33),0),IF($X33=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,S33,IF($X33=1,IF(AC$9=$G33,(1-$M33),0),IF($X33=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X33=3,1,IF($X33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AO$7+$J33-1),$J33))","v":""},"",{"$f":"IF(L33=\"\", \"\", IF($X33=0,$V33,IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$T$7+$X33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33)))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$CE$7+$K33-1)*$F33)","v":""},"","","","","","","","","","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,IF($AK33=0,$W33,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1)*$F33)))","v":""},"",{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$V$7)*$F33)","v":""}]
[0.96689609164075263,0.80755263246730458,{"$f":"IF(Inventory!AH33=Inventory!$C$1032,0.5,1)*B34","v":0.80755263246730458},{"$f":"Inventory!C33","v":0},{"$f":"Inventory!E33","v":0},{"$f":"Inventory!W33","v":""},{"$f":"'Year 03'!AM34","v":""},{"$f":"IF($J34='Year 03'!$J34,'Year 03'!H34,$J34)","v":""},{"$f":"IF($J34='Year 03'!$J34,'Year 03'!I34,$J34)","v":""},{"$f":"'Year 03'!AN34","v":""},"",{"$f":"IF(E34 = 0, \"\", MATCH($E34,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!BA$7+$J34-1))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$W$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AB$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,1,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0)*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},"","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$B$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$F$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$O$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$BF$7+$K34-1))","v":""},{"$f":"IF(L34=\"\", \"\", VLOOKUP(X34,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,P34,IF($X34=1,IF(Z$9=$G34,(1-$M34),0),IF($X34=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,Q34,IF($X34=1,IF(AA$9=$G34,(1-$M34),0),IF($X34=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,R34,IF($X34=1,IF(AB$9=$G34,(1-$M34),0),IF($X34=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,S34,IF($X34=1,IF(AC$9=$G34,(1-$M34),0),IF($X34=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X34=3,1,IF($X34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AO$7+$J34-1),$J34))","v":""},"",{"$f":"IF(L34=\"\", \"\", IF($X34=0,$V34,IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$T$7+$X34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34)))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$CE$7+$K34-1)*$F34)","v":""},"","","","","","","","","","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,IF($AK34=0,$W34,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1)*$F34)))","v":""},"",{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$V$7)*$F34)","v":""}]
[0.24816193470617243,0.12403465392679569,{"$f":"IF(Inventory!AH34=Inventory!$C$1032,0.5,1)*B35","v":0.12403465392679569},{"$f":"Inventory!C34","v":0},{"$f":"Inventory!E34","v":0},{"$f":"Inventory!W34","v":""},{"$f":"'Year 03'!AM35","v":""},{"$f":"IF($J35='Year 03'!$J35,'Year 03'!H35,$J35)","v":""},{"$f":"IF($J35='Year 03'!$J35,'Year 03'!I35,$J35)","v":""},{"$f":"'Year 03'!AN35","v":""},"",{"$f":"IF(E35 = 0, \"\", MATCH($E35,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!BA$7+$J35-1))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$W$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AB$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,1,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0)*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},"","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$B$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$F$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$O$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$BF$7+$K35-1))","v":""},{"$f":"IF(L35=\"\", \"\", VLOOKUP(X35,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,P35,IF($X35=1,IF(Z$9=$G35,(1-$M35),0),IF($X35=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,Q35,IF($X35=1,IF(AA$9=$G35,(1-$M35),0),IF($X35=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,R35,IF($X35=1,IF(AB$9=$G35,(1-$M35),0),IF($X35=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,S35,IF($X35=1,IF(AC$9=$G35,(1-$M35),0),IF($X35=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X35=3,1,IF($X35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AO$7+$J35-1),$J35))","v":""},"",{"$f":"IF(L35=\"\", \"\", IF($X35=0,$V35,IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$T$7+$X35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35)))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$CE$7+$K35-1)*$F35)","v":""},"","","","","","","","","","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,IF($AK35=0,$W35,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1)*$F35)))","v":""},"",{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$V$7)*$F35)","v":""}]
[4.0444687203865293E-2,0.28078063414599563,{"$f":"IF(Inventory!AH35=Inventory!$C$1032,0.5,1)*B36","v":0.28078063414599563},{"$f":"Inventory!C35","v":0},{"$f":"Inventory!E35","v":0},{"$f":"Inventory!W35","v":""},{"$f":"'Year 03'!AM36","v":""},{"$f":"IF($J36='Year 03'!$J36,'Year 03'!H36,$J36)","v":""},{"$f":"IF($J36='Year 03'!$J36,'Year 03'!I36,$J36)","v":""},{"$f":"'Year 03'!AN36","v":""},"",{"$f":"IF(E36 = 0, \"\", MATCH($E36,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!BA$7+$J36-1))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$W$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AB$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,1,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0)*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},"","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$B$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$F$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$O$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$BF$7+$K36-1))","v":""},{"$f":"IF(L36=\"\", \"\", VLOOKUP(X36,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,P36,IF($X36=1,IF(Z$9=$G36,(1-$M36),0),IF($X36=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,Q36,IF($X36=1,IF(AA$9=$G36,(1-$M36),0),IF($X36=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,R36,IF($X36=1,IF(AB$9=$G36,(1-$M36),0),IF($X36=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,S36,IF($X36=1,IF(AC$9=$G36,(1-$M36),0),IF($X36=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X36=3,1,IF($X36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AO$7+$J36-1),$J36))","v":""},"",{"$f":"IF(L36=\"\", \"\", IF($X36=0,$V36,IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$T$7+$X36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36)))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$CE$7+$K36-1)*$F36)","v":""},"","","","","","","","","","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,IF($AK36=0,$W36,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1)*$F36)))","v":""},"",{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$V$7)*$F36)","v":""}]
[0.1236192346658036,0.21827521643172132,{"$f":"IF(Inventory!AH36=Inventory!$C$1032,0.5,1)*B37","v":0.21827521643172132},{"$f":"Inventory!C36","v":0},{"$f":"Inventory!E36","v":0},{"$f":"Inventory!W36","v":""},{"$f":"'Year 03'!AM37","v":""},{"$f":"IF($J37='Year 03'!$J37,'Year 03'!H37,$J37)","v":""},{"$f":"IF($J37='Year 03'!$J37,'Year 03'!I37,$J37)","v":""},{"$f":"'Year 03'!AN37","v":""},"",{"$f":"IF(E37 = 0, \"\", MATCH($E37,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!BA$7+$J37-1))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$W$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AB$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,1,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0)*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},"","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$B$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$F$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$O$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$BF$7+$K37-1))","v":""},{"$f":"IF(L37=\"\", \"\", VLOOKUP(X37,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,P37,IF($X37=1,IF(Z$9=$G37,(1-$M37),0),IF($X37=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,Q37,IF($X37=1,IF(AA$9=$G37,(1-$M37),0),IF($X37=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,R37,IF($X37=1,IF(AB$9=$G37,(1-$M37),0),IF($X37=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,S37,IF($X37=1,IF(AC$9=$G37,(1-$M37),0),IF($X37=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X37=3,1,IF($X37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AO$7+$J37-1),$J37))","v":""},"",{"$f":"IF(L37=\"\", \"\", IF($X37=0,$V37,IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$T$7+$X37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37)))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$CE$7+$K37-1)*$F37)","v":""},"","","","","","","","","","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,IF($AK37=0,$W37,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1)*$F37)))","v":""},"",{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$V$7)*$F37)","v":""}]
[0.85496809670201179,0.57974516901552398,{"$f":"IF(Inventory!AH37=Inventory!$C$1032,0.5,1)*B38","v":0.57974516901552398},{"$f":"Inventory!C37","v":0},{"$f":"Inventory!E37","v":0},{"$f":"Inventory!W37","v":""},{"$f":"'Year 03'!AM38","v":""},{"$f":"IF($J38='Year 03'!$J38,'Year 03'!H38,$J38)","v":""},{"$f":"IF($J38='Year 03'!$J38,'Year 03'!I38,$J38)","v":""},{"$f":"'Year 03'!AN38","v":""},"",{"$f":"IF(E38 = 0, \"\", MATCH($E38,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!BA$7+$J38-1))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$W$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AB$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,1,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0)*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},"","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$B$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$F$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$O$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$BF$7+$K38-1))","v":""},{"$f":"IF(L38=\"\", \"\", VLOOKUP(X38,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,P38,IF($X38=1,IF(Z$9=$G38,(1-$M38),0),IF($X38=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,Q38,IF($X38=1,IF(AA$9=$G38,(1-$M38),0),IF($X38=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,R38,IF($X38=1,IF(AB$9=$G38,(1-$M38),0),IF($X38=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,S38,IF($X38=1,IF(AC$9=$G38,(1-$M38),0),IF($X38=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X38=3,1,IF($X38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AO$7+$J38-1),$J38))","v":""},"",{"$f":"IF(L38=\"\", \"\", IF($X38=0,$V38,IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$T$7+$X38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38)))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$CE$7+$K38-1)*$F38)","v":""},"","","","","","","","","","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,IF($AK38=0,$W38,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1)*$F38)))","v":""},"",{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$V$7)*$F38)","v":""}]
[0.58724547325933607,0.43096223932374278,{"$f":"IF(Inventory!AH38=Inventory!$C$1032,0.5,1)*B39","v":0.43096223932374278},{"$f":"Inventory!C38","v":0},{"$f":"Inventory!E38","v":0},{"$f":"Inventory!W38","v":""},{"$f":"'Year 03'!AM39","v":""},{"$f":"IF($J39='Year 03'!$J39,'Year 03'!H39,$J39)","v":""},{"$f":"IF($J39='Year 03'!$J39,'Year 03'!I39,$J39)","v":""},{"$f":"'Year 03'!AN39","v":""},"",{"$f":"IF(E39 = 0, \"\", MATCH($E39,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!BA$7+$J39-1))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$W$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AB$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,1,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0)*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},"","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$B$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$F$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$O$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$BF$7+$K39-1))","v":""},{"$f":"IF(L39=\"\", \"\", VLOOKUP(X39,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,P39,IF($X39=1,IF(Z$9=$G39,(1-$M39),0),IF($X39=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,Q39,IF($X39=1,IF(AA$9=$G39,(1-$M39),0),IF($X39=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,R39,IF($X39=1,IF(AB$9=$G39,(1-$M39),0),IF($X39=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,S39,IF($X39=1,IF(AC$9=$G39,(1-$M39),0),IF($X39=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X39=3,1,IF($X39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AO$7+$J39-1),$J39))","v":""},"",{"$f":"IF(L39=\"\", \"\", IF($X39=0,$V39,IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$T$7+$X39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39)))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$CE$7+$K39-1)*$F39)","v":""},"","","","","","","","","","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,IF($AK39=0,$W39,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1)*$F39)))","v":""},"",{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$V$7)*$F39)","v":""}]
[0.85633914347202822,0.14321365033593836,{"$f":"IF(Inventory!AH39=Inventory!$C$1032,0.5,1)*B40","v":0.14321365033593836},{"$f":"Inventory!C39","v":0},{"$f":"Inventory!E39","v":0},{"$f":"Inventory!W39","v":""},{"$f":"'Year 03'!AM40","v":""},{"$f":"IF($J40='Year 03'!$J40,'Year 03'!H40,$J40)","v":""},{"$f":"IF($J40='Year 03'!$J40,'Year 03'!I40,$J40)","v":""},{"$f":"'Year 03'!AN40","v":""},"",{"$f":"IF(E40 = 0, \"\", MATCH($E40,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!BA$7+$J40-1))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$W$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AB$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,1,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0)*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},"","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$B$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$F$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$O$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$BF$7+$K40-1))","v":""},{"$f":"IF(L40=\"\", \"\", VLOOKUP(X40,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,P40,IF($X40=1,IF(Z$9=$G40,(1-$M40),0),IF($X40=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,Q40,IF($X40=1,IF(AA$9=$G40,(1-$M40),0),IF($X40=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,R40,IF($X40=1,IF(AB$9=$G40,(1-$M40),0),IF($X40=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,S40,IF($X40=1,IF(AC$9=$G40,(1-$M40),0),IF($X40=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X40=3,1,IF($X40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AO$7+$J40-1),$J40))","v":""},"",{"$f":"IF(L40=\"\", \"\", IF($X40=0,$V40,IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$T$7+$X40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40)))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$CE$7+$K40-1)*$F40)","v":""},"","","","","","","","","","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,IF($AK40=0,$W40,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1)*$F40)))","v":""},"",{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$V$7)*$F40)","v":""}]
[0.71465819904209471,0.75704199277684892,{"$f":"IF(Inventory!AH40=Inventory!$C$1032,0.5,1)*B41","v":0.75704199277684892},{"$f":"Inventory!C40","v":0},{"$f":"Inventory!E40","v":0},{"$f":"Inventory!W40","v":""},{"$f":"'Year 03'!AM41","v":""},{"$f":"IF($J41='Year 03'!$J41,'Year 03'!H41,$J41)","v":""},{"$f":"IF($J41='Year 03'!$J41,'Year 03'!I41,$J41)","v":""},{"$f":"'Year 03'!AN41","v":""},"",{"$f":"IF(E41 = 0, \"\", MATCH($E41,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!BA$7+$J41-1))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$W$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AB$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,1,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0)*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},"","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$B$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$F$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$O$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$BF$7+$K41-1))","v":""},{"$f":"IF(L41=\"\", \"\", VLOOKUP(X41,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,P41,IF($X41=1,IF(Z$9=$G41,(1-$M41),0),IF($X41=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,Q41,IF($X41=1,IF(AA$9=$G41,(1-$M41),0),IF($X41=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,R41,IF($X41=1,IF(AB$9=$G41,(1-$M41),0),IF($X41=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,S41,IF($X41=1,IF(AC$9=$G41,(1-$M41),0),IF($X41=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X41=3,1,IF($X41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AO$7+$J41-1),$J41))","v":""},"",{"$f":"IF(L41=\"\", \"\", IF($X41=0,$V41,IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$T$7+$X41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41)))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$CE$7+$K41-1)*$F41)","v":""},"","","","","","","","","","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,IF($AK41=0,$W41,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1)*$F41)))","v":""},"",{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$V$7)*$F41)","v":""}]
[0.50117866230567687,0.41023152095880988,{"$f":"IF(Inventory!AH41=Inventory!$C$1032,0.5,1)*B42","v":0.41023152095880988},{"$f":"Inventory!C41","v":0},{"$f":"Inventory!E41","v":0},{"$f":"Inventory!W41","v":""},{"$f":"'Year 03'!AM42","v":""},{"$f":"IF($J42='Year 03'!$J42,'Year 03'!H42,$J42)","v":""},{"$f":"IF($J42='Year 03'!$J42,'Year 03'!I42,$J42)","v":""},{"$f":"'Year 03'!AN42","v":""},"",{"$f":"IF(E42 = 0, \"\", MATCH($E42,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!BA$7+$J42-1))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$W$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AB$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,1,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0)*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},"","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$B$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$F$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$O$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$BF$7+$K42-1))","v":""},{"$f":"IF(L42=\"\", \"\", VLOOKUP(X42,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,P42,IF($X42=1,IF(Z$9=$G42,(1-$M42),0),IF($X42=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,Q42,IF($X42=1,IF(AA$9=$G42,(1-$M42),0),IF($X42=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,R42,IF($X42=1,IF(AB$9=$G42,(1-$M42),0),IF($X42=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,S42,IF($X42=1,IF(AC$9=$G42,(1-$M42),0),IF($X42=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X42=3,1,IF($X42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AO$7+$J42-1),$J42))","v":""},"",{"$f":"IF(L42=\"\", \"\", IF($X42=0,$V42,IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$T$7+$X42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42)))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$CE$7+$K42-1)*$F42)","v":""},"","","","","","","","","","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,IF($AK42=0,$W42,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1)*$F42)))","v":""},"",{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$V$7)*$F42)","v":""}]
[5.6960651070486756E-3,0.97848834425793252,{"$f":"IF(Inventory!AH42=Inventory!$C$1032,0.5,1)*B43","v":0.97848834425793252},{"$f":"Inventory!C42","v":0},{"$f":"Inventory!E42","v":0},{"$f":"Inventory!W42","v":""},{"$f":"'Year 03'!AM43","v":""},{"$f":"IF($J43='Year 03'!$J43,'Year 03'!H43,$J43)","v":""},{"$f":"IF($J43='Year 03'!$J43,'Year 03'!I43,$J43)","v":""},{"$f":"'Year 03'!AN43","v":""},"",{"$f":"IF(E43 = 0, \"\", MATCH($E43,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!BA$7+$J43-1))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$W$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AB$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,1,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0)*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},"","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$B$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$F$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$O$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$BF$7+$K43-1))","v":""},{"$f":"IF(L43=\"\", \"\", VLOOKUP(X43,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,P43,IF($X43=1,IF(Z$9=$G43,(1-$M43),0),IF($X43=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,Q43,IF($X43=1,IF(AA$9=$G43,(1-$M43),0),IF($X43=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,R43,IF($X43=1,IF(AB$9=$G43,(1-$M43),0),IF($X43=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,S43,IF($X43=1,IF(AC$9=$G43,(1-$M43),0),IF($X43=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X43=3,1,IF($X43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AO$7+$J43-1),$J43))","v":""},"",{"$f":"IF(L43=\"\", \"\", IF($X43=0,$V43,IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$T$7+$X43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43)))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$CE$7+$K43-1)*$F43)","v":""},"","","","","","","","","","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,IF($AK43=0,$W43,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1)*$F43)))","v":""},"",{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$V$7)*$F43)","v":""}]
[0.50025681226436436,0.34261780341851955,{"$f":"IF(Inventory!AH43=Inventory!$C$1032,0.5,1)*B44","v":0.34261780341851955},{"$f":"Inventory!C43","v":0},{"$f":"Inventory!E43","v":0},{"$f":"Inventory!W43","v":""},{"$f":"'Year 03'!AM44","v":""},{"$f":"IF($J44='Year 03'!$J44,'Year 03'!H44,$J44)","v":""},{"$f":"IF($J44='Year 03'!$J44,'Year 03'!I44,$J44)","v":""},{"$f":"'Year 03'!AN44","v":""},"",{"$f":"IF(E44 = 0, \"\", MATCH($E44,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!BA$7+$J44-1))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$W$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AB$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,1,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0)*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},"","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$B$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$F$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$O$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$BF$7+$K44-1))","v":""},{"$f":"IF(L44=\"\", \"\", VLOOKUP(X44,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,P44,IF($X44=1,IF(Z$9=$G44,(1-$M44),0),IF($X44=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,Q44,IF($X44=1,IF(AA$9=$G44,(1-$M44),0),IF($X44=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,R44,IF($X44=1,IF(AB$9=$G44,(1-$M44),0),IF($X44=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,S44,IF($X44=1,IF(AC$9=$G44,(1-$M44),0),IF($X44=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X44=3,1,IF($X44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AO$7+$J44-1),$J44))","v":""},"",{"$f":"IF(L44=\"\", \"\", IF($X44=0,$V44,IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$T$7+$X44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44)))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$CE$7+$K44-1)*$F44)","v":""},"","","","","","","","","","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,IF($AK44=0,$W44,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1)*$F44)))","v":""},"",{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$V$7)*$F44)","v":""}]
[0.8530959273190577,0.29694387158109226,{"$f":"IF(Inventory!AH44=Inventory!$C$1032,0.5,1)*B45","v":0.29694387158109226},{"$f":"Inventory!C44","v":0},{"$f":"Inventory!E44","v":0},{"$f":"Inventory!W44","v":""},{"$f":"'Year 03'!AM45","v":""},{"$f":"IF($J45='Year 03'!$J45,'Year 03'!H45,$J45)","v":""},{"$f":"IF($J45='Year 03'!$J45,'Year 03'!I45,$J45)","v":""},{"$f":"'Year 03'!AN45","v":""},"",{"$f":"IF(E45 = 0, \"\", MATCH($E45,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!BA$7+$J45-1))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$W$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AB$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,1,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0)*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},"","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$B$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$F$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$O$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$BF$7+$K45-1))","v":""},{"$f":"IF(L45=\"\", \"\", VLOOKUP(X45,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,P45,IF($X45=1,IF(Z$9=$G45,(1-$M45),0),IF($X45=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,Q45,IF($X45=1,IF(AA$9=$G45,(1-$M45),0),IF($X45=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,R45,IF($X45=1,IF(AB$9=$G45,(1-$M45),0),IF($X45=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,S45,IF($X45=1,IF(AC$9=$G45,(1-$M45),0),IF($X45=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X45=3,1,IF($X45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AO$7+$J45-1),$J45))","v":""},"",{"$f":"IF(L45=\"\", \"\", IF($X45=0,$V45,IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$T$7+$X45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45)))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$CE$7+$K45-1)*$F45)","v":""},"","","","","","","","","","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,IF($AK45=0,$W45,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1)*$F45)))","v":""},"",{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$V$7)*$F45)","v":""}]
[0.64724537156979267,3.8086787380137932E-2,{"$f":"IF(Inventory!AH45=Inventory!$C$1032,0.5,1)*B46","v":3.8086787380137932E-2},{"$f":"Inventory!C45","v":0},{"$f":"Inventory!E45","v":0},{"$f":"Inventory!W45","v":""},{"$f":"'Year 03'!AM46","v":""},{"$f":"IF($J46='Year 03'!$J46,'Year 03'!H46,$J46)","v":""},{"$f":"IF($J46='Year 03'!$J46,'Year 03'!I46,$J46)","v":""},{"$f":"'Year 03'!AN46","v":""},"",{"$f":"IF(E46 = 0, \"\", MATCH($E46,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!BA$7+$J46-1))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$W$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AB$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,1,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0)*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},"","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$B$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$F$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$O$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$BF$7+$K46-1))","v":""},{"$f":"IF(L46=\"\", \"\", VLOOKUP(X46,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,P46,IF($X46=1,IF(Z$9=$G46,(1-$M46),0),IF($X46=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,Q46,IF($X46=1,IF(AA$9=$G46,(1-$M46),0),IF($X46=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,R46,IF($X46=1,IF(AB$9=$G46,(1-$M46),0),IF($X46=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,S46,IF($X46=1,IF(AC$9=$G46,(1-$M46),0),IF($X46=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X46=3,1,IF($X46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AO$7+$J46-1),$J46))","v":""},"",{"$f":"IF(L46=\"\", \"\", IF($X46=0,$V46,IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$T$7+$X46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46)))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$CE$7+$K46-1)*$F46)","v":""},"","","","","","","","","","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,IF($AK46=0,$W46,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1)*$F46)))","v":""},"",{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$V$7)*$F46)","v":""}]
[0.53870549722279559,0.51174310664918998,{"$f":"IF(Inventory!AH46=Inventory!$C$1032,0.5,1)*B47","v":0.51174310664918998},{"$f":"Inventory!C46","v":0},{"$f":"Inventory!E46","v":0},{"$f":"Inventory!W46","v":""},{"$f":"'Year 03'!AM47","v":""},{"$f":"IF($J47='Year 03'!$J47,'Year 03'!H47,$J47)","v":""},{"$f":"IF($J47='Year 03'!$J47,'Year 03'!I47,$J47)","v":""},{"$f":"'Year 03'!AN47","v":""},"",{"$f":"IF(E47 = 0, \"\", MATCH($E47,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!BA$7+$J47-1))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$W$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AB$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,1,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0)*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},"","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$B$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$F$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$O$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$BF$7+$K47-1))","v":""},{"$f":"IF(L47=\"\", \"\", VLOOKUP(X47,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,P47,IF($X47=1,IF(Z$9=$G47,(1-$M47),0),IF($X47=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,Q47,IF($X47=1,IF(AA$9=$G47,(1-$M47),0),IF($X47=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,R47,IF($X47=1,IF(AB$9=$G47,(1-$M47),0),IF($X47=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,S47,IF($X47=1,IF(AC$9=$G47,(1-$M47),0),IF($X47=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X47=3,1,IF($X47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AO$7+$J47-1),$J47))","v":""},"",{"$f":"IF(L47=\"\", \"\", IF($X47=0,$V47,IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$T$7+$X47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47)))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$CE$7+$K47-1)*$F47)","v":""},"","","","","","","","","","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,IF($AK47=0,$W47,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1)*$F47)))","v":""},"",{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$V$7)*$F47)","v":""}]
[0.53567334292865154,0.4060283881647031,{"$f":"IF(Inventory!AH47=Inventory!$C$1032,0.5,1)*B48","v":0.4060283881647031},{"$f":"Inventory!C47","v":0},{"$f":"Inventory!E47","v":0},{"$f":"Inventory!W47","v":""},{"$f":"'Year 03'!AM48","v":""},{"$f":"IF($J48='Year 03'!$J48,'Year 03'!H48,$J48)","v":""},{"$f":"IF($J48='Year 03'!$J48,'Year 03'!I48,$J48)","v":""},{"$f":"'Year 03'!AN48","v":""},"",{"$f":"IF(E48 = 0, \"\", MATCH($E48,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!BA$7+$J48-1))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$W$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AB$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,1,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0)*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},"","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$B$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$F$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$O$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$BF$7+$K48-1))","v":""},{"$f":"IF(L48=\"\", \"\", VLOOKUP(X48,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,P48,IF($X48=1,IF(Z$9=$G48,(1-$M48),0),IF($X48=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,Q48,IF($X48=1,IF(AA$9=$G48,(1-$M48),0),IF($X48=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,R48,IF($X48=1,IF(AB$9=$G48,(1-$M48),0),IF($X48=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,S48,IF($X48=1,IF(AC$9=$G48,(1-$M48),0),IF($X48=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X48=3,1,IF($X48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AO$7+$J48-1),$J48))","v":""},"",{"$f":"IF(L48=\"\", \"\", IF($X48=0,$V48,IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$T$7+$X48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48)))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$CE$7+$K48-1)*$F48)","v":""},"","","","","","","","","","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,IF($AK48=0,$W48,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1)*$F48)))","v":""},"",{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$V$7)*$F48)","v":""}]
[0.14251749205543007,0.68997074063613206,{"$f":"IF(Inventory!AH48=Inventory!$C$1032,0.5,1)*B49","v":0.68997074063613206},{"$f":"Inventory!C48","v":0},{"$f":"Inventory!E48","v":0},{"$f":"Inventory!W48","v":""},{"$f":"'Year 03'!AM49","v":""},{"$f":"IF($J49='Year 03'!$J49,'Year 03'!H49,$J49)","v":""},{"$f":"IF($J49='Year 03'!$J49,'Year 03'!I49,$J49)","v":""},{"$f":"'Year 03'!AN49","v":""},"",{"$f":"IF(E49 = 0, \"\", MATCH($E49,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!BA$7+$J49-1))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$W$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AB$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,1,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0)*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},"","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$B$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$F$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$O$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$BF$7+$K49-1))","v":""},{"$f":"IF(L49=\"\", \"\", VLOOKUP(X49,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,P49,IF($X49=1,IF(Z$9=$G49,(1-$M49),0),IF($X49=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,Q49,IF($X49=1,IF(AA$9=$G49,(1-$M49),0),IF($X49=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,R49,IF($X49=1,IF(AB$9=$G49,(1-$M49),0),IF($X49=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,S49,IF($X49=1,IF(AC$9=$G49,(1-$M49),0),IF($X49=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X49=3,1,IF($X49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AO$7+$J49-1),$J49))","v":""},"",{"$f":"IF(L49=\"\", \"\", IF($X49=0,$V49,IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$T$7+$X49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49)))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$CE$7+$K49-1)*$F49)","v":""},"","","","","","","","","","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,IF($AK49=0,$W49,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1)*$F49)))","v":""},"",{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$V$7)*$F49)","v":""}]
[0.2468732433520846,0.83855108236905063,{"$f":"IF(Inventory!AH49=Inventory!$C$1032,0.5,1)*B50","v":0.83855108236905063},{"$f":"Inventory!C49","v":0},{"$f":"Inventory!E49","v":0},{"$f":"Inventory!W49","v":""},{"$f":"'Year 03'!AM50","v":""},{"$f":"IF($J50='Year 03'!$J50,'Year 03'!H50,$J50)","v":""},{"$f":"IF($J50='Year 03'!$J50,'Year 03'!I50,$J50)","v":""},{"$f":"'Year 03'!AN50","v":""},"",{"$f":"IF(E50 = 0, \"\", MATCH($E50,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!BA$7+$J50-1))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$W$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AB$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,1,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0)*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},"","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$B$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$F$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$O$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$BF$7+$K50-1))","v":""},{"$f":"IF(L50=\"\", \"\", VLOOKUP(X50,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,P50,IF($X50=1,IF(Z$9=$G50,(1-$M50),0),IF($X50=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,Q50,IF($X50=1,IF(AA$9=$G50,(1-$M50),0),IF($X50=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,R50,IF($X50=1,IF(AB$9=$G50,(1-$M50),0),IF($X50=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,S50,IF($X50=1,IF(AC$9=$G50,(1-$M50),0),IF($X50=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X50=3,1,IF($X50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AO$7+$J50-1),$J50))","v":""},"",{"$f":"IF(L50=\"\", \"\", IF($X50=0,$V50,IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$T$7+$X50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50)))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$CE$7+$K50-1)*$F50)","v":""},"","","","","","","","","","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,IF($AK50=0,$W50,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1)*$F50)))","v":""},"",{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$V$7)*$F50)","v":""}]
[0.70664876564118706,0.72388432400472058,{"$f":"IF(Inventory!AH50=Inventory!$C$1032,0.5,1)*B51","v":0.72388432400472058},{"$f":"Inventory!C50","v":0},{"$f":"Inventory!E50","v":0},{"$f":"Inventory!W50","v":""},{"$f":"'Year 03'!AM51","v":""},{"$f":"IF($J51='Year 03'!$J51,'Year 03'!H51,$J51)","v":""},{"$f":"IF($J51='Year 03'!$J51,'Year 03'!I51,$J51)","v":""},{"$f":"'Year 03'!AN51","v":""},"",{"$f":"IF(E51 = 0, \"\", MATCH($E51,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!BA$7+$J51-1))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$W$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AB$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,1,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0)*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},"","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$B$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$F$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$O$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$BF$7+$K51-1))","v":""},{"$f":"IF(L51=\"\", \"\", VLOOKUP(X51,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,P51,IF($X51=1,IF(Z$9=$G51,(1-$M51),0),IF($X51=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,Q51,IF($X51=1,IF(AA$9=$G51,(1-$M51),0),IF($X51=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,R51,IF($X51=1,IF(AB$9=$G51,(1-$M51),0),IF($X51=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,S51,IF($X51=1,IF(AC$9=$G51,(1-$M51),0),IF($X51=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X51=3,1,IF($X51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AO$7+$J51-1),$J51))","v":""},"",{"$f":"IF(L51=\"\", \"\", IF($X51=0,$V51,IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$T$7+$X51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51)))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$CE$7+$K51-1)*$F51)","v":""},"","","","","","","","","","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,IF($AK51=0,$W51,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1)*$F51)))","v":""},"",{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$V$7)*$F51)","v":""}]
[0.22990727668053934,2.8942212450095983E-2,{"$f":"IF(Inventory!AH51=Inventory!$C$1032,0.5,1)*B52","v":2.8942212450095983E-2},{"$f":"Inventory!C51","v":0},{"$f":"Inventory!E51","v":0},{"$f":"Inventory!W51","v":""},{"$f":"'Year 03'!AM52","v":""},{"$f":"IF($J52='Year 03'!$J52,'Year 03'!H52,$J52)","v":""},{"$f":"IF($J52='Year 03'!$J52,'Year 03'!I52,$J52)","v":""},{"$f":"'Year 03'!AN52","v":""},"",{"$f":"IF(E52 = 0, \"\", MATCH($E52,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!BA$7+$J52-1))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$W$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AB$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,1,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0)*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},"","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$B$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$F$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$O$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$BF$7+$K52-1))","v":""},{"$f":"IF(L52=\"\", \"\", VLOOKUP(X52,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,P52,IF($X52=1,IF(Z$9=$G52,(1-$M52),0),IF($X52=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,Q52,IF($X52=1,IF(AA$9=$G52,(1-$M52),0),IF($X52=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,R52,IF($X52=1,IF(AB$9=$G52,(1-$M52),0),IF($X52=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,S52,IF($X52=1,IF(AC$9=$G52,(1-$M52),0),IF($X52=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X52=3,1,IF($X52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AO$7+$J52-1),$J52))","v":""},"",{"$f":"IF(L52=\"\", \"\", IF($X52=0,$V52,IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$T$7+$X52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52)))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$CE$7+$K52-1)*$F52)","v":""},"","","","","","","","","","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,IF($AK52=0,$W52,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1)*$F52)))","v":""},"",{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$V$7)*$F52)","v":""}]
[0.26725155458529748,0.48050413406646186,{"$f":"IF(Inventory!AH52=Inventory!$C$1032,0.5,1)*B53","v":0.48050413406646186},{"$f":"Inventory!C52","v":0},{"$f":"Inventory!E52","v":0},{"$f":"Inventory!W52","v":""},{"$f":"'Year 03'!AM53","v":""},{"$f":"IF($J53='Year 03'!$J53,'Year 03'!H53,$J53)","v":""},{"$f":"IF($J53='Year 03'!$J53,'Year 03'!I53,$J53)","v":""},{"$f":"'Year 03'!AN53","v":""},"",{"$f":"IF(E53 = 0, \"\", MATCH($E53,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!BA$7+$J53-1))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$W$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AB$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,1,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0)*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},"","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$B$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$F$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$O$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$BF$7+$K53-1))","v":""},{"$f":"IF(L53=\"\", \"\", VLOOKUP(X53,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,P53,IF($X53=1,IF(Z$9=$G53,(1-$M53),0),IF($X53=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,Q53,IF($X53=1,IF(AA$9=$G53,(1-$M53),0),IF($X53=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,R53,IF($X53=1,IF(AB$9=$G53,(1-$M53),0),IF($X53=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,S53,IF($X53=1,IF(AC$9=$G53,(1-$M53),0),IF($X53=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X53=3,1,IF($X53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AO$7+$J53-1),$J53))","v":""},"",{"$f":"IF(L53=\"\", \"\", IF($X53=0,$V53,IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$T$7+$X53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53)))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$CE$7+$K53-1)*$F53)","v":""},"","","","","","","","","","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,IF($AK53=0,$W53,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1)*$F53)))","v":""},"",{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$V$7)*$F53)","v":""}]
[0.35114575614640198,0.56337341572848709,{"$f":"IF(Inventory!AH53=Inventory!$C$1032,0.5,1)*B54","v":0.56337341572848709},{"$f":"Inventory!C53","v":0},{"$f":"Inventory!E53","v":0},{"$f":"Inventory!W53","v":""},{"$f":"'Year 03'!AM54","v":""},{"$f":"IF($J54='Year 03'!$J54,'Year 03'!H54,$J54)","v":""},{"$f":"IF($J54='Year 03'!$J54,'Year 03'!I54,$J54)","v":""},{"$f":"'Year 03'!AN54","v":""},"",{"$f":"IF(E54 = 0, \"\", MATCH($E54,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!BA$7+$J54-1))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$W$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AB$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,1,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0)*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},"","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$B$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$F$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$O$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$BF$7+$K54-1))","v":""},{"$f":"IF(L54=\"\", \"\", VLOOKUP(X54,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,P54,IF($X54=1,IF(Z$9=$G54,(1-$M54),0),IF($X54=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,Q54,IF($X54=1,IF(AA$9=$G54,(1-$M54),0),IF($X54=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,R54,IF($X54=1,IF(AB$9=$G54,(1-$M54),0),IF($X54=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,S54,IF($X54=1,IF(AC$9=$G54,(1-$M54),0),IF($X54=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X54=3,1,IF($X54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AO$7+$J54-1),$J54))","v":""},"",{"$f":"IF(L54=\"\", \"\", IF($X54=0,$V54,IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$T$7+$X54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54)))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$CE$7+$K54-1)*$F54)","v":""},"","","","","","","","","","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,IF($AK54=0,$W54,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1)*$F54)))","v":""},"",{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$V$7)*$F54)","v":""}]
[3.5181395974738461E-2,0.7527304717969775,{"$f":"IF(Inventory!AH54=Inventory!$C$1032,0.5,1)*B55","v":0.7527304717969775},{"$f":"Inventory!C54","v":0},{"$f":"Inventory!E54","v":0},{"$f":"Inventory!W54","v":""},{"$f":"'Year 03'!AM55","v":""},{"$f":"IF($J55='Year 03'!$J55,'Year 03'!H55,$J55)","v":""},{"$f":"IF($J55='Year 03'!$J55,'Year 03'!I55,$J55)","v":""},{"$f":"'Year 03'!AN55","v":""},"",{"$f":"IF(E55 = 0, \"\", MATCH($E55,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!BA$7+$J55-1))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$W$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AB$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,1,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0)*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},"","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$B$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$F$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$O$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$BF$7+$K55-1))","v":""},{"$f":"IF(L55=\"\", \"\", VLOOKUP(X55,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,P55,IF($X55=1,IF(Z$9=$G55,(1-$M55),0),IF($X55=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,Q55,IF($X55=1,IF(AA$9=$G55,(1-$M55),0),IF($X55=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,R55,IF($X55=1,IF(AB$9=$G55,(1-$M55),0),IF($X55=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,S55,IF($X55=1,IF(AC$9=$G55,(1-$M55),0),IF($X55=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X55=3,1,IF($X55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AO$7+$J55-1),$J55))","v":""},"",{"$f":"IF(L55=\"\", \"\", IF($X55=0,$V55,IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$T$7+$X55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55)))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$CE$7+$K55-1)*$F55)","v":""},"","","","","","","","","","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,IF($AK55=0,$W55,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1)*$F55)))","v":""},"",{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$V$7)*$F55)","v":""}]
[0.83584770581495649,0.90164881588578782,{"$f":"IF(Inventory!AH55=Inventory!$C$1032,0.5,1)*B56","v":0.90164881588578782},{"$f":"Inventory!C55","v":0},{"$f":"Inventory!E55","v":0},{"$f":"Inventory!W55","v":""},{"$f":"'Year 03'!AM56","v":""},{"$f":"IF($J56='Year 03'!$J56,'Year 03'!H56,$J56)","v":""},{"$f":"IF($J56='Year 03'!$J56,'Year 03'!I56,$J56)","v":""},{"$f":"'Year 03'!AN56","v":""},"",{"$f":"IF(E56 = 0, \"\", MATCH($E56,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!BA$7+$J56-1))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$W$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AB$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,1,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0)*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},"","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$B$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$F$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$O$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$BF$7+$K56-1))","v":""},{"$f":"IF(L56=\"\", \"\", VLOOKUP(X56,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,P56,IF($X56=1,IF(Z$9=$G56,(1-$M56),0),IF($X56=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,Q56,IF($X56=1,IF(AA$9=$G56,(1-$M56),0),IF($X56=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,R56,IF($X56=1,IF(AB$9=$G56,(1-$M56),0),IF($X56=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,S56,IF($X56=1,IF(AC$9=$G56,(1-$M56),0),IF($X56=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X56=3,1,IF($X56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AO$7+$J56-1),$J56))","v":""},"",{"$f":"IF(L56=\"\", \"\", IF($X56=0,$V56,IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$T$7+$X56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56)))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$CE$7+$K56-1)*$F56)","v":""},"","","","","","","","","","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,IF($AK56=0,$W56,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1)*$F56)))","v":""},"",{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$V$7)*$F56)","v":""}]
[0.68623599311446193,0.5779994857779468,{"$f":"IF(Inventory!AH56=Inventory!$C$1032,0.5,1)*B57","v":0.5779994857779468},{"$f":"Inventory!C56","v":0},{"$f":"Inventory!E56","v":0},{"$f":"Inventory!W56","v":""},{"$f":"'Year 03'!AM57","v":""},{"$f":"IF($J57='Year 03'!$J57,'Year 03'!H57,$J57)","v":""},{"$f":"IF($J57='Year 03'!$J57,'Year 03'!I57,$J57)","v":""},{"$f":"'Year 03'!AN57","v":""},"",{"$f":"IF(E57 = 0, \"\", MATCH($E57,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!BA$7+$J57-1))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$W$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AB$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,1,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0)*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},"","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$B$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$F$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$O$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$BF$7+$K57-1))","v":""},{"$f":"IF(L57=\"\", \"\", VLOOKUP(X57,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,P57,IF($X57=1,IF(Z$9=$G57,(1-$M57),0),IF($X57=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,Q57,IF($X57=1,IF(AA$9=$G57,(1-$M57),0),IF($X57=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,R57,IF($X57=1,IF(AB$9=$G57,(1-$M57),0),IF($X57=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,S57,IF($X57=1,IF(AC$9=$G57,(1-$M57),0),IF($X57=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X57=3,1,IF($X57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AO$7+$J57-1),$J57))","v":""},"",{"$f":"IF(L57=\"\", \"\", IF($X57=0,$V57,IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$T$7+$X57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57)))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$CE$7+$K57-1)*$F57)","v":""},"","","","","","","","","","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,IF($AK57=0,$W57,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1)*$F57)))","v":""},"",{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$V$7)*$F57)","v":""}]
[0.42135895058187256,0.87367538713359849,{"$f":"IF(Inventory!AH57=Inventory!$C$1032,0.5,1)*B58","v":0.87367538713359849},{"$f":"Inventory!C57","v":0},{"$f":"Inventory!E57","v":0},{"$f":"Inventory!W57","v":""},{"$f":"'Year 03'!AM58","v":""},{"$f":"IF($J58='Year 03'!$J58,'Year 03'!H58,$J58)","v":""},{"$f":"IF($J58='Year 03'!$J58,'Year 03'!I58,$J58)","v":""},{"$f":"'Year 03'!AN58","v":""},"",{"$f":"IF(E58 = 0, \"\", MATCH($E58,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!BA$7+$J58-1))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$W$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AB$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,1,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0)*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},"","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$B$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$F$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$O$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$BF$7+$K58-1))","v":""},{"$f":"IF(L58=\"\", \"\", VLOOKUP(X58,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,P58,IF($X58=1,IF(Z$9=$G58,(1-$M58),0),IF($X58=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,Q58,IF($X58=1,IF(AA$9=$G58,(1-$M58),0),IF($X58=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,R58,IF($X58=1,IF(AB$9=$G58,(1-$M58),0),IF($X58=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,S58,IF($X58=1,IF(AC$9=$G58,(1-$M58),0),IF($X58=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X58=3,1,IF($X58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AO$7+$J58-1),$J58))","v":""},"",{"$f":"IF(L58=\"\", \"\", IF($X58=0,$V58,IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$T$7+$X58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58)))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$CE$7+$K58-1)*$F58)","v":""},"","","","","","","","","","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,IF($AK58=0,$W58,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1)*$F58)))","v":""},"",{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$V$7)*$F58)","v":""}]
[0.32237305148330975,0.61592758491668287,{"$f":"IF(Inventory!AH58=Inventory!$C$1032,0.5,1)*B59","v":0.61592758491668287},{"$f":"Inventory!C58","v":0},{"$f":"Inventory!E58","v":0},{"$f":"Inventory!W58","v":""},{"$f":"'Year 03'!AM59","v":""},{"$f":"IF($J59='Year 03'!$J59,'Year 03'!H59,$J59)","v":""},{"$f":"IF($J59='Year 03'!$J59,'Year 03'!I59,$J59)","v":""},{"$f":"'Year 03'!AN59","v":""},"",{"$f":"IF(E59 = 0, \"\", MATCH($E59,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!BA$7+$J59-1))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$W$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AB$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,1,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0)*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},"","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$B$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$F$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$O$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$BF$7+$K59-1))","v":""},{"$f":"IF(L59=\"\", \"\", VLOOKUP(X59,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,P59,IF($X59=1,IF(Z$9=$G59,(1-$M59),0),IF($X59=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,Q59,IF($X59=1,IF(AA$9=$G59,(1-$M59),0),IF($X59=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,R59,IF($X59=1,IF(AB$9=$G59,(1-$M59),0),IF($X59=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,S59,IF($X59=1,IF(AC$9=$G59,(1-$M59),0),IF($X59=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X59=3,1,IF($X59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AO$7+$J59-1),$J59))","v":""},"",{"$f":"IF(L59=\"\", \"\", IF($X59=0,$V59,IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$T$7+$X59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59)))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$CE$7+$K59-1)*$F59)","v":""},"","","","","","","","","","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,IF($AK59=0,$W59,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1)*$F59)))","v":""},"",{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$V$7)*$F59)","v":""}]
[0.17198698493929176,3.4198120664487353E-2,{"$f":"IF(Inventory!AH59=Inventory!$C$1032,0.5,1)*B60","v":3.4198120664487353E-2},{"$f":"Inventory!C59","v":0},{"$f":"Inventory!E59","v":0},{"$f":"Inventory!W59","v":""},{"$f":"'Year 03'!AM60","v":""},{"$f":"IF($J60='Year 03'!$J60,'Year 03'!H60,$J60)","v":""},{"$f":"IF($J60='Year 03'!$J60,'Year 03'!I60,$J60)","v":""},{"$f":"'Year 03'!AN60","v":""},"",{"$f":"IF(E60 = 0, \"\", MATCH($E60,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!BA$7+$J60-1))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$W$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AB$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,1,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0)*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},"","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$B$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$F$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$O$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$BF$7+$K60-1))","v":""},{"$f":"IF(L60=\"\", \"\", VLOOKUP(X60,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,P60,IF($X60=1,IF(Z$9=$G60,(1-$M60),0),IF($X60=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,Q60,IF($X60=1,IF(AA$9=$G60,(1-$M60),0),IF($X60=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,R60,IF($X60=1,IF(AB$9=$G60,(1-$M60),0),IF($X60=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,S60,IF($X60=1,IF(AC$9=$G60,(1-$M60),0),IF($X60=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X60=3,1,IF($X60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AO$7+$J60-1),$J60))","v":""},"",{"$f":"IF(L60=\"\", \"\", IF($X60=0,$V60,IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$T$7+$X60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60)))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$CE$7+$K60-1)*$F60)","v":""},"","","","","","","","","","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,IF($AK60=0,$W60,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1)*$F60)))","v":""},"",{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$V$7)*$F60)","v":""}]
[0.86771771628534733,0.20108207688457802,{"$f":"IF(Inventory!AH60=Inventory!$C$1032,0.5,1)*B61","v":0.20108207688457802},{"$f":"Inventory!C60","v":0},{"$f":"Inventory!E60","v":0},{"$f":"Inventory!W60","v":""},{"$f":"'Year 03'!AM61","v":""},{"$f":"IF($J61='Year 03'!$J61,'Year 03'!H61,$J61)","v":""},{"$f":"IF($J61='Year 03'!$J61,'Year 03'!I61,$J61)","v":""},{"$f":"'Year 03'!AN61","v":""},"",{"$f":"IF(E61 = 0, \"\", MATCH($E61,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!BA$7+$J61-1))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$W$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AB$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,1,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0)*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},"","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$B$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$F$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$O$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$BF$7+$K61-1))","v":""},{"$f":"IF(L61=\"\", \"\", VLOOKUP(X61,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,P61,IF($X61=1,IF(Z$9=$G61,(1-$M61),0),IF($X61=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,Q61,IF($X61=1,IF(AA$9=$G61,(1-$M61),0),IF($X61=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,R61,IF($X61=1,IF(AB$9=$G61,(1-$M61),0),IF($X61=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,S61,IF($X61=1,IF(AC$9=$G61,(1-$M61),0),IF($X61=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X61=3,1,IF($X61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AO$7+$J61-1),$J61))","v":""},"",{"$f":"IF(L61=\"\", \"\", IF($X61=0,$V61,IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$T$7+$X61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61)))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$CE$7+$K61-1)*$F61)","v":""},"","","","","","","","","","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,IF($AK61=0,$W61,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1)*$F61)))","v":""},"",{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$V$7)*$F61)","v":""}]
[0.85310994671892104,0.10616034192045209,{"$f":"IF(Inventory!AH61=Inventory!$C$1032,0.5,1)*B62","v":0.10616034192045209},{"$f":"Inventory!C61","v":0},{"$f":"Inventory!E61","v":0},{"$f":"Inventory!W61","v":""},{"$f":"'Year 03'!AM62","v":""},{"$f":"IF($J62='Year 03'!$J62,'Year 03'!H62,$J62)","v":""},{"$f":"IF($J62='Year 03'!$J62,'Year 03'!I62,$J62)","v":""},{"$f":"'Year 03'!AN62","v":""},"",{"$f":"IF(E62 = 0, \"\", MATCH($E62,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!BA$7+$J62-1))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$W$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AB$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,1,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0)*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},"","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$B$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$F$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$O$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$BF$7+$K62-1))","v":""},{"$f":"IF(L62=\"\", \"\", VLOOKUP(X62,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,P62,IF($X62=1,IF(Z$9=$G62,(1-$M62),0),IF($X62=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,Q62,IF($X62=1,IF(AA$9=$G62,(1-$M62),0),IF($X62=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,R62,IF($X62=1,IF(AB$9=$G62,(1-$M62),0),IF($X62=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,S62,IF($X62=1,IF(AC$9=$G62,(1-$M62),0),IF($X62=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X62=3,1,IF($X62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AO$7+$J62-1),$J62))","v":""},"",{"$f":"IF(L62=\"\", \"\", IF($X62=0,$V62,IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$T$7+$X62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62)))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$CE$7+$K62-1)*$F62)","v":""},"","","","","","","","","","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,IF($AK62=0,$W62,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1)*$F62)))","v":""},"",{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$V$7)*$F62)","v":""}]
[0.43257399527724338,0.8931513325753444,{"$f":"IF(Inventory!AH62=Inventory!$C$1032,0.5,1)*B63","v":0.8931513325753444},{"$f":"Inventory!C62","v":0},{"$f":"Inventory!E62","v":0},{"$f":"Inventory!W62","v":""},{"$f":"'Year 03'!AM63","v":""},{"$f":"IF($J63='Year 03'!$J63,'Year 03'!H63,$J63)","v":""},{"$f":"IF($J63='Year 03'!$J63,'Year 03'!I63,$J63)","v":""},{"$f":"'Year 03'!AN63","v":""},"",{"$f":"IF(E63 = 0, \"\", MATCH($E63,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!BA$7+$J63-1))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$W$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AB$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,1,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0)*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},"","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$B$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$F$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$O$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$BF$7+$K63-1))","v":""},{"$f":"IF(L63=\"\", \"\", VLOOKUP(X63,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,P63,IF($X63=1,IF(Z$9=$G63,(1-$M63),0),IF($X63=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,Q63,IF($X63=1,IF(AA$9=$G63,(1-$M63),0),IF($X63=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,R63,IF($X63=1,IF(AB$9=$G63,(1-$M63),0),IF($X63=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,S63,IF($X63=1,IF(AC$9=$G63,(1-$M63),0),IF($X63=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X63=3,1,IF($X63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AO$7+$J63-1),$J63))","v":""},"",{"$f":"IF(L63=\"\", \"\", IF($X63=0,$V63,IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$T$7+$X63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63)))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$CE$7+$K63-1)*$F63)","v":""},"","","","","","","","","","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,IF($AK63=0,$W63,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1)*$F63)))","v":""},"",{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$V$7)*$F63)","v":""}]
[0.21877085049617839,0.87411894227948661,{"$f":"IF(Inventory!AH63=Inventory!$C$1032,0.5,1)*B64","v":0.87411894227948661},{"$f":"Inventory!C63","v":0},{"$f":"Inventory!E63","v":0},{"$f":"Inventory!W63","v":""},{"$f":"'Year 03'!AM64","v":""},{"$f":"IF($J64='Year 03'!$J64,'Year 03'!H64,$J64)","v":""},{"$f":"IF($J64='Year 03'!$J64,'Year 03'!I64,$J64)","v":""},{"$f":"'Year 03'!AN64","v":""},"",{"$f":"IF(E64 = 0, \"\", MATCH($E64,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!BA$7+$J64-1))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$W$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AB$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,1,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0)*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},"","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$B$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$F$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$O$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$BF$7+$K64-1))","v":""},{"$f":"IF(L64=\"\", \"\", VLOOKUP(X64,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,P64,IF($X64=1,IF(Z$9=$G64,(1-$M64),0),IF($X64=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,Q64,IF($X64=1,IF(AA$9=$G64,(1-$M64),0),IF($X64=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,R64,IF($X64=1,IF(AB$9=$G64,(1-$M64),0),IF($X64=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,S64,IF($X64=1,IF(AC$9=$G64,(1-$M64),0),IF($X64=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X64=3,1,IF($X64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AO$7+$J64-1),$J64))","v":""},"",{"$f":"IF(L64=\"\", \"\", IF($X64=0,$V64,IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$T$7+$X64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64)))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$CE$7+$K64-1)*$F64)","v":""},"","","","","","","","","","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,IF($AK64=0,$W64,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1)*$F64)))","v":""},"",{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$V$7)*$F64)","v":""}]
[0.87947140269116753,0.58392602660005177,{"$f":"IF(Inventory!AH64=Inventory!$C$1032,0.5,1)*B65","v":0.58392602660005177},{"$f":"Inventory!C64","v":0},{"$f":"Inventory!E64","v":0},{"$f":"Inventory!W64","v":""},{"$f":"'Year 03'!AM65","v":""},{"$f":"IF($J65='Year 03'!$J65,'Year 03'!H65,$J65)","v":""},{"$f":"IF($J65='Year 03'!$J65,'Year 03'!I65,$J65)","v":""},{"$f":"'Year 03'!AN65","v":""},"",{"$f":"IF(E65 = 0, \"\", MATCH($E65,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!BA$7+$J65-1))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$W$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AB$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,1,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0)*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},"","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$B$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$F$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$O$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$BF$7+$K65-1))","v":""},{"$f":"IF(L65=\"\", \"\", VLOOKUP(X65,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,P65,IF($X65=1,IF(Z$9=$G65,(1-$M65),0),IF($X65=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,Q65,IF($X65=1,IF(AA$9=$G65,(1-$M65),0),IF($X65=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,R65,IF($X65=1,IF(AB$9=$G65,(1-$M65),0),IF($X65=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,S65,IF($X65=1,IF(AC$9=$G65,(1-$M65),0),IF($X65=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X65=3,1,IF($X65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AO$7+$J65-1),$J65))","v":""},"",{"$f":"IF(L65=\"\", \"\", IF($X65=0,$V65,IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$T$7+$X65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65)))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$CE$7+$K65-1)*$F65)","v":""},"","","","","","","","","","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,IF($AK65=0,$W65,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1)*$F65)))","v":""},"",{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$V$7)*$F65)","v":""}]
[0.17127936162966229,0.97975647426625589,{"$f":"IF(Inventory!AH65=Inventory!$C$1032,0.5,1)*B66","v":0.97975647426625589},{"$f":"Inventory!C65","v":0},{"$f":"Inventory!E65","v":0},{"$f":"Inventory!W65","v":""},{"$f":"'Year 03'!AM66","v":""},{"$f":"IF($J66='Year 03'!$J66,'Year 03'!H66,$J66)","v":""},{"$f":"IF($J66='Year 03'!$J66,'Year 03'!I66,$J66)","v":""},{"$f":"'Year 03'!AN66","v":""},"",{"$f":"IF(E66 = 0, \"\", MATCH($E66,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!BA$7+$J66-1))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$W$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AB$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,1,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0)*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},"","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$B$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$F$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$O$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$BF$7+$K66-1))","v":""},{"$f":"IF(L66=\"\", \"\", VLOOKUP(X66,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,P66,IF($X66=1,IF(Z$9=$G66,(1-$M66),0),IF($X66=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,Q66,IF($X66=1,IF(AA$9=$G66,(1-$M66),0),IF($X66=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,R66,IF($X66=1,IF(AB$9=$G66,(1-$M66),0),IF($X66=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,S66,IF($X66=1,IF(AC$9=$G66,(1-$M66),0),IF($X66=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X66=3,1,IF($X66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AO$7+$J66-1),$J66))","v":""},"",{"$f":"IF(L66=\"\", \"\", IF($X66=0,$V66,IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$T$7+$X66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66)))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$CE$7+$K66-1)*$F66)","v":""},"","","","","","","","","","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,IF($AK66=0,$W66,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1)*$F66)))","v":""},"",{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$V$7)*$F66)","v":""}]
[0.52727334503818601,0.37862747149988696,{"$f":"IF(Inventory!AH66=Inventory!$C$1032,0.5,1)*B67","v":0.37862747149988696},{"$f":"Inventory!C66","v":0},{"$f":"Inventory!E66","v":0},{"$f":"Inventory!W66","v":""},{"$f":"'Year 03'!AM67","v":""},{"$f":"IF($J67='Year 03'!$J67,'Year 03'!H67,$J67)","v":""},{"$f":"IF($J67='Year 03'!$J67,'Year 03'!I67,$J67)","v":""},{"$f":"'Year 03'!AN67","v":""},"",{"$f":"IF(E67 = 0, \"\", MATCH($E67,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!BA$7+$J67-1))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$W$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AB$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,1,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0)*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},"","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$B$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$F$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$O$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$BF$7+$K67-1))","v":""},{"$f":"IF(L67=\"\", \"\", VLOOKUP(X67,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,P67,IF($X67=1,IF(Z$9=$G67,(1-$M67),0),IF($X67=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,Q67,IF($X67=1,IF(AA$9=$G67,(1-$M67),0),IF($X67=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,R67,IF($X67=1,IF(AB$9=$G67,(1-$M67),0),IF($X67=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,S67,IF($X67=1,IF(AC$9=$G67,(1-$M67),0),IF($X67=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X67=3,1,IF($X67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AO$7+$J67-1),$J67))","v":""},"",{"$f":"IF(L67=\"\", \"\", IF($X67=0,$V67,IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$T$7+$X67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67)))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$CE$7+$K67-1)*$F67)","v":""},"","","","","","","","","","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,IF($AK67=0,$W67,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1)*$F67)))","v":""},"",{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$V$7)*$F67)","v":""}]
[0.45427066223622448,0.52839016420514251,{"$f":"IF(Inventory!AH67=Inventory!$C$1032,0.5,1)*B68","v":0.52839016420514251},{"$f":"Inventory!C67","v":0},{"$f":"Inventory!E67","v":0},{"$f":"Inventory!W67","v":""},{"$f":"'Year 03'!AM68","v":""},{"$f":"IF($J68='Year 03'!$J68,'Year 03'!H68,$J68)","v":""},{"$f":"IF($J68='Year 03'!$J68,'Year 03'!I68,$J68)","v":""},{"$f":"'Year 03'!AN68","v":""},"",{"$f":"IF(E68 = 0, \"\", MATCH($E68,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!BA$7+$J68-1))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$W$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AB$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,1,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0)*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},"","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$B$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$F$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$O$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$BF$7+$K68-1))","v":""},{"$f":"IF(L68=\"\", \"\", VLOOKUP(X68,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,P68,IF($X68=1,IF(Z$9=$G68,(1-$M68),0),IF($X68=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,Q68,IF($X68=1,IF(AA$9=$G68,(1-$M68),0),IF($X68=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,R68,IF($X68=1,IF(AB$9=$G68,(1-$M68),0),IF($X68=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,S68,IF($X68=1,IF(AC$9=$G68,(1-$M68),0),IF($X68=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X68=3,1,IF($X68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AO$7+$J68-1),$J68))","v":""},"",{"$f":"IF(L68=\"\", \"\", IF($X68=0,$V68,IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$T$7+$X68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68)))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$CE$7+$K68-1)*$F68)","v":""},"","","","","","","","","","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,IF($AK68=0,$W68,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1)*$F68)))","v":""},"",{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$V$7)*$F68)","v":""}]
[0.44206663752625941,0.5002408424338175,{"$f":"IF(Inventory!AH68=Inventory!$C$1032,0.5,1)*B69","v":0.5002408424338175},{"$f":"Inventory!C68","v":0},{"$f":"Inventory!E68","v":0},{"$f":"Inventory!W68","v":""},{"$f":"'Year 03'!AM69","v":""},{"$f":"IF($J69='Year 03'!$J69,'Year 03'!H69,$J69)","v":""},{"$f":"IF($J69='Year 03'!$J69,'Year 03'!I69,$J69)","v":""},{"$f":"'Year 03'!AN69","v":""},"",{"$f":"IF(E69 = 0, \"\", MATCH($E69,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!BA$7+$J69-1))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$W$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AB$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,1,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0)*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},"","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$B$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$F$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$O$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$BF$7+$K69-1))","v":""},{"$f":"IF(L69=\"\", \"\", VLOOKUP(X69,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,P69,IF($X69=1,IF(Z$9=$G69,(1-$M69),0),IF($X69=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,Q69,IF($X69=1,IF(AA$9=$G69,(1-$M69),0),IF($X69=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,R69,IF($X69=1,IF(AB$9=$G69,(1-$M69),0),IF($X69=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,S69,IF($X69=1,IF(AC$9=$G69,(1-$M69),0),IF($X69=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X69=3,1,IF($X69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AO$7+$J69-1),$J69))","v":""},"",{"$f":"IF(L69=\"\", \"\", IF($X69=0,$V69,IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$T$7+$X69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69)))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$CE$7+$K69-1)*$F69)","v":""},"","","","","","","","","","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,IF($AK69=0,$W69,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1)*$F69)))","v":""},"",{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$V$7)*$F69)","v":""}]
[0.28634882655192428,0.54325101201584958,{"$f":"IF(Inventory!AH69=Inventory!$C$1032,0.5,1)*B70","v":0.54325101201584958},{"$f":"Inventory!C69","v":0},{"$f":"Inventory!E69","v":0},{"$f":"Inventory!W69","v":""},{"$f":"'Year 03'!AM70","v":""},{"$f":"IF($J70='Year 03'!$J70,'Year 03'!H70,$J70)","v":""},{"$f":"IF($J70='Year 03'!$J70,'Year 03'!I70,$J70)","v":""},{"$f":"'Year 03'!AN70","v":""},"",{"$f":"IF(E70 = 0, \"\", MATCH($E70,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!BA$7+$J70-1))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$W$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AB$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,1,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0)*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},"","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$B$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$F$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$O$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$BF$7+$K70-1))","v":""},{"$f":"IF(L70=\"\", \"\", VLOOKUP(X70,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,P70,IF($X70=1,IF(Z$9=$G70,(1-$M70),0),IF($X70=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,Q70,IF($X70=1,IF(AA$9=$G70,(1-$M70),0),IF($X70=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,R70,IF($X70=1,IF(AB$9=$G70,(1-$M70),0),IF($X70=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,S70,IF($X70=1,IF(AC$9=$G70,(1-$M70),0),IF($X70=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X70=3,1,IF($X70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AO$7+$J70-1),$J70))","v":""},"",{"$f":"IF(L70=\"\", \"\", IF($X70=0,$V70,IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$T$7+$X70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70)))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$CE$7+$K70-1)*$F70)","v":""},"","","","","","","","","","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,IF($AK70=0,$W70,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1)*$F70)))","v":""},"",{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$V$7)*$F70)","v":""}]
[0.65532623081317076,0.17684773554810784,{"$f":"IF(Inventory!AH70=Inventory!$C$1032,0.5,1)*B71","v":0.17684773554810784},{"$f":"Inventory!C70","v":0},{"$f":"Inventory!E70","v":0},{"$f":"Inventory!W70","v":""},{"$f":"'Year 03'!AM71","v":""},{"$f":"IF($J71='Year 03'!$J71,'Year 03'!H71,$J71)","v":""},{"$f":"IF($J71='Year 03'!$J71,'Year 03'!I71,$J71)","v":""},{"$f":"'Year 03'!AN71","v":""},"",{"$f":"IF(E71 = 0, \"\", MATCH($E71,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!BA$7+$J71-1))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$W$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AB$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,1,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0)*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},"","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$B$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$F$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$O$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$BF$7+$K71-1))","v":""},{"$f":"IF(L71=\"\", \"\", VLOOKUP(X71,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,P71,IF($X71=1,IF(Z$9=$G71,(1-$M71),0),IF($X71=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,Q71,IF($X71=1,IF(AA$9=$G71,(1-$M71),0),IF($X71=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,R71,IF($X71=1,IF(AB$9=$G71,(1-$M71),0),IF($X71=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,S71,IF($X71=1,IF(AC$9=$G71,(1-$M71),0),IF($X71=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X71=3,1,IF($X71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AO$7+$J71-1),$J71))","v":""},"",{"$f":"IF(L71=\"\", \"\", IF($X71=0,$V71,IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$T$7+$X71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71)))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$CE$7+$K71-1)*$F71)","v":""},"","","","","","","","","","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,IF($AK71=0,$W71,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1)*$F71)))","v":""},"",{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$V$7)*$F71)","v":""}]
[0.43285870486950839,0.970597477944251,{"$f":"IF(Inventory!AH71=Inventory!$C$1032,0.5,1)*B72","v":0.970597477944251},{"$f":"Inventory!C71","v":0},{"$f":"Inventory!E71","v":0},{"$f":"Inventory!W71","v":""},{"$f":"'Year 03'!AM72","v":""},{"$f":"IF($J72='Year 03'!$J72,'Year 03'!H72,$J72)","v":""},{"$f":"IF($J72='Year 03'!$J72,'Year 03'!I72,$J72)","v":""},{"$f":"'Year 03'!AN72","v":""},"",{"$f":"IF(E72 = 0, \"\", MATCH($E72,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!BA$7+$J72-1))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$W$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AB$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,1,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0)*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},"","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$B$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$F$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$O$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$BF$7+$K72-1))","v":""},{"$f":"IF(L72=\"\", \"\", VLOOKUP(X72,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,P72,IF($X72=1,IF(Z$9=$G72,(1-$M72),0),IF($X72=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,Q72,IF($X72=1,IF(AA$9=$G72,(1-$M72),0),IF($X72=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,R72,IF($X72=1,IF(AB$9=$G72,(1-$M72),0),IF($X72=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,S72,IF($X72=1,IF(AC$9=$G72,(1-$M72),0),IF($X72=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X72=3,1,IF($X72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AO$7+$J72-1),$J72))","v":""},"",{"$f":"IF(L72=\"\", \"\", IF($X72=0,$V72,IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$T$7+$X72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72)))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$CE$7+$K72-1)*$F72)","v":""},"","","","","","","","","","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,IF($AK72=0,$W72,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1)*$F72)))","v":""},"",{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$V$7)*$F72)","v":""}]
[0.30648922987705141,0.11099048267313094,{"$f":"IF(Inventory!AH72=Inventory!$C$1032,0.5,1)*B73","v":0.11099048267313094},{"$f":"Inventory!C72","v":0},{"$f":"Inventory!E72","v":0},{"$f":"Inventory!W72","v":""},{"$f":"'Year 03'!AM73","v":""},{"$f":"IF($J73='Year 03'!$J73,'Year 03'!H73,$J73)","v":""},{"$f":"IF($J73='Year 03'!$J73,'Year 03'!I73,$J73)","v":""},{"$f":"'Year 03'!AN73","v":""},"",{"$f":"IF(E73 = 0, \"\", MATCH($E73,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!BA$7+$J73-1))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$W$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AB$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,1,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0)*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},"","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$B$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$F$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$O$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$BF$7+$K73-1))","v":""},{"$f":"IF(L73=\"\", \"\", VLOOKUP(X73,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,P73,IF($X73=1,IF(Z$9=$G73,(1-$M73),0),IF($X73=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,Q73,IF($X73=1,IF(AA$9=$G73,(1-$M73),0),IF($X73=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,R73,IF($X73=1,IF(AB$9=$G73,(1-$M73),0),IF($X73=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,S73,IF($X73=1,IF(AC$9=$G73,(1-$M73),0),IF($X73=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X73=3,1,IF($X73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AO$7+$J73-1),$J73))","v":""},"",{"$f":"IF(L73=\"\", \"\", IF($X73=0,$V73,IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$T$7+$X73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73)))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$CE$7+$K73-1)*$F73)","v":""},"","","","","","","","","","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,IF($AK73=0,$W73,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1)*$F73)))","v":""},"",{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$V$7)*$F73)","v":""}]
[{"$f":"RAND()","v":0.10233087224105319},0.21711231699546463,{"$f":"IF(Inventory!AH73=Inventory!$C$1032,0.5,1)*B74","v":0.21711231699546463},{"$f":"Inventory!C73","v":0},{"$f":"Inventory!E73","v":0},{"$f":"Inventory!W73","v":""},{"$f":"'Year 03'!AM74","v":""},{"$f":"IF($J74='Year 03'!$J74,'Year 03'!H74,$J74)","v":""},{"$f":"IF($J74='Year 03'!$J74,'Year 03'!I74,$J74)","v":""},{"$f":"'Year 03'!AN74","v":""},{"$f":"IF(J74 = \"\", \"\", (J74-1)*5+G74)","v":""},{"$f":"IF(E74 = 0, \"\", MATCH($E74,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!BA$7+$J74-1))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$W$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AB$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,1,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0)*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(P74:S74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($C74<=T74,($J74-1)*5+5,(IF($C74<=S74+T74,4,IF($C74<=R74+S74+T74,3,IF($C74<=Q74+R74+S74+T74,2,1))))+($J74-1)*5))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$B$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$F$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$O$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$BF$7+$K74-1))","v":""},{"$f":"IF(L74=\"\", \"\", VLOOKUP(X74,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,P74,IF($X74=1,IF(Z$9=$G74,(1-$M74),0),IF($X74=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,Q74,IF($X74=1,IF(AA$9=$G74,(1-$M74),0),IF($X74=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,R74,IF($X74=1,IF(AB$9=$G74,(1-$M74),0),IF($X74=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,S74,IF($X74=1,IF(AC$9=$G74,(1-$M74),0),IF($X74=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(Z74:AC74))","v":""},{"$f":"IF($X74=3,1,IF($X74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AO$7+$J74-1),$J74))","v":""},"",{"$f":"IF(L74=\"\", \"\", IF($X74=0,$V74,IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$T$7+$X74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$CE$7+$K74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AH74=0,AG74=0,AG74=V74),999999,AH74/(AG74-V74)))","v":""},{"$f":"IF(L74=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI74,$AG$10:$AG$1009))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AI74=999999,$AJ74<=$B$5),1,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$X74,0))","v":""},{"$f":"IF(L74=\"\", \"\", $AO74-($AN74-1)*5)","v":""},{"$f":"IF(L74=\"\", \"\", INT(($AO74-1)/5)+1)","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AF74,$U74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AG74,$V74))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(X74=0,AK74=0),AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,IF($AK74=0,$W74,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1)*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AS74,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$V$7)*$F74)","v":""}]
[0.96872676491000664,0.18292329229198967,{"$f":"IF(Inventory!AH74=Inventory!$C$1032,0.5,1)*B75","v":0.18292329229198967},{"$f":"Inventory!C74","v":0},{"$f":"Inventory!E74","v":0},{"$f":"Inventory!W74","v":""},{"$f":"'Year 03'!AM75","v":""},{"$f":"IF($J75='Year 03'!$J75,'Year 03'!H75,$J75)","v":""},{"$f":"IF($J75='Year 03'!$J75,'Year 03'!I75,$J75)","v":""},{"$f":"'Year 03'!AN75","v":""},"",{"$f":"IF(E75 = 0, \"\", MATCH($E75,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!BA$7+$J75-1))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$W$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AB$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,1,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0)*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},"","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$B$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$F$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$O$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$BF$7+$K75-1))","v":""},{"$f":"IF(L75=\"\", \"\", VLOOKUP(X75,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,P75,IF($X75=1,IF(Z$9=$G75,(1-$M75),0),IF($X75=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,Q75,IF($X75=1,IF(AA$9=$G75,(1-$M75),0),IF($X75=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,R75,IF($X75=1,IF(AB$9=$G75,(1-$M75),0),IF($X75=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,S75,IF($X75=1,IF(AC$9=$G75,(1-$M75),0),IF($X75=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X75=3,1,IF($X75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AO$7+$J75-1),$J75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($C75<=AD75,5,IF($C75<=AC75+AD75,4,IF($C75<=AB75+AC75+AD75,3,IF($C75<=AA75+AB75+AC75+AD75,2,1))))+($AE75-1)*5)","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,$V75,IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$T$7+$X75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75)))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$CE$7+$K75-1)*$F75)","v":""},"","","","","","","","","","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,IF($AK75=0,$W75,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1)*$F75)))","v":""},"",{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$V$7)*$F75)","v":""}]
[0.26092991928096143,0.87562744528794578,{"$f":"IF(Inventory!AH75=Inventory!$C$1032,0.5,1)*B76","v":0.87562744528794578},{"$f":"Inventory!C75","v":0},{"$f":"Inventory!E75","v":0},{"$f":"Inventory!W75","v":""},{"$f":"'Year 03'!AM76","v":""},{"$f":"IF($J76='Year 03'!$J76,'Year 03'!H76,$J76)","v":""},{"$f":"IF($J76='Year 03'!$J76,'Year 03'!I76,$J76)","v":""},{"$f":"'Year 03'!AN76","v":""},"",{"$f":"IF(E76 = 0, \"\", MATCH($E76,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!BA$7+$J76-1))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$W$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AB$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,1,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0)*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},"","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$B$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$F$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$O$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$BF$7+$K76-1))","v":""},{"$f":"IF(L76=\"\", \"\", VLOOKUP(X76,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,P76,IF($X76=1,IF(Z$9=$G76,(1-$M76),0),IF($X76=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,Q76,IF($X76=1,IF(AA$9=$G76,(1-$M76),0),IF($X76=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,R76,IF($X76=1,IF(AB$9=$G76,(1-$M76),0),IF($X76=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,S76,IF($X76=1,IF(AC$9=$G76,(1-$M76),0),IF($X76=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X76=3,1,IF($X76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AO$7+$J76-1),$J76))","v":""},"",{"$f":"IF(L76=\"\", \"\", IF($X76=0,$V76,IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$T$7+$X76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76)))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$CE$7+$K76-1)*$F76)","v":""},"","","","","","","","","","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,IF($AK76=0,$W76,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1)*$F76)))","v":""},"",{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$V$7)*$F76)","v":""}]
[0.70790400294649725,0.72170194969022128,{"$f":"IF(Inventory!AH76=Inventory!$C$1032,0.5,1)*B77","v":0.72170194969022128},{"$f":"Inventory!C76","v":0},{"$f":"Inventory!E76","v":0},{"$f":"Inventory!W76","v":""},{"$f":"'Year 03'!AM77","v":""},{"$f":"IF($J77='Year 03'!$J77,'Year 03'!H77,$J77)","v":""},{"$f":"IF($J77='Year 03'!$J77,'Year 03'!I77,$J77)","v":""},{"$f":"'Year 03'!AN77","v":""},"",{"$f":"IF(E77 = 0, \"\", MATCH($E77,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!BA$7+$J77-1))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$W$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AB$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,1,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0)*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},"","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$B$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$F$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$O$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$BF$7+$K77-1))","v":""},{"$f":"IF(L77=\"\", \"\", VLOOKUP(X77,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,P77,IF($X77=1,IF(Z$9=$G77,(1-$M77),0),IF($X77=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,Q77,IF($X77=1,IF(AA$9=$G77,(1-$M77),0),IF($X77=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,R77,IF($X77=1,IF(AB$9=$G77,(1-$M77),0),IF($X77=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,S77,IF($X77=1,IF(AC$9=$G77,(1-$M77),0),IF($X77=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X77=3,1,IF($X77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AO$7+$J77-1),$J77))","v":""},"",{"$f":"IF(L77=\"\", \"\", IF($X77=0,$V77,IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$T$7+$X77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77)))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$CE$7+$K77-1)*$F77)","v":""},"","","","","","","","","","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,IF($AK77=0,$W77,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1)*$F77)))","v":""},"",{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$V$7)*$F77)","v":""}]
[0.18559177335356136,0.37508947323837194,{"$f":"IF(Inventory!AH77=Inventory!$C$1032,0.5,1)*B78","v":0.37508947323837194},{"$f":"Inventory!C77","v":0},{"$f":"Inventory!E77","v":0},{"$f":"Inventory!W77","v":""},{"$f":"'Year 03'!AM78","v":""},{"$f":"IF($J78='Year 03'!$J78,'Year 03'!H78,$J78)","v":""},{"$f":"IF($J78='Year 03'!$J78,'Year 03'!I78,$J78)","v":""},{"$f":"'Year 03'!AN78","v":""},"",{"$f":"IF(E78 = 0, \"\", MATCH($E78,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!BA$7+$J78-1))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$W$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AB$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,1,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0)*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},"","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$B$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$F$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$O$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$BF$7+$K78-1))","v":""},{"$f":"IF(L78=\"\", \"\", VLOOKUP(X78,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,P78,IF($X78=1,IF(Z$9=$G78,(1-$M78),0),IF($X78=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,Q78,IF($X78=1,IF(AA$9=$G78,(1-$M78),0),IF($X78=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,R78,IF($X78=1,IF(AB$9=$G78,(1-$M78),0),IF($X78=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,S78,IF($X78=1,IF(AC$9=$G78,(1-$M78),0),IF($X78=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X78=3,1,IF($X78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AO$7+$J78-1),$J78))","v":""},"",{"$f":"IF(L78=\"\", \"\", IF($X78=0,$V78,IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$T$7+$X78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78)))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$CE$7+$K78-1)*$F78)","v":""},"","","","","","","","","","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,IF($AK78=0,$W78,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1)*$F78)))","v":""},"",{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$V$7)*$F78)","v":""}]
[0.70783460775285378,0.2756541169176715,{"$f":"IF(Inventory!AH78=Inventory!$C$1032,0.5,1)*B79","v":0.2756541169176715},{"$f":"Inventory!C78","v":0},{"$f":"Inventory!E78","v":0},{"$f":"Inventory!W78","v":""},{"$f":"'Year 03'!AM79","v":""},{"$f":"IF($J79='Year 03'!$J79,'Year 03'!H79,$J79)","v":""},{"$f":"IF($J79='Year 03'!$J79,'Year 03'!I79,$J79)","v":""},{"$f":"'Year 03'!AN79","v":""},"",{"$f":"IF(E79 = 0, \"\", MATCH($E79,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!BA$7+$J79-1))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$W$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AB$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,1,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0)*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},"","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$B$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$F$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$O$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$BF$7+$K79-1))","v":""},{"$f":"IF(L79=\"\", \"\", VLOOKUP(X79,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,P79,IF($X79=1,IF(Z$9=$G79,(1-$M79),0),IF($X79=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,Q79,IF($X79=1,IF(AA$9=$G79,(1-$M79),0),IF($X79=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,R79,IF($X79=1,IF(AB$9=$G79,(1-$M79),0),IF($X79=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,S79,IF($X79=1,IF(AC$9=$G79,(1-$M79),0),IF($X79=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X79=3,1,IF($X79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AO$7+$J79-1),$J79))","v":""},"",{"$f":"IF(L79=\"\", \"\", IF($X79=0,$V79,IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$T$7+$X79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79)))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$CE$7+$K79-1)*$F79)","v":""},"","","","","","","","","","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,IF($AK79=0,$W79,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1)*$F79)))","v":""},"",{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$V$7)*$F79)","v":""}]
[1.9557736451167873E-2,0.82963573205435304,{"$f":"IF(Inventory!AH79=Inventory!$C$1032,0.5,1)*B80","v":0.82963573205435304},{"$f":"Inventory!C79","v":0},{"$f":"Inventory!E79","v":0},{"$f":"Inventory!W79","v":""},{"$f":"'Year 03'!AM80","v":""},{"$f":"IF($J80='Year 03'!$J80,'Year 03'!H80,$J80)","v":""},{"$f":"IF($J80='Year 03'!$J80,'Year 03'!I80,$J80)","v":""},{"$f":"'Year 03'!AN80","v":""},"",{"$f":"IF(E80 = 0, \"\", MATCH($E80,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!BA$7+$J80-1))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$W$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AB$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,1,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0)*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},"","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$B$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$F$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$O$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$BF$7+$K80-1))","v":""},{"$f":"IF(L80=\"\", \"\", VLOOKUP(X80,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,P80,IF($X80=1,IF(Z$9=$G80,(1-$M80),0),IF($X80=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,Q80,IF($X80=1,IF(AA$9=$G80,(1-$M80),0),IF($X80=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,R80,IF($X80=1,IF(AB$9=$G80,(1-$M80),0),IF($X80=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,S80,IF($X80=1,IF(AC$9=$G80,(1-$M80),0),IF($X80=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X80=3,1,IF($X80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AO$7+$J80-1),$J80))","v":""},"",{"$f":"IF(L80=\"\", \"\", IF($X80=0,$V80,IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$T$7+$X80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80)))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$CE$7+$K80-1)*$F80)","v":""},"","","","","","","","","","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,IF($AK80=0,$W80,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1)*$F80)))","v":""},"",{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$V$7)*$F80)","v":""}]
[0.68116656256070029,0.87055495279983464,{"$f":"IF(Inventory!AH80=Inventory!$C$1032,0.5,1)*B81","v":0.87055495279983464},{"$f":"Inventory!C80","v":0},{"$f":"Inventory!E80","v":0},{"$f":"Inventory!W80","v":""},{"$f":"'Year 03'!AM81","v":""},{"$f":"IF($J81='Year 03'!$J81,'Year 03'!H81,$J81)","v":""},{"$f":"IF($J81='Year 03'!$J81,'Year 03'!I81,$J81)","v":""},{"$f":"'Year 03'!AN81","v":""},"",{"$f":"IF(E81 = 0, \"\", MATCH($E81,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!BA$7+$J81-1))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$W$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AB$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,1,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0)*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},"","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$B$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$F$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$O$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$BF$7+$K81-1))","v":""},{"$f":"IF(L81=\"\", \"\", VLOOKUP(X81,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,P81,IF($X81=1,IF(Z$9=$G81,(1-$M81),0),IF($X81=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,Q81,IF($X81=1,IF(AA$9=$G81,(1-$M81),0),IF($X81=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,R81,IF($X81=1,IF(AB$9=$G81,(1-$M81),0),IF($X81=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,S81,IF($X81=1,IF(AC$9=$G81,(1-$M81),0),IF($X81=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X81=3,1,IF($X81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AO$7+$J81-1),$J81))","v":""},"",{"$f":"IF(L81=\"\", \"\", IF($X81=0,$V81,IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$T$7+$X81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81)))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$CE$7+$K81-1)*$F81)","v":""},"","","","","","","","","","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,IF($AK81=0,$W81,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1)*$F81)))","v":""},"",{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$V$7)*$F81)","v":""}]
[0.66294269693876329,0.17558411729306544,{"$f":"IF(Inventory!AH81=Inventory!$C$1032,0.5,1)*B82","v":0.17558411729306544},{"$f":"Inventory!C81","v":0},{"$f":"Inventory!E81","v":0},{"$f":"Inventory!W81","v":""},{"$f":"'Year 03'!AM82","v":""},{"$f":"IF($J82='Year 03'!$J82,'Year 03'!H82,$J82)","v":""},{"$f":"IF($J82='Year 03'!$J82,'Year 03'!I82,$J82)","v":""},{"$f":"'Year 03'!AN82","v":""},"",{"$f":"IF(E82 = 0, \"\", MATCH($E82,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!BA$7+$J82-1))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$W$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AB$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,1,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0)*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},"","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$B$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$F$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$O$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$BF$7+$K82-1))","v":""},{"$f":"IF(L82=\"\", \"\", VLOOKUP(X82,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,P82,IF($X82=1,IF(Z$9=$G82,(1-$M82),0),IF($X82=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,Q82,IF($X82=1,IF(AA$9=$G82,(1-$M82),0),IF($X82=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,R82,IF($X82=1,IF(AB$9=$G82,(1-$M82),0),IF($X82=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,S82,IF($X82=1,IF(AC$9=$G82,(1-$M82),0),IF($X82=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X82=3,1,IF($X82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AO$7+$J82-1),$J82))","v":""},"",{"$f":"IF(L82=\"\", \"\", IF($X82=0,$V82,IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$T$7+$X82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82)))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$CE$7+$K82-1)*$F82)","v":""},"","","","","","","","","","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,IF($AK82=0,$W82,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1)*$F82)))","v":""},"",{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$V$7)*$F82)","v":""}]
[0.29171683771256762,0.43211729402479204,{"$f":"IF(Inventory!AH82=Inventory!$C$1032,0.5,1)*B83","v":0.43211729402479204},{"$f":"Inventory!C82","v":0},{"$f":"Inventory!E82","v":0},{"$f":"Inventory!W82","v":""},{"$f":"'Year 03'!AM83","v":""},{"$f":"IF($J83='Year 03'!$J83,'Year 03'!H83,$J83)","v":""},{"$f":"IF($J83='Year 03'!$J83,'Year 03'!I83,$J83)","v":""},{"$f":"'Year 03'!AN83","v":""},"",{"$f":"IF(E83 = 0, \"\", MATCH($E83,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!BA$7+$J83-1))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$W$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AB$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,1,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0)*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},"","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$B$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$F$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$O$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$BF$7+$K83-1))","v":""},{"$f":"IF(L83=\"\", \"\", VLOOKUP(X83,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,P83,IF($X83=1,IF(Z$9=$G83,(1-$M83),0),IF($X83=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,Q83,IF($X83=1,IF(AA$9=$G83,(1-$M83),0),IF($X83=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,R83,IF($X83=1,IF(AB$9=$G83,(1-$M83),0),IF($X83=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,S83,IF($X83=1,IF(AC$9=$G83,(1-$M83),0),IF($X83=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X83=3,1,IF($X83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AO$7+$J83-1),$J83))","v":""},"",{"$f":"IF(L83=\"\", \"\", IF($X83=0,$V83,IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$T$7+$X83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83)))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$CE$7+$K83-1)*$F83)","v":""},"","","","","","","","","","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,IF($AK83=0,$W83,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1)*$F83)))","v":""},"",{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$V$7)*$F83)","v":""}]
[0.92434207675624902,0.58133270403642512,{"$f":"IF(Inventory!AH83=Inventory!$C$1032,0.5,1)*B84","v":0.58133270403642512},{"$f":"Inventory!C83","v":0},{"$f":"Inventory!E83","v":0},{"$f":"Inventory!W83","v":""},{"$f":"'Year 03'!AM84","v":""},{"$f":"IF($J84='Year 03'!$J84,'Year 03'!H84,$J84)","v":""},{"$f":"IF($J84='Year 03'!$J84,'Year 03'!I84,$J84)","v":""},{"$f":"'Year 03'!AN84","v":""},"",{"$f":"IF(E84 = 0, \"\", MATCH($E84,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!BA$7+$J84-1))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$W$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AB$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,1,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0)*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},"","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$B$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$F$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$O$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$BF$7+$K84-1))","v":""},{"$f":"IF(L84=\"\", \"\", VLOOKUP(X84,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,P84,IF($X84=1,IF(Z$9=$G84,(1-$M84),0),IF($X84=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,Q84,IF($X84=1,IF(AA$9=$G84,(1-$M84),0),IF($X84=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,R84,IF($X84=1,IF(AB$9=$G84,(1-$M84),0),IF($X84=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,S84,IF($X84=1,IF(AC$9=$G84,(1-$M84),0),IF($X84=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X84=3,1,IF($X84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AO$7+$J84-1),$J84))","v":""},"",{"$f":"IF(L84=\"\", \"\", IF($X84=0,$V84,IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$T$7+$X84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84)))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$CE$7+$K84-1)*$F84)","v":""},"","","","","","","","","","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,IF($AK84=0,$W84,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1)*$F84)))","v":""},"",{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$V$7)*$F84)","v":""}]
[0.49886550437083121,0.18289071863310613,{"$f":"IF(Inventory!AH84=Inventory!$C$1032,0.5,1)*B85","v":0.18289071863310613},{"$f":"Inventory!C84","v":0},{"$f":"Inventory!E84","v":0},{"$f":"Inventory!W84","v":""},{"$f":"'Year 03'!AM85","v":""},{"$f":"IF($J85='Year 03'!$J85,'Year 03'!H85,$J85)","v":""},{"$f":"IF($J85='Year 03'!$J85,'Year 03'!I85,$J85)","v":""},{"$f":"'Year 03'!AN85","v":""},"",{"$f":"IF(E85 = 0, \"\", MATCH($E85,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!BA$7+$J85-1))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$W$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AB$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,1,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0)*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},"","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$B$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$F$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$O$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$BF$7+$K85-1))","v":""},{"$f":"IF(L85=\"\", \"\", VLOOKUP(X85,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,P85,IF($X85=1,IF(Z$9=$G85,(1-$M85),0),IF($X85=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,Q85,IF($X85=1,IF(AA$9=$G85,(1-$M85),0),IF($X85=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,R85,IF($X85=1,IF(AB$9=$G85,(1-$M85),0),IF($X85=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,S85,IF($X85=1,IF(AC$9=$G85,(1-$M85),0),IF($X85=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X85=3,1,IF($X85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AO$7+$J85-1),$J85))","v":""},"",{"$f":"IF(L85=\"\", \"\", IF($X85=0,$V85,IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$T$7+$X85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85)))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$CE$7+$K85-1)*$F85)","v":""},"","","","","","","","","","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,IF($AK85=0,$W85,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1)*$F85)))","v":""},"",{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$V$7)*$F85)","v":""}]
[0.92807905542353142,0.55882198701464592,{"$f":"IF(Inventory!AH85=Inventory!$C$1032,0.5,1)*B86","v":0.55882198701464592},{"$f":"Inventory!C85","v":0},{"$f":"Inventory!E85","v":0},{"$f":"Inventory!W85","v":""},{"$f":"'Year 03'!AM86","v":""},{"$f":"IF($J86='Year 03'!$J86,'Year 03'!H86,$J86)","v":""},{"$f":"IF($J86='Year 03'!$J86,'Year 03'!I86,$J86)","v":""},{"$f":"'Year 03'!AN86","v":""},"",{"$f":"IF(E86 = 0, \"\", MATCH($E86,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!BA$7+$J86-1))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$W$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AB$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,1,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0)*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},"","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$B$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$F$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$O$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$BF$7+$K86-1))","v":""},{"$f":"IF(L86=\"\", \"\", VLOOKUP(X86,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,P86,IF($X86=1,IF(Z$9=$G86,(1-$M86),0),IF($X86=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,Q86,IF($X86=1,IF(AA$9=$G86,(1-$M86),0),IF($X86=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,R86,IF($X86=1,IF(AB$9=$G86,(1-$M86),0),IF($X86=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,S86,IF($X86=1,IF(AC$9=$G86,(1-$M86),0),IF($X86=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X86=3,1,IF($X86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AO$7+$J86-1),$J86))","v":""},"",{"$f":"IF(L86=\"\", \"\", IF($X86=0,$V86,IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$T$7+$X86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86)))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$CE$7+$K86-1)*$F86)","v":""},"","","","","","","","","","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,IF($AK86=0,$W86,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1)*$F86)))","v":""},"",{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$V$7)*$F86)","v":""}]
[0.30303270177721631,9.6590715697934981E-2,{"$f":"IF(Inventory!AH86=Inventory!$C$1032,0.5,1)*B87","v":9.6590715697934981E-2},{"$f":"Inventory!C86","v":0},{"$f":"Inventory!E86","v":0},{"$f":"Inventory!W86","v":""},{"$f":"'Year 03'!AM87","v":""},{"$f":"IF($J87='Year 03'!$J87,'Year 03'!H87,$J87)","v":""},{"$f":"IF($J87='Year 03'!$J87,'Year 03'!I87,$J87)","v":""},{"$f":"'Year 03'!AN87","v":""},"",{"$f":"IF(E87 = 0, \"\", MATCH($E87,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!BA$7+$J87-1))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$W$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AB$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,1,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0)*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},"","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$B$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$F$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$O$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$BF$7+$K87-1))","v":""},{"$f":"IF(L87=\"\", \"\", VLOOKUP(X87,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,P87,IF($X87=1,IF(Z$9=$G87,(1-$M87),0),IF($X87=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,Q87,IF($X87=1,IF(AA$9=$G87,(1-$M87),0),IF($X87=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,R87,IF($X87=1,IF(AB$9=$G87,(1-$M87),0),IF($X87=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,S87,IF($X87=1,IF(AC$9=$G87,(1-$M87),0),IF($X87=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X87=3,1,IF($X87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AO$7+$J87-1),$J87))","v":""},"",{"$f":"IF(L87=\"\", \"\", IF($X87=0,$V87,IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$T$7+$X87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87)))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$CE$7+$K87-1)*$F87)","v":""},"","","","","","","","","","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,IF($AK87=0,$W87,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1)*$F87)))","v":""},"",{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$V$7)*$F87)","v":""}]
[0.19400485854085237,0.42248095322546486,{"$f":"IF(Inventory!AH87=Inventory!$C$1032,0.5,1)*B88","v":0.42248095322546486},{"$f":"Inventory!C87","v":0},{"$f":"Inventory!E87","v":0},{"$f":"Inventory!W87","v":""},{"$f":"'Year 03'!AM88","v":""},{"$f":"IF($J88='Year 03'!$J88,'Year 03'!H88,$J88)","v":""},{"$f":"IF($J88='Year 03'!$J88,'Year 03'!I88,$J88)","v":""},{"$f":"'Year 03'!AN88","v":""},"",{"$f":"IF(E88 = 0, \"\", MATCH($E88,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!BA$7+$J88-1))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$W$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AB$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,1,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0)*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},"","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$B$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$F$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$O$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$BF$7+$K88-1))","v":""},{"$f":"IF(L88=\"\", \"\", VLOOKUP(X88,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,P88,IF($X88=1,IF(Z$9=$G88,(1-$M88),0),IF($X88=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,Q88,IF($X88=1,IF(AA$9=$G88,(1-$M88),0),IF($X88=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,R88,IF($X88=1,IF(AB$9=$G88,(1-$M88),0),IF($X88=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,S88,IF($X88=1,IF(AC$9=$G88,(1-$M88),0),IF($X88=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X88=3,1,IF($X88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AO$7+$J88-1),$J88))","v":""},"",{"$f":"IF(L88=\"\", \"\", IF($X88=0,$V88,IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$T$7+$X88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88)))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$CE$7+$K88-1)*$F88)","v":""},"","","","","","","","","","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,IF($AK88=0,$W88,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1)*$F88)))","v":""},"",{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$V$7)*$F88)","v":""}]
[5.2531315424233282E-2,0.78521733180526798,{"$f":"IF(Inventory!AH88=Inventory!$C$1032,0.5,1)*B89","v":0.78521733180526798},{"$f":"Inventory!C88","v":0},{"$f":"Inventory!E88","v":0},{"$f":"Inventory!W88","v":""},{"$f":"'Year 03'!AM89","v":""},{"$f":"IF($J89='Year 03'!$J89,'Year 03'!H89,$J89)","v":""},{"$f":"IF($J89='Year 03'!$J89,'Year 03'!I89,$J89)","v":""},{"$f":"'Year 03'!AN89","v":""},"",{"$f":"IF(E89 = 0, \"\", MATCH($E89,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!BA$7+$J89-1))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$W$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AB$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,1,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0)*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},"","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$B$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$F$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$O$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$BF$7+$K89-1))","v":""},{"$f":"IF(L89=\"\", \"\", VLOOKUP(X89,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,P89,IF($X89=1,IF(Z$9=$G89,(1-$M89),0),IF($X89=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,Q89,IF($X89=1,IF(AA$9=$G89,(1-$M89),0),IF($X89=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,R89,IF($X89=1,IF(AB$9=$G89,(1-$M89),0),IF($X89=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,S89,IF($X89=1,IF(AC$9=$G89,(1-$M89),0),IF($X89=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X89=3,1,IF($X89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AO$7+$J89-1),$J89))","v":""},"",{"$f":"IF(L89=\"\", \"\", IF($X89=0,$V89,IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$T$7+$X89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89)))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$CE$7+$K89-1)*$F89)","v":""},"","","","","","","","","","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,IF($AK89=0,$W89,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1)*$F89)))","v":""},"",{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$V$7)*$F89)","v":""}]
[0.73313160061256433,0.39796932661794149,{"$f":"IF(Inventory!AH89=Inventory!$C$1032,0.5,1)*B90","v":0.39796932661794149},{"$f":"Inventory!C89","v":0},{"$f":"Inventory!E89","v":0},{"$f":"Inventory!W89","v":""},{"$f":"'Year 03'!AM90","v":""},{"$f":"IF($J90='Year 03'!$J90,'Year 03'!H90,$J90)","v":""},{"$f":"IF($J90='Year 03'!$J90,'Year 03'!I90,$J90)","v":""},{"$f":"'Year 03'!AN90","v":""},"",{"$f":"IF(E90 = 0, \"\", MATCH($E90,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!BA$7+$J90-1))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$W$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AB$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,1,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0)*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},"","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$B$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$F$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$O$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$BF$7+$K90-1))","v":""},{"$f":"IF(L90=\"\", \"\", VLOOKUP(X90,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,P90,IF($X90=1,IF(Z$9=$G90,(1-$M90),0),IF($X90=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,Q90,IF($X90=1,IF(AA$9=$G90,(1-$M90),0),IF($X90=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,R90,IF($X90=1,IF(AB$9=$G90,(1-$M90),0),IF($X90=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,S90,IF($X90=1,IF(AC$9=$G90,(1-$M90),0),IF($X90=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X90=3,1,IF($X90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AO$7+$J90-1),$J90))","v":""},"",{"$f":"IF(L90=\"\", \"\", IF($X90=0,$V90,IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$T$7+$X90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90)))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$CE$7+$K90-1)*$F90)","v":""},"","","","","","","","","","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,IF($AK90=0,$W90,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1)*$F90)))","v":""},"",{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$V$7)*$F90)","v":""}]
[0.88378433704692072,0.66617009943609995,{"$f":"IF(Inventory!AH90=Inventory!$C$1032,0.5,1)*B91","v":0.66617009943609995},{"$f":"Inventory!C90","v":0},{"$f":"Inventory!E90","v":0},{"$f":"Inventory!W90","v":""},{"$f":"'Year 03'!AM91","v":""},{"$f":"IF($J91='Year 03'!$J91,'Year 03'!H91,$J91)","v":""},{"$f":"IF($J91='Year 03'!$J91,'Year 03'!I91,$J91)","v":""},{"$f":"'Year 03'!AN91","v":""},"",{"$f":"IF(E91 = 0, \"\", MATCH($E91,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!BA$7+$J91-1))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$W$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AB$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,1,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0)*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},"","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$B$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$F$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$O$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$BF$7+$K91-1))","v":""},{"$f":"IF(L91=\"\", \"\", VLOOKUP(X91,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,P91,IF($X91=1,IF(Z$9=$G91,(1-$M91),0),IF($X91=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,Q91,IF($X91=1,IF(AA$9=$G91,(1-$M91),0),IF($X91=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,R91,IF($X91=1,IF(AB$9=$G91,(1-$M91),0),IF($X91=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,S91,IF($X91=1,IF(AC$9=$G91,(1-$M91),0),IF($X91=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X91=3,1,IF($X91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AO$7+$J91-1),$J91))","v":""},"",{"$f":"IF(L91=\"\", \"\", IF($X91=0,$V91,IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$T$7+$X91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91)))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$CE$7+$K91-1)*$F91)","v":""},"","","","","","","","","","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,IF($AK91=0,$W91,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1)*$F91)))","v":""},"",{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$V$7)*$F91)","v":""}]
[0.71312070258453508,0.66043423952763936,{"$f":"IF(Inventory!AH91=Inventory!$C$1032,0.5,1)*B92","v":0.66043423952763936},{"$f":"Inventory!C91","v":0},{"$f":"Inventory!E91","v":0},{"$f":"Inventory!W91","v":""},{"$f":"'Year 03'!AM92","v":""},{"$f":"IF($J92='Year 03'!$J92,'Year 03'!H92,$J92)","v":""},{"$f":"IF($J92='Year 03'!$J92,'Year 03'!I92,$J92)","v":""},{"$f":"'Year 03'!AN92","v":""},"",{"$f":"IF(E92 = 0, \"\", MATCH($E92,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!BA$7+$J92-1))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$W$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AB$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,1,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0)*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},"","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$B$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$F$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$O$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$BF$7+$K92-1))","v":""},{"$f":"IF(L92=\"\", \"\", VLOOKUP(X92,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,P92,IF($X92=1,IF(Z$9=$G92,(1-$M92),0),IF($X92=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,Q92,IF($X92=1,IF(AA$9=$G92,(1-$M92),0),IF($X92=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,R92,IF($X92=1,IF(AB$9=$G92,(1-$M92),0),IF($X92=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,S92,IF($X92=1,IF(AC$9=$G92,(1-$M92),0),IF($X92=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X92=3,1,IF($X92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AO$7+$J92-1),$J92))","v":""},"",{"$f":"IF(L92=\"\", \"\", IF($X92=0,$V92,IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$T$7+$X92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92)))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$CE$7+$K92-1)*$F92)","v":""},"","","","","","","","","","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,IF($AK92=0,$W92,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1)*$F92)))","v":""},"",{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$V$7)*$F92)","v":""}]
[0.98870299883161816,0.27875060308195698,{"$f":"IF(Inventory!AH92=Inventory!$C$1032,0.5,1)*B93","v":0.27875060308195698},{"$f":"Inventory!C92","v":0},{"$f":"Inventory!E92","v":0},{"$f":"Inventory!W92","v":""},{"$f":"'Year 03'!AM93","v":""},{"$f":"IF($J93='Year 03'!$J93,'Year 03'!H93,$J93)","v":""},{"$f":"IF($J93='Year 03'!$J93,'Year 03'!I93,$J93)","v":""},{"$f":"'Year 03'!AN93","v":""},"",{"$f":"IF(E93 = 0, \"\", MATCH($E93,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!BA$7+$J93-1))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$W$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AB$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,1,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0)*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},"","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$B$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$F$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$O$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$BF$7+$K93-1))","v":""},{"$f":"IF(L93=\"\", \"\", VLOOKUP(X93,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,P93,IF($X93=1,IF(Z$9=$G93,(1-$M93),0),IF($X93=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,Q93,IF($X93=1,IF(AA$9=$G93,(1-$M93),0),IF($X93=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,R93,IF($X93=1,IF(AB$9=$G93,(1-$M93),0),IF($X93=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,S93,IF($X93=1,IF(AC$9=$G93,(1-$M93),0),IF($X93=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X93=3,1,IF($X93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AO$7+$J93-1),$J93))","v":""},"",{"$f":"IF(L93=\"\", \"\", IF($X93=0,$V93,IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$T$7+$X93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93)))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$CE$7+$K93-1)*$F93)","v":""},"","","","","","","","","","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,IF($AK93=0,$W93,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1)*$F93)))","v":""},"",{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$V$7)*$F93)","v":""}]
[0.12337953671860835,0.9766306733948229,{"$f":"IF(Inventory!AH93=Inventory!$C$1032,0.5,1)*B94","v":0.9766306733948229},{"$f":"Inventory!C93","v":0},{"$f":"Inventory!E93","v":0},{"$f":"Inventory!W93","v":""},{"$f":"'Year 03'!AM94","v":""},{"$f":"IF($J94='Year 03'!$J94,'Year 03'!H94,$J94)","v":""},{"$f":"IF($J94='Year 03'!$J94,'Year 03'!I94,$J94)","v":""},{"$f":"'Year 03'!AN94","v":""},"",{"$f":"IF(E94 = 0, \"\", MATCH($E94,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!BA$7+$J94-1))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$W$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AB$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,1,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0)*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},"","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$B$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$F$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$O$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$BF$7+$K94-1))","v":""},{"$f":"IF(L94=\"\", \"\", VLOOKUP(X94,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,P94,IF($X94=1,IF(Z$9=$G94,(1-$M94),0),IF($X94=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,Q94,IF($X94=1,IF(AA$9=$G94,(1-$M94),0),IF($X94=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,R94,IF($X94=1,IF(AB$9=$G94,(1-$M94),0),IF($X94=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,S94,IF($X94=1,IF(AC$9=$G94,(1-$M94),0),IF($X94=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X94=3,1,IF($X94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AO$7+$J94-1),$J94))","v":""},"",{"$f":"IF(L94=\"\", \"\", IF($X94=0,$V94,IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$T$7+$X94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94)))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$CE$7+$K94-1)*$F94)","v":""},"","","","","","","","","","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,IF($AK94=0,$W94,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1)*$F94)))","v":""},"",{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$V$7)*$F94)","v":""}]
[0.73937737106349843,0.29505375574976966,{"$f":"IF(Inventory!AH94=Inventory!$C$1032,0.5,1)*B95","v":0.29505375574976966},{"$f":"Inventory!C94","v":0},{"$f":"Inventory!E94","v":0},{"$f":"Inventory!W94","v":""},{"$f":"'Year 03'!AM95","v":""},{"$f":"IF($J95='Year 03'!$J95,'Year 03'!H95,$J95)","v":""},{"$f":"IF($J95='Year 03'!$J95,'Year 03'!I95,$J95)","v":""},{"$f":"'Year 03'!AN95","v":""},"",{"$f":"IF(E95 = 0, \"\", MATCH($E95,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!BA$7+$J95-1))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$W$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AB$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,1,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0)*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},"","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$B$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$F$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$O$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$BF$7+$K95-1))","v":""},{"$f":"IF(L95=\"\", \"\", VLOOKUP(X95,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,P95,IF($X95=1,IF(Z$9=$G95,(1-$M95),0),IF($X95=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,Q95,IF($X95=1,IF(AA$9=$G95,(1-$M95),0),IF($X95=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,R95,IF($X95=1,IF(AB$9=$G95,(1-$M95),0),IF($X95=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,S95,IF($X95=1,IF(AC$9=$G95,(1-$M95),0),IF($X95=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X95=3,1,IF($X95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AO$7+$J95-1),$J95))","v":""},"",{"$f":"IF(L95=\"\", \"\", IF($X95=0,$V95,IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$T$7+$X95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95)))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$CE$7+$K95-1)*$F95)","v":""},"","","","","","","","","","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,IF($AK95=0,$W95,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1)*$F95)))","v":""},"",{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$V$7)*$F95)","v":""}]
[0.22140669517900136,0.4350130930640731,{"$f":"IF(Inventory!AH95=Inventory!$C$1032,0.5,1)*B96","v":0.4350130930640731},{"$f":"Inventory!C95","v":0},{"$f":"Inventory!E95","v":0},{"$f":"Inventory!W95","v":""},{"$f":"'Year 03'!AM96","v":""},{"$f":"IF($J96='Year 03'!$J96,'Year 03'!H96,$J96)","v":""},{"$f":"IF($J96='Year 03'!$J96,'Year 03'!I96,$J96)","v":""},{"$f":"'Year 03'!AN96","v":""},"",{"$f":"IF(E96 = 0, \"\", MATCH($E96,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!BA$7+$J96-1))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$W$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AB$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,1,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0)*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},"","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$B$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$F$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$O$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$BF$7+$K96-1))","v":""},{"$f":"IF(L96=\"\", \"\", VLOOKUP(X96,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,P96,IF($X96=1,IF(Z$9=$G96,(1-$M96),0),IF($X96=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,Q96,IF($X96=1,IF(AA$9=$G96,(1-$M96),0),IF($X96=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,R96,IF($X96=1,IF(AB$9=$G96,(1-$M96),0),IF($X96=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,S96,IF($X96=1,IF(AC$9=$G96,(1-$M96),0),IF($X96=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X96=3,1,IF($X96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AO$7+$J96-1),$J96))","v":""},"",{"$f":"IF(L96=\"\", \"\", IF($X96=0,$V96,IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$T$7+$X96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96)))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$CE$7+$K96-1)*$F96)","v":""},"","","","","","","","","","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,IF($AK96=0,$W96,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1)*$F96)))","v":""},"",{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$V$7)*$F96)","v":""}]
[0.37930265138267794,0.44941962908326283,{"$f":"IF(Inventory!AH96=Inventory!$C$1032,0.5,1)*B97","v":0.44941962908326283},{"$f":"Inventory!C96","v":0},{"$f":"Inventory!E96","v":0},{"$f":"Inventory!W96","v":""},{"$f":"'Year 03'!AM97","v":""},{"$f":"IF($J97='Year 03'!$J97,'Year 03'!H97,$J97)","v":""},{"$f":"IF($J97='Year 03'!$J97,'Year 03'!I97,$J97)","v":""},{"$f":"'Year 03'!AN97","v":""},"",{"$f":"IF(E97 = 0, \"\", MATCH($E97,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!BA$7+$J97-1))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$W$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AB$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,1,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0)*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},"","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$B$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$F$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$O$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$BF$7+$K97-1))","v":""},{"$f":"IF(L97=\"\", \"\", VLOOKUP(X97,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,P97,IF($X97=1,IF(Z$9=$G97,(1-$M97),0),IF($X97=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,Q97,IF($X97=1,IF(AA$9=$G97,(1-$M97),0),IF($X97=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,R97,IF($X97=1,IF(AB$9=$G97,(1-$M97),0),IF($X97=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,S97,IF($X97=1,IF(AC$9=$G97,(1-$M97),0),IF($X97=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X97=3,1,IF($X97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AO$7+$J97-1),$J97))","v":""},"",{"$f":"IF(L97=\"\", \"\", IF($X97=0,$V97,IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$T$7+$X97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97)))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$CE$7+$K97-1)*$F97)","v":""},"","","","","","","","","","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,IF($AK97=0,$W97,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1)*$F97)))","v":""},"",{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$V$7)*$F97)","v":""}]
[0.83549132337262133,4.6863904604666162E-2,{"$f":"IF(Inventory!AH97=Inventory!$C$1032,0.5,1)*B98","v":4.6863904604666162E-2},{"$f":"Inventory!C97","v":0},{"$f":"Inventory!E97","v":0},{"$f":"Inventory!W97","v":""},{"$f":"'Year 03'!AM98","v":""},{"$f":"IF($J98='Year 03'!$J98,'Year 03'!H98,$J98)","v":""},{"$f":"IF($J98='Year 03'!$J98,'Year 03'!I98,$J98)","v":""},{"$f":"'Year 03'!AN98","v":""},"",{"$f":"IF(E98 = 0, \"\", MATCH($E98,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!BA$7+$J98-1))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$W$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AB$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,1,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0)*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},"","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$B$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$F$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$O$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$BF$7+$K98-1))","v":""},{"$f":"IF(L98=\"\", \"\", VLOOKUP(X98,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,P98,IF($X98=1,IF(Z$9=$G98,(1-$M98),0),IF($X98=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,Q98,IF($X98=1,IF(AA$9=$G98,(1-$M98),0),IF($X98=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,R98,IF($X98=1,IF(AB$9=$G98,(1-$M98),0),IF($X98=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,S98,IF($X98=1,IF(AC$9=$G98,(1-$M98),0),IF($X98=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X98=3,1,IF($X98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AO$7+$J98-1),$J98))","v":""},"",{"$f":"IF(L98=\"\", \"\", IF($X98=0,$V98,IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$T$7+$X98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98)))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$CE$7+$K98-1)*$F98)","v":""},"","","","","","","","","","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,IF($AK98=0,$W98,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1)*$F98)))","v":""},"",{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$V$7)*$F98)","v":""}]
[0.69882029523862665,0.53643700543528128,{"$f":"IF(Inventory!AH98=Inventory!$C$1032,0.5,1)*B99","v":0.53643700543528128},{"$f":"Inventory!C98","v":0},{"$f":"Inventory!E98","v":0},{"$f":"Inventory!W98","v":""},{"$f":"'Year 03'!AM99","v":""},{"$f":"IF($J99='Year 03'!$J99,'Year 03'!H99,$J99)","v":""},{"$f":"IF($J99='Year 03'!$J99,'Year 03'!I99,$J99)","v":""},{"$f":"'Year 03'!AN99","v":""},"",{"$f":"IF(E99 = 0, \"\", MATCH($E99,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!BA$7+$J99-1))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$W$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AB$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,1,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0)*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},"","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$B$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$F$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$O$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$BF$7+$K99-1))","v":""},{"$f":"IF(L99=\"\", \"\", VLOOKUP(X99,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,P99,IF($X99=1,IF(Z$9=$G99,(1-$M99),0),IF($X99=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,Q99,IF($X99=1,IF(AA$9=$G99,(1-$M99),0),IF($X99=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,R99,IF($X99=1,IF(AB$9=$G99,(1-$M99),0),IF($X99=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,S99,IF($X99=1,IF(AC$9=$G99,(1-$M99),0),IF($X99=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X99=3,1,IF($X99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AO$7+$J99-1),$J99))","v":""},"",{"$f":"IF(L99=\"\", \"\", IF($X99=0,$V99,IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$T$7+$X99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99)))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$CE$7+$K99-1)*$F99)","v":""},"","","","","","","","","","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,IF($AK99=0,$W99,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1)*$F99)))","v":""},"",{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$V$7)*$F99)","v":""}]
[0.60337111786525932,0.20046538681680892,{"$f":"IF(Inventory!AH99=Inventory!$C$1032,0.5,1)*B100","v":0.20046538681680892},{"$f":"Inventory!C99","v":0},{"$f":"Inventory!E99","v":0},{"$f":"Inventory!W99","v":""},{"$f":"'Year 03'!AM100","v":""},{"$f":"IF($J100='Year 03'!$J100,'Year 03'!H100,$J100)","v":""},{"$f":"IF($J100='Year 03'!$J100,'Year 03'!I100,$J100)","v":""},{"$f":"'Year 03'!AN100","v":""},"",{"$f":"IF(E100 = 0, \"\", MATCH($E100,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!BA$7+$J100-1))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$W$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AB$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,1,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0)*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},"","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$B$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$F$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$O$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$BF$7+$K100-1))","v":""},{"$f":"IF(L100=\"\", \"\", VLOOKUP(X100,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,P100,IF($X100=1,IF(Z$9=$G100,(1-$M100),0),IF($X100=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,Q100,IF($X100=1,IF(AA$9=$G100,(1-$M100),0),IF($X100=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,R100,IF($X100=1,IF(AB$9=$G100,(1-$M100),0),IF($X100=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,S100,IF($X100=1,IF(AC$9=$G100,(1-$M100),0),IF($X100=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X100=3,1,IF($X100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AO$7+$J100-1),$J100))","v":""},"",{"$f":"IF(L100=\"\", \"\", IF($X100=0,$V100,IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$T$7+$X100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100)))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$CE$7+$K100-1)*$F100)","v":""},"","","","","","","","","","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,IF($AK100=0,$W100,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1)*$F100)))","v":""},"",{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$V$7)*$F100)","v":""}]
[0.84509697697648256,0.120596698151066,{"$f":"IF(Inventory!AH100=Inventory!$C$1032,0.5,1)*B101","v":0.120596698151066},{"$f":"Inventory!C100","v":0},{"$f":"Inventory!E100","v":0},{"$f":"Inventory!W100","v":""},{"$f":"'Year 03'!AM101","v":""},{"$f":"IF($J101='Year 03'!$J101,'Year 03'!H101,$J101)","v":""},{"$f":"IF($J101='Year 03'!$J101,'Year 03'!I101,$J101)","v":""},{"$f":"'Year 03'!AN101","v":""},"",{"$f":"IF(E101 = 0, \"\", MATCH($E101,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!BA$7+$J101-1))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$W$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AB$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,1,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0)*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},"","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$B$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$F$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$O$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$BF$7+$K101-1))","v":""},{"$f":"IF(L101=\"\", \"\", VLOOKUP(X101,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,P101,IF($X101=1,IF(Z$9=$G101,(1-$M101),0),IF($X101=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,Q101,IF($X101=1,IF(AA$9=$G101,(1-$M101),0),IF($X101=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,R101,IF($X101=1,IF(AB$9=$G101,(1-$M101),0),IF($X101=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,S101,IF($X101=1,IF(AC$9=$G101,(1-$M101),0),IF($X101=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X101=3,1,IF($X101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AO$7+$J101-1),$J101))","v":""},"",{"$f":"IF(L101=\"\", \"\", IF($X101=0,$V101,IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$T$7+$X101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101)))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$CE$7+$K101-1)*$F101)","v":""},"","","","","","","","","","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,IF($AK101=0,$W101,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1)*$F101)))","v":""},"",{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$V$7)*$F101)","v":""}]
[0.99208038615563643,0.64801651165307883,{"$f":"IF(Inventory!AH101=Inventory!$C$1032,0.5,1)*B102","v":0.64801651165307883},{"$f":"Inventory!C101","v":0},{"$f":"Inventory!E101","v":0},{"$f":"Inventory!W101","v":""},{"$f":"'Year 03'!AM102","v":""},{"$f":"IF($J102='Year 03'!$J102,'Year 03'!H102,$J102)","v":""},{"$f":"IF($J102='Year 03'!$J102,'Year 03'!I102,$J102)","v":""},{"$f":"'Year 03'!AN102","v":""},"",{"$f":"IF(E102 = 0, \"\", MATCH($E102,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!BA$7+$J102-1))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$W$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AB$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,1,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0)*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},"","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$B$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$F$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$O$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$BF$7+$K102-1))","v":""},{"$f":"IF(L102=\"\", \"\", VLOOKUP(X102,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,P102,IF($X102=1,IF(Z$9=$G102,(1-$M102),0),IF($X102=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,Q102,IF($X102=1,IF(AA$9=$G102,(1-$M102),0),IF($X102=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,R102,IF($X102=1,IF(AB$9=$G102,(1-$M102),0),IF($X102=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,S102,IF($X102=1,IF(AC$9=$G102,(1-$M102),0),IF($X102=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X102=3,1,IF($X102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AO$7+$J102-1),$J102))","v":""},"",{"$f":"IF(L102=\"\", \"\", IF($X102=0,$V102,IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$T$7+$X102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102)))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$CE$7+$K102-1)*$F102)","v":""},"","","","","","","","","","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,IF($AK102=0,$W102,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1)*$F102)))","v":""},"",{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$V$7)*$F102)","v":""}]
[1.1337457579902899E-2,0.76412836894871361,{"$f":"IF(Inventory!AH102=Inventory!$C$1032,0.5,1)*B103","v":0.76412836894871361},{"$f":"Inventory!C102","v":0},{"$f":"Inventory!E102","v":0},{"$f":"Inventory!W102","v":""},{"$f":"'Year 03'!AM103","v":""},{"$f":"IF($J103='Year 03'!$J103,'Year 03'!H103,$J103)","v":""},{"$f":"IF($J103='Year 03'!$J103,'Year 03'!I103,$J103)","v":""},{"$f":"'Year 03'!AN103","v":""},"",{"$f":"IF(E103 = 0, \"\", MATCH($E103,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!BA$7+$J103-1))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$W$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AB$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,1,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0)*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},"","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$B$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$F$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$O$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$BF$7+$K103-1))","v":""},{"$f":"IF(L103=\"\", \"\", VLOOKUP(X103,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,P103,IF($X103=1,IF(Z$9=$G103,(1-$M103),0),IF($X103=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,Q103,IF($X103=1,IF(AA$9=$G103,(1-$M103),0),IF($X103=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,R103,IF($X103=1,IF(AB$9=$G103,(1-$M103),0),IF($X103=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,S103,IF($X103=1,IF(AC$9=$G103,(1-$M103),0),IF($X103=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X103=3,1,IF($X103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AO$7+$J103-1),$J103))","v":""},"",{"$f":"IF(L103=\"\", \"\", IF($X103=0,$V103,IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$T$7+$X103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103)))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$CE$7+$K103-1)*$F103)","v":""},"","","","","","","","","","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,IF($AK103=0,$W103,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1)*$F103)))","v":""},"",{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$V$7)*$F103)","v":""}]
[0.38425166217179318,0.59962263772686719,{"$f":"IF(Inventory!AH103=Inventory!$C$1032,0.5,1)*B104","v":0.59962263772686719},{"$f":"Inventory!C103","v":0},{"$f":"Inventory!E103","v":0},{"$f":"Inventory!W103","v":""},{"$f":"'Year 03'!AM104","v":""},{"$f":"IF($J104='Year 03'!$J104,'Year 03'!H104,$J104)","v":""},{"$f":"IF($J104='Year 03'!$J104,'Year 03'!I104,$J104)","v":""},{"$f":"'Year 03'!AN104","v":""},"",{"$f":"IF(E104 = 0, \"\", MATCH($E104,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!BA$7+$J104-1))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$W$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AB$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,1,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0)*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},"","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$B$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$F$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$O$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$BF$7+$K104-1))","v":""},{"$f":"IF(L104=\"\", \"\", VLOOKUP(X104,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,P104,IF($X104=1,IF(Z$9=$G104,(1-$M104),0),IF($X104=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,Q104,IF($X104=1,IF(AA$9=$G104,(1-$M104),0),IF($X104=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,R104,IF($X104=1,IF(AB$9=$G104,(1-$M104),0),IF($X104=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,S104,IF($X104=1,IF(AC$9=$G104,(1-$M104),0),IF($X104=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X104=3,1,IF($X104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AO$7+$J104-1),$J104))","v":""},"",{"$f":"IF(L104=\"\", \"\", IF($X104=0,$V104,IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$T$7+$X104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104)))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$CE$7+$K104-1)*$F104)","v":""},"","","","","","","","","","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,IF($AK104=0,$W104,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1)*$F104)))","v":""},"",{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$V$7)*$F104)","v":""}]
[0.63786552931505425,0.97192520797844328,{"$f":"IF(Inventory!AH104=Inventory!$C$1032,0.5,1)*B105","v":0.97192520797844328},{"$f":"Inventory!C104","v":0},{"$f":"Inventory!E104","v":0},{"$f":"Inventory!W104","v":""},{"$f":"'Year 03'!AM105","v":""},{"$f":"IF($J105='Year 03'!$J105,'Year 03'!H105,$J105)","v":""},{"$f":"IF($J105='Year 03'!$J105,'Year 03'!I105,$J105)","v":""},{"$f":"'Year 03'!AN105","v":""},"",{"$f":"IF(E105 = 0, \"\", MATCH($E105,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!BA$7+$J105-1))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$W$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AB$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,1,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0)*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},"","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$B$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$F$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$O$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$BF$7+$K105-1))","v":""},{"$f":"IF(L105=\"\", \"\", VLOOKUP(X105,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,P105,IF($X105=1,IF(Z$9=$G105,(1-$M105),0),IF($X105=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,Q105,IF($X105=1,IF(AA$9=$G105,(1-$M105),0),IF($X105=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,R105,IF($X105=1,IF(AB$9=$G105,(1-$M105),0),IF($X105=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,S105,IF($X105=1,IF(AC$9=$G105,(1-$M105),0),IF($X105=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X105=3,1,IF($X105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AO$7+$J105-1),$J105))","v":""},"",{"$f":"IF(L105=\"\", \"\", IF($X105=0,$V105,IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$T$7+$X105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105)))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$CE$7+$K105-1)*$F105)","v":""},"","","","","","","","","","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,IF($AK105=0,$W105,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1)*$F105)))","v":""},"",{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$V$7)*$F105)","v":""}]
[0.5915983661587696,0.96424807766334664,{"$f":"IF(Inventory!AH105=Inventory!$C$1032,0.5,1)*B106","v":0.96424807766334664},{"$f":"Inventory!C105","v":0},{"$f":"Inventory!E105","v":0},{"$f":"Inventory!W105","v":""},{"$f":"'Year 03'!AM106","v":""},{"$f":"IF($J106='Year 03'!$J106,'Year 03'!H106,$J106)","v":""},{"$f":"IF($J106='Year 03'!$J106,'Year 03'!I106,$J106)","v":""},{"$f":"'Year 03'!AN106","v":""},"",{"$f":"IF(E106 = 0, \"\", MATCH($E106,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!BA$7+$J106-1))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$W$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AB$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,1,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0)*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},"","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$B$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$F$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$O$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$BF$7+$K106-1))","v":""},{"$f":"IF(L106=\"\", \"\", VLOOKUP(X106,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,P106,IF($X106=1,IF(Z$9=$G106,(1-$M106),0),IF($X106=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,Q106,IF($X106=1,IF(AA$9=$G106,(1-$M106),0),IF($X106=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,R106,IF($X106=1,IF(AB$9=$G106,(1-$M106),0),IF($X106=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,S106,IF($X106=1,IF(AC$9=$G106,(1-$M106),0),IF($X106=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X106=3,1,IF($X106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AO$7+$J106-1),$J106))","v":""},"",{"$f":"IF(L106=\"\", \"\", IF($X106=0,$V106,IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$T$7+$X106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106)))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$CE$7+$K106-1)*$F106)","v":""},"","","","","","","","","","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,IF($AK106=0,$W106,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1)*$F106)))","v":""},"",{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$V$7)*$F106)","v":""}]
[0.1829743176630988,0.86516442445714614,{"$f":"IF(Inventory!AH106=Inventory!$C$1032,0.5,1)*B107","v":0.86516442445714614},{"$f":"Inventory!C106","v":0},{"$f":"Inventory!E106","v":0},{"$f":"Inventory!W106","v":""},{"$f":"'Year 03'!AM107","v":""},{"$f":"IF($J107='Year 03'!$J107,'Year 03'!H107,$J107)","v":""},{"$f":"IF($J107='Year 03'!$J107,'Year 03'!I107,$J107)","v":""},{"$f":"'Year 03'!AN107","v":""},"",{"$f":"IF(E107 = 0, \"\", MATCH($E107,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!BA$7+$J107-1))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$W$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AB$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,1,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0)*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},"","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$B$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$F$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$O$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$BF$7+$K107-1))","v":""},{"$f":"IF(L107=\"\", \"\", VLOOKUP(X107,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,P107,IF($X107=1,IF(Z$9=$G107,(1-$M107),0),IF($X107=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,Q107,IF($X107=1,IF(AA$9=$G107,(1-$M107),0),IF($X107=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,R107,IF($X107=1,IF(AB$9=$G107,(1-$M107),0),IF($X107=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,S107,IF($X107=1,IF(AC$9=$G107,(1-$M107),0),IF($X107=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X107=3,1,IF($X107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AO$7+$J107-1),$J107))","v":""},"",{"$f":"IF(L107=\"\", \"\", IF($X107=0,$V107,IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$T$7+$X107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107)))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$CE$7+$K107-1)*$F107)","v":""},"","","","","","","","","","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,IF($AK107=0,$W107,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1)*$F107)))","v":""},"",{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$V$7)*$F107)","v":""}]
[0.89567765910375075,0.73443816864014844,{"$f":"IF(Inventory!AH107=Inventory!$C$1032,0.5,1)*B108","v":0.73443816864014844},{"$f":"Inventory!C107","v":0},{"$f":"Inventory!E107","v":0},{"$f":"Inventory!W107","v":""},{"$f":"'Year 03'!AM108","v":""},{"$f":"IF($J108='Year 03'!$J108,'Year 03'!H108,$J108)","v":""},{"$f":"IF($J108='Year 03'!$J108,'Year 03'!I108,$J108)","v":""},{"$f":"'Year 03'!AN108","v":""},"",{"$f":"IF(E108 = 0, \"\", MATCH($E108,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!BA$7+$J108-1))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$W$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AB$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,1,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0)*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},"","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$B$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$F$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$O$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$BF$7+$K108-1))","v":""},{"$f":"IF(L108=\"\", \"\", VLOOKUP(X108,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,P108,IF($X108=1,IF(Z$9=$G108,(1-$M108),0),IF($X108=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,Q108,IF($X108=1,IF(AA$9=$G108,(1-$M108),0),IF($X108=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,R108,IF($X108=1,IF(AB$9=$G108,(1-$M108),0),IF($X108=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,S108,IF($X108=1,IF(AC$9=$G108,(1-$M108),0),IF($X108=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X108=3,1,IF($X108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AO$7+$J108-1),$J108))","v":""},"",{"$f":"IF(L108=\"\", \"\", IF($X108=0,$V108,IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$T$7+$X108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108)))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$CE$7+$K108-1)*$F108)","v":""},"","","","","","","","","","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,IF($AK108=0,$W108,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1)*$F108)))","v":""},"",{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$V$7)*$F108)","v":""}]
[0.52224108627313848,0.65553794971280799,{"$f":"IF(Inventory!AH108=Inventory!$C$1032,0.5,1)*B109","v":0.65553794971280799},{"$f":"Inventory!C108","v":0},{"$f":"Inventory!E108","v":0},{"$f":"Inventory!W108","v":""},{"$f":"'Year 03'!AM109","v":""},{"$f":"IF($J109='Year 03'!$J109,'Year 03'!H109,$J109)","v":""},{"$f":"IF($J109='Year 03'!$J109,'Year 03'!I109,$J109)","v":""},{"$f":"'Year 03'!AN109","v":""},"",{"$f":"IF(E109 = 0, \"\", MATCH($E109,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!BA$7+$J109-1))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$W$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AB$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,1,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0)*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},"","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$B$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$F$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$O$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$BF$7+$K109-1))","v":""},{"$f":"IF(L109=\"\", \"\", VLOOKUP(X109,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,P109,IF($X109=1,IF(Z$9=$G109,(1-$M109),0),IF($X109=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,Q109,IF($X109=1,IF(AA$9=$G109,(1-$M109),0),IF($X109=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,R109,IF($X109=1,IF(AB$9=$G109,(1-$M109),0),IF($X109=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,S109,IF($X109=1,IF(AC$9=$G109,(1-$M109),0),IF($X109=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X109=3,1,IF($X109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AO$7+$J109-1),$J109))","v":""},"",{"$f":"IF(L109=\"\", \"\", IF($X109=0,$V109,IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$T$7+$X109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109)))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$CE$7+$K109-1)*$F109)","v":""},"","","","","","","","","","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,IF($AK109=0,$W109,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1)*$F109)))","v":""},"",{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$V$7)*$F109)","v":""}]
[0.70496661167006147,0.53037333879086679,{"$f":"IF(Inventory!AH109=Inventory!$C$1032,0.5,1)*B110","v":0.53037333879086679},{"$f":"Inventory!C109","v":0},{"$f":"Inventory!E109","v":0},{"$f":"Inventory!W109","v":""},{"$f":"'Year 03'!AM110","v":""},{"$f":"IF($J110='Year 03'!$J110,'Year 03'!H110,$J110)","v":""},{"$f":"IF($J110='Year 03'!$J110,'Year 03'!I110,$J110)","v":""},{"$f":"'Year 03'!AN110","v":""},"",{"$f":"IF(E110 = 0, \"\", MATCH($E110,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!BA$7+$J110-1))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$W$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AB$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,1,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0)*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},"","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$B$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$F$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$O$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$BF$7+$K110-1))","v":""},{"$f":"IF(L110=\"\", \"\", VLOOKUP(X110,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,P110,IF($X110=1,IF(Z$9=$G110,(1-$M110),0),IF($X110=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,Q110,IF($X110=1,IF(AA$9=$G110,(1-$M110),0),IF($X110=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,R110,IF($X110=1,IF(AB$9=$G110,(1-$M110),0),IF($X110=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,S110,IF($X110=1,IF(AC$9=$G110,(1-$M110),0),IF($X110=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X110=3,1,IF($X110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AO$7+$J110-1),$J110))","v":""},"",{"$f":"IF(L110=\"\", \"\", IF($X110=0,$V110,IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$T$7+$X110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110)))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$CE$7+$K110-1)*$F110)","v":""},"","","","","","","","","","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,IF($AK110=0,$W110,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1)*$F110)))","v":""},"",{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$V$7)*$F110)","v":""}]
[0.24177901401707325,0.19162966799059389,{"$f":"IF(Inventory!AH110=Inventory!$C$1032,0.5,1)*B111","v":0.19162966799059389},{"$f":"Inventory!C110","v":0},{"$f":"Inventory!E110","v":0},{"$f":"Inventory!W110","v":""},{"$f":"'Year 03'!AM111","v":""},{"$f":"IF($J111='Year 03'!$J111,'Year 03'!H111,$J111)","v":""},{"$f":"IF($J111='Year 03'!$J111,'Year 03'!I111,$J111)","v":""},{"$f":"'Year 03'!AN111","v":""},"",{"$f":"IF(E111 = 0, \"\", MATCH($E111,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!BA$7+$J111-1))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$W$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AB$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,1,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0)*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},"","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$B$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$F$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$O$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$BF$7+$K111-1))","v":""},{"$f":"IF(L111=\"\", \"\", VLOOKUP(X111,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,P111,IF($X111=1,IF(Z$9=$G111,(1-$M111),0),IF($X111=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,Q111,IF($X111=1,IF(AA$9=$G111,(1-$M111),0),IF($X111=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,R111,IF($X111=1,IF(AB$9=$G111,(1-$M111),0),IF($X111=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,S111,IF($X111=1,IF(AC$9=$G111,(1-$M111),0),IF($X111=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X111=3,1,IF($X111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AO$7+$J111-1),$J111))","v":""},"",{"$f":"IF(L111=\"\", \"\", IF($X111=0,$V111,IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$T$7+$X111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111)))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$CE$7+$K111-1)*$F111)","v":""},"","","","","","","","","","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,IF($AK111=0,$W111,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1)*$F111)))","v":""},"",{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$V$7)*$F111)","v":""}]
[0.89956060546514194,0.29153342700041285,{"$f":"IF(Inventory!AH111=Inventory!$C$1032,0.5,1)*B112","v":0.29153342700041285},{"$f":"Inventory!C111","v":0},{"$f":"Inventory!E111","v":0},{"$f":"Inventory!W111","v":""},{"$f":"'Year 03'!AM112","v":""},{"$f":"IF($J112='Year 03'!$J112,'Year 03'!H112,$J112)","v":""},{"$f":"IF($J112='Year 03'!$J112,'Year 03'!I112,$J112)","v":""},{"$f":"'Year 03'!AN112","v":""},"",{"$f":"IF(E112 = 0, \"\", MATCH($E112,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!BA$7+$J112-1))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$W$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AB$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,1,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0)*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},"","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$B$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$F$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$O$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$BF$7+$K112-1))","v":""},{"$f":"IF(L112=\"\", \"\", VLOOKUP(X112,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,P112,IF($X112=1,IF(Z$9=$G112,(1-$M112),0),IF($X112=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,Q112,IF($X112=1,IF(AA$9=$G112,(1-$M112),0),IF($X112=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,R112,IF($X112=1,IF(AB$9=$G112,(1-$M112),0),IF($X112=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,S112,IF($X112=1,IF(AC$9=$G112,(1-$M112),0),IF($X112=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X112=3,1,IF($X112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AO$7+$J112-1),$J112))","v":""},"",{"$f":"IF(L112=\"\", \"\", IF($X112=0,$V112,IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$T$7+$X112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112)))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$CE$7+$K112-1)*$F112)","v":""},"","","","","","","","","","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,IF($AK112=0,$W112,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1)*$F112)))","v":""},"",{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$V$7)*$F112)","v":""}]
[0.72142833004013407,2.3482636973405246E-2,{"$f":"IF(Inventory!AH112=Inventory!$C$1032,0.5,1)*B113","v":2.3482636973405246E-2},{"$f":"Inventory!C112","v":0},{"$f":"Inventory!E112","v":0},{"$f":"Inventory!W112","v":""},{"$f":"'Year 03'!AM113","v":""},{"$f":"IF($J113='Year 03'!$J113,'Year 03'!H113,$J113)","v":""},{"$f":"IF($J113='Year 03'!$J113,'Year 03'!I113,$J113)","v":""},{"$f":"'Year 03'!AN113","v":""},"",{"$f":"IF(E113 = 0, \"\", MATCH($E113,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!BA$7+$J113-1))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$W$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AB$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,1,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0)*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},"","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$B$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$F$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$O$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$BF$7+$K113-1))","v":""},{"$f":"IF(L113=\"\", \"\", VLOOKUP(X113,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,P113,IF($X113=1,IF(Z$9=$G113,(1-$M113),0),IF($X113=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,Q113,IF($X113=1,IF(AA$9=$G113,(1-$M113),0),IF($X113=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,R113,IF($X113=1,IF(AB$9=$G113,(1-$M113),0),IF($X113=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,S113,IF($X113=1,IF(AC$9=$G113,(1-$M113),0),IF($X113=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X113=3,1,IF($X113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AO$7+$J113-1),$J113))","v":""},"",{"$f":"IF(L113=\"\", \"\", IF($X113=0,$V113,IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$T$7+$X113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113)))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$CE$7+$K113-1)*$F113)","v":""},"","","","","","","","","","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,IF($AK113=0,$W113,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1)*$F113)))","v":""},"",{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$V$7)*$F113)","v":""}]
[0.37007028658133134,0.32985289738725809,{"$f":"IF(Inventory!AH113=Inventory!$C$1032,0.5,1)*B114","v":0.32985289738725809},{"$f":"Inventory!C113","v":0},{"$f":"Inventory!E113","v":0},{"$f":"Inventory!W113","v":""},{"$f":"'Year 03'!AM114","v":""},{"$f":"IF($J114='Year 03'!$J114,'Year 03'!H114,$J114)","v":""},{"$f":"IF($J114='Year 03'!$J114,'Year 03'!I114,$J114)","v":""},{"$f":"'Year 03'!AN114","v":""},"",{"$f":"IF(E114 = 0, \"\", MATCH($E114,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!BA$7+$J114-1))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$W$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AB$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,1,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0)*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},"","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$B$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$F$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$O$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$BF$7+$K114-1))","v":""},{"$f":"IF(L114=\"\", \"\", VLOOKUP(X114,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,P114,IF($X114=1,IF(Z$9=$G114,(1-$M114),0),IF($X114=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,Q114,IF($X114=1,IF(AA$9=$G114,(1-$M114),0),IF($X114=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,R114,IF($X114=1,IF(AB$9=$G114,(1-$M114),0),IF($X114=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,S114,IF($X114=1,IF(AC$9=$G114,(1-$M114),0),IF($X114=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X114=3,1,IF($X114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AO$7+$J114-1),$J114))","v":""},"",{"$f":"IF(L114=\"\", \"\", IF($X114=0,$V114,IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$T$7+$X114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114)))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$CE$7+$K114-1)*$F114)","v":""},"","","","","","","","","","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,IF($AK114=0,$W114,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1)*$F114)))","v":""},"",{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$V$7)*$F114)","v":""}]
[0.64172259137423115,0.51341194231802678,{"$f":"IF(Inventory!AH114=Inventory!$C$1032,0.5,1)*B115","v":0.51341194231802678},{"$f":"Inventory!C114","v":0},{"$f":"Inventory!E114","v":0},{"$f":"Inventory!W114","v":""},{"$f":"'Year 03'!AM115","v":""},{"$f":"IF($J115='Year 03'!$J115,'Year 03'!H115,$J115)","v":""},{"$f":"IF($J115='Year 03'!$J115,'Year 03'!I115,$J115)","v":""},{"$f":"'Year 03'!AN115","v":""},"",{"$f":"IF(E115 = 0, \"\", MATCH($E115,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!BA$7+$J115-1))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$W$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AB$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,1,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0)*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},"","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$B$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$F$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$O$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$BF$7+$K115-1))","v":""},{"$f":"IF(L115=\"\", \"\", VLOOKUP(X115,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,P115,IF($X115=1,IF(Z$9=$G115,(1-$M115),0),IF($X115=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,Q115,IF($X115=1,IF(AA$9=$G115,(1-$M115),0),IF($X115=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,R115,IF($X115=1,IF(AB$9=$G115,(1-$M115),0),IF($X115=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,S115,IF($X115=1,IF(AC$9=$G115,(1-$M115),0),IF($X115=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X115=3,1,IF($X115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AO$7+$J115-1),$J115))","v":""},"",{"$f":"IF(L115=\"\", \"\", IF($X115=0,$V115,IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$T$7+$X115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115)))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$CE$7+$K115-1)*$F115)","v":""},"","","","","","","","","","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,IF($AK115=0,$W115,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1)*$F115)))","v":""},"",{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$V$7)*$F115)","v":""}]
[0.78314529367490526,0.70914336170790182,{"$f":"IF(Inventory!AH115=Inventory!$C$1032,0.5,1)*B116","v":0.70914336170790182},{"$f":"Inventory!C115","v":0},{"$f":"Inventory!E115","v":0},{"$f":"Inventory!W115","v":""},{"$f":"'Year 03'!AM116","v":""},{"$f":"IF($J116='Year 03'!$J116,'Year 03'!H116,$J116)","v":""},{"$f":"IF($J116='Year 03'!$J116,'Year 03'!I116,$J116)","v":""},{"$f":"'Year 03'!AN116","v":""},"",{"$f":"IF(E116 = 0, \"\", MATCH($E116,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!BA$7+$J116-1))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$W$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AB$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,1,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0)*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},"","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$B$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$F$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$O$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$BF$7+$K116-1))","v":""},{"$f":"IF(L116=\"\", \"\", VLOOKUP(X116,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,P116,IF($X116=1,IF(Z$9=$G116,(1-$M116),0),IF($X116=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,Q116,IF($X116=1,IF(AA$9=$G116,(1-$M116),0),IF($X116=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,R116,IF($X116=1,IF(AB$9=$G116,(1-$M116),0),IF($X116=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,S116,IF($X116=1,IF(AC$9=$G116,(1-$M116),0),IF($X116=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X116=3,1,IF($X116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AO$7+$J116-1),$J116))","v":""},"",{"$f":"IF(L116=\"\", \"\", IF($X116=0,$V116,IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$T$7+$X116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116)))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$CE$7+$K116-1)*$F116)","v":""},"","","","","","","","","","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,IF($AK116=0,$W116,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1)*$F116)))","v":""},"",{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$V$7)*$F116)","v":""}]
[8.5460040278674376E-2,0.75364540604832642,{"$f":"IF(Inventory!AH116=Inventory!$C$1032,0.5,1)*B117","v":0.75364540604832642},{"$f":"Inventory!C116","v":0},{"$f":"Inventory!E116","v":0},{"$f":"Inventory!W116","v":""},{"$f":"'Year 03'!AM117","v":""},{"$f":"IF($J117='Year 03'!$J117,'Year 03'!H117,$J117)","v":""},{"$f":"IF($J117='Year 03'!$J117,'Year 03'!I117,$J117)","v":""},{"$f":"'Year 03'!AN117","v":""},"",{"$f":"IF(E117 = 0, \"\", MATCH($E117,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!BA$7+$J117-1))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$W$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AB$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,1,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0)*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},"","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$B$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$F$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$O$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$BF$7+$K117-1))","v":""},{"$f":"IF(L117=\"\", \"\", VLOOKUP(X117,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,P117,IF($X117=1,IF(Z$9=$G117,(1-$M117),0),IF($X117=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,Q117,IF($X117=1,IF(AA$9=$G117,(1-$M117),0),IF($X117=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,R117,IF($X117=1,IF(AB$9=$G117,(1-$M117),0),IF($X117=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,S117,IF($X117=1,IF(AC$9=$G117,(1-$M117),0),IF($X117=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X117=3,1,IF($X117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AO$7+$J117-1),$J117))","v":""},"",{"$f":"IF(L117=\"\", \"\", IF($X117=0,$V117,IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$T$7+$X117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117)))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$CE$7+$K117-1)*$F117)","v":""},"","","","","","","","","","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,IF($AK117=0,$W117,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1)*$F117)))","v":""},"",{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$V$7)*$F117)","v":""}]
[0.50828459234642875,0.62027514959867869,{"$f":"IF(Inventory!AH117=Inventory!$C$1032,0.5,1)*B118","v":0.62027514959867869},{"$f":"Inventory!C117","v":0},{"$f":"Inventory!E117","v":0},{"$f":"Inventory!W117","v":""},{"$f":"'Year 03'!AM118","v":""},{"$f":"IF($J118='Year 03'!$J118,'Year 03'!H118,$J118)","v":""},{"$f":"IF($J118='Year 03'!$J118,'Year 03'!I118,$J118)","v":""},{"$f":"'Year 03'!AN118","v":""},"",{"$f":"IF(E118 = 0, \"\", MATCH($E118,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!BA$7+$J118-1))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$W$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AB$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,1,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0)*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},"","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$B$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$F$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$O$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$BF$7+$K118-1))","v":""},{"$f":"IF(L118=\"\", \"\", VLOOKUP(X118,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,P118,IF($X118=1,IF(Z$9=$G118,(1-$M118),0),IF($X118=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,Q118,IF($X118=1,IF(AA$9=$G118,(1-$M118),0),IF($X118=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,R118,IF($X118=1,IF(AB$9=$G118,(1-$M118),0),IF($X118=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,S118,IF($X118=1,IF(AC$9=$G118,(1-$M118),0),IF($X118=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X118=3,1,IF($X118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AO$7+$J118-1),$J118))","v":""},"",{"$f":"IF(L118=\"\", \"\", IF($X118=0,$V118,IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$T$7+$X118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118)))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$CE$7+$K118-1)*$F118)","v":""},"","","","","","","","","","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,IF($AK118=0,$W118,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1)*$F118)))","v":""},"",{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$V$7)*$F118)","v":""}]
[0.71111059504005736,0.60630802329711064,{"$f":"IF(Inventory!AH118=Inventory!$C$1032,0.5,1)*B119","v":0.60630802329711064},{"$f":"Inventory!C118","v":0},{"$f":"Inventory!E118","v":0},{"$f":"Inventory!W118","v":""},{"$f":"'Year 03'!AM119","v":""},{"$f":"IF($J119='Year 03'!$J119,'Year 03'!H119,$J119)","v":""},{"$f":"IF($J119='Year 03'!$J119,'Year 03'!I119,$J119)","v":""},{"$f":"'Year 03'!AN119","v":""},"",{"$f":"IF(E119 = 0, \"\", MATCH($E119,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!BA$7+$J119-1))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$W$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AB$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,1,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0)*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},"","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$B$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$F$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$O$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$BF$7+$K119-1))","v":""},{"$f":"IF(L119=\"\", \"\", VLOOKUP(X119,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,P119,IF($X119=1,IF(Z$9=$G119,(1-$M119),0),IF($X119=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,Q119,IF($X119=1,IF(AA$9=$G119,(1-$M119),0),IF($X119=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,R119,IF($X119=1,IF(AB$9=$G119,(1-$M119),0),IF($X119=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,S119,IF($X119=1,IF(AC$9=$G119,(1-$M119),0),IF($X119=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X119=3,1,IF($X119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AO$7+$J119-1),$J119))","v":""},"",{"$f":"IF(L119=\"\", \"\", IF($X119=0,$V119,IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$T$7+$X119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119)))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$CE$7+$K119-1)*$F119)","v":""},"","","","","","","","","","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,IF($AK119=0,$W119,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1)*$F119)))","v":""},"",{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$V$7)*$F119)","v":""}]
[0.30926572902223104,0.18569867191793721,{"$f":"IF(Inventory!AH119=Inventory!$C$1032,0.5,1)*B120","v":0.18569867191793721},{"$f":"Inventory!C119","v":0},{"$f":"Inventory!E119","v":0},{"$f":"Inventory!W119","v":""},{"$f":"'Year 03'!AM120","v":""},{"$f":"IF($J120='Year 03'!$J120,'Year 03'!H120,$J120)","v":""},{"$f":"IF($J120='Year 03'!$J120,'Year 03'!I120,$J120)","v":""},{"$f":"'Year 03'!AN120","v":""},"",{"$f":"IF(E120 = 0, \"\", MATCH($E120,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!BA$7+$J120-1))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$W$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AB$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,1,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0)*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},"","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$B$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$F$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$O$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$BF$7+$K120-1))","v":""},{"$f":"IF(L120=\"\", \"\", VLOOKUP(X120,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,P120,IF($X120=1,IF(Z$9=$G120,(1-$M120),0),IF($X120=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,Q120,IF($X120=1,IF(AA$9=$G120,(1-$M120),0),IF($X120=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,R120,IF($X120=1,IF(AB$9=$G120,(1-$M120),0),IF($X120=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,S120,IF($X120=1,IF(AC$9=$G120,(1-$M120),0),IF($X120=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X120=3,1,IF($X120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AO$7+$J120-1),$J120))","v":""},"",{"$f":"IF(L120=\"\", \"\", IF($X120=0,$V120,IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$T$7+$X120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120)))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$CE$7+$K120-1)*$F120)","v":""},"","","","","","","","","","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,IF($AK120=0,$W120,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1)*$F120)))","v":""},"",{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$V$7)*$F120)","v":""}]
[0.932988340251799,0.59554174829501261,{"$f":"IF(Inventory!AH120=Inventory!$C$1032,0.5,1)*B121","v":0.59554174829501261},{"$f":"Inventory!C120","v":0},{"$f":"Inventory!E120","v":0},{"$f":"Inventory!W120","v":""},{"$f":"'Year 03'!AM121","v":""},{"$f":"IF($J121='Year 03'!$J121,'Year 03'!H121,$J121)","v":""},{"$f":"IF($J121='Year 03'!$J121,'Year 03'!I121,$J121)","v":""},{"$f":"'Year 03'!AN121","v":""},"",{"$f":"IF(E121 = 0, \"\", MATCH($E121,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!BA$7+$J121-1))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$W$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AB$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,1,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0)*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},"","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$B$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$F$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$O$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$BF$7+$K121-1))","v":""},{"$f":"IF(L121=\"\", \"\", VLOOKUP(X121,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,P121,IF($X121=1,IF(Z$9=$G121,(1-$M121),0),IF($X121=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,Q121,IF($X121=1,IF(AA$9=$G121,(1-$M121),0),IF($X121=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,R121,IF($X121=1,IF(AB$9=$G121,(1-$M121),0),IF($X121=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,S121,IF($X121=1,IF(AC$9=$G121,(1-$M121),0),IF($X121=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X121=3,1,IF($X121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AO$7+$J121-1),$J121))","v":""},"",{"$f":"IF(L121=\"\", \"\", IF($X121=0,$V121,IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$T$7+$X121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121)))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$CE$7+$K121-1)*$F121)","v":""},"","","","","","","","","","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,IF($AK121=0,$W121,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1)*$F121)))","v":""},"",{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$V$7)*$F121)","v":""}]
[0.98636487725869815,0.25526573020434629,{"$f":"IF(Inventory!AH121=Inventory!$C$1032,0.5,1)*B122","v":0.25526573020434629},{"$f":"Inventory!C121","v":0},{"$f":"Inventory!E121","v":0},{"$f":"Inventory!W121","v":""},{"$f":"'Year 03'!AM122","v":""},{"$f":"IF($J122='Year 03'!$J122,'Year 03'!H122,$J122)","v":""},{"$f":"IF($J122='Year 03'!$J122,'Year 03'!I122,$J122)","v":""},{"$f":"'Year 03'!AN122","v":""},"",{"$f":"IF(E122 = 0, \"\", MATCH($E122,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!BA$7+$J122-1))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$W$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AB$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,1,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0)*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},"","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$B$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$F$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$O$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$BF$7+$K122-1))","v":""},{"$f":"IF(L122=\"\", \"\", VLOOKUP(X122,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,P122,IF($X122=1,IF(Z$9=$G122,(1-$M122),0),IF($X122=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,Q122,IF($X122=1,IF(AA$9=$G122,(1-$M122),0),IF($X122=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,R122,IF($X122=1,IF(AB$9=$G122,(1-$M122),0),IF($X122=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,S122,IF($X122=1,IF(AC$9=$G122,(1-$M122),0),IF($X122=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X122=3,1,IF($X122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AO$7+$J122-1),$J122))","v":""},"",{"$f":"IF(L122=\"\", \"\", IF($X122=0,$V122,IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$T$7+$X122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122)))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$CE$7+$K122-1)*$F122)","v":""},"","","","","","","","","","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,IF($AK122=0,$W122,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1)*$F122)))","v":""},"",{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$V$7)*$F122)","v":""}]
[0.33334817210613843,0.35264088459196696,{"$f":"IF(Inventory!AH122=Inventory!$C$1032,0.5,1)*B123","v":0.35264088459196696},{"$f":"Inventory!C122","v":0},{"$f":"Inventory!E122","v":0},{"$f":"Inventory!W122","v":""},{"$f":"'Year 03'!AM123","v":""},{"$f":"IF($J123='Year 03'!$J123,'Year 03'!H123,$J123)","v":""},{"$f":"IF($J123='Year 03'!$J123,'Year 03'!I123,$J123)","v":""},{"$f":"'Year 03'!AN123","v":""},"",{"$f":"IF(E123 = 0, \"\", MATCH($E123,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!BA$7+$J123-1))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$W$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AB$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,1,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0)*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},"","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$B$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$F$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$O$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$BF$7+$K123-1))","v":""},{"$f":"IF(L123=\"\", \"\", VLOOKUP(X123,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,P123,IF($X123=1,IF(Z$9=$G123,(1-$M123),0),IF($X123=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,Q123,IF($X123=1,IF(AA$9=$G123,(1-$M123),0),IF($X123=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,R123,IF($X123=1,IF(AB$9=$G123,(1-$M123),0),IF($X123=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,S123,IF($X123=1,IF(AC$9=$G123,(1-$M123),0),IF($X123=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X123=3,1,IF($X123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AO$7+$J123-1),$J123))","v":""},"",{"$f":"IF(L123=\"\", \"\", IF($X123=0,$V123,IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$T$7+$X123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123)))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$CE$7+$K123-1)*$F123)","v":""},"","","","","","","","","","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,IF($AK123=0,$W123,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1)*$F123)))","v":""},"",{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$V$7)*$F123)","v":""}]
[0.65528865522825441,0.35739227616121849,{"$f":"IF(Inventory!AH123=Inventory!$C$1032,0.5,1)*B124","v":0.35739227616121849},{"$f":"Inventory!C123","v":0},{"$f":"Inventory!E123","v":0},{"$f":"Inventory!W123","v":""},{"$f":"'Year 03'!AM124","v":""},{"$f":"IF($J124='Year 03'!$J124,'Year 03'!H124,$J124)","v":""},{"$f":"IF($J124='Year 03'!$J124,'Year 03'!I124,$J124)","v":""},{"$f":"'Year 03'!AN124","v":""},"",{"$f":"IF(E124 = 0, \"\", MATCH($E124,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!BA$7+$J124-1))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$W$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AB$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,1,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0)*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},"","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$B$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$F$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$O$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$BF$7+$K124-1))","v":""},{"$f":"IF(L124=\"\", \"\", VLOOKUP(X124,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,P124,IF($X124=1,IF(Z$9=$G124,(1-$M124),0),IF($X124=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,Q124,IF($X124=1,IF(AA$9=$G124,(1-$M124),0),IF($X124=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,R124,IF($X124=1,IF(AB$9=$G124,(1-$M124),0),IF($X124=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,S124,IF($X124=1,IF(AC$9=$G124,(1-$M124),0),IF($X124=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X124=3,1,IF($X124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AO$7+$J124-1),$J124))","v":""},"",{"$f":"IF(L124=\"\", \"\", IF($X124=0,$V124,IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$T$7+$X124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124)))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$CE$7+$K124-1)*$F124)","v":""},"","","","","","","","","","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,IF($AK124=0,$W124,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1)*$F124)))","v":""},"",{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$V$7)*$F124)","v":""}]
[0.69862009095406763,0.96401463156038558,{"$f":"IF(Inventory!AH124=Inventory!$C$1032,0.5,1)*B125","v":0.96401463156038558},{"$f":"Inventory!C124","v":0},{"$f":"Inventory!E124","v":0},{"$f":"Inventory!W124","v":""},{"$f":"'Year 03'!AM125","v":""},{"$f":"IF($J125='Year 03'!$J125,'Year 03'!H125,$J125)","v":""},{"$f":"IF($J125='Year 03'!$J125,'Year 03'!I125,$J125)","v":""},{"$f":"'Year 03'!AN125","v":""},"",{"$f":"IF(E125 = 0, \"\", MATCH($E125,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!BA$7+$J125-1))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$W$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AB$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,1,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0)*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},"","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$B$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$F$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$O$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$BF$7+$K125-1))","v":""},{"$f":"IF(L125=\"\", \"\", VLOOKUP(X125,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,P125,IF($X125=1,IF(Z$9=$G125,(1-$M125),0),IF($X125=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,Q125,IF($X125=1,IF(AA$9=$G125,(1-$M125),0),IF($X125=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,R125,IF($X125=1,IF(AB$9=$G125,(1-$M125),0),IF($X125=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,S125,IF($X125=1,IF(AC$9=$G125,(1-$M125),0),IF($X125=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X125=3,1,IF($X125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AO$7+$J125-1),$J125))","v":""},"",{"$f":"IF(L125=\"\", \"\", IF($X125=0,$V125,IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$T$7+$X125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125)))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$CE$7+$K125-1)*$F125)","v":""},"","","","","","","","","","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,IF($AK125=0,$W125,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1)*$F125)))","v":""},"",{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$V$7)*$F125)","v":""}]
[0.21759363727241876,0.11081908287531228,{"$f":"IF(Inventory!AH128=Inventory!$C$1032,0.5,1)*B129","v":0.11081908287531228},{"$f":"Inventory!C128","v":0},{"$f":"Inventory!E128","v":0},{"$f":"Inventory!W128","v":""},{"$f":"'Year 03'!AM129","v":""},{"$f":"IF($J129='Year 03'!$J129,'Year 03'!H129,$J129)","v":""},{"$f":"IF($J129='Year 03'!$J129,'Year 03'!I129,$J129)","v":""},{"$f":"'Year 03'!AN129","v":""},"",{"$f":"IF(E129 = 0, \"\", MATCH($E129,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!BA$7+$J129-1))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$W$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AB$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,1,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0)*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},"","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$B$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$F$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$O$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$BF$7+$K129-1))","v":""},{"$f":"IF(L129=\"\", \"\", VLOOKUP(X129,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,P129,IF($X129=1,IF(Z$9=$G129,(1-$M129),0),IF($X129=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,Q129,IF($X129=1,IF(AA$9=$G129,(1-$M129),0),IF($X129=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,R129,IF($X129=1,IF(AB$9=$G129,(1-$M129),0),IF($X129=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,S129,IF($X129=1,IF(AC$9=$G129,(1-$M129),0),IF($X129=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X129=3,1,IF($X129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AO$7+$J129-1),$J129))","v":""},"",{"$f":"IF(L129=\"\", \"\", IF($X129=0,$V129,IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$T$7+$X129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129)))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$CE$7+$K129-1)*$F129)","v":""},"","","","","","","","","","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,IF($AK129=0,$W129,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1)*$F129)))","v":""},"",{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$V$7)*$F129)","v":""}]
[0.8275575631854909,0.44147290666040073,{"$f":"IF(Inventory!AH133=Inventory!$C$1032,0.5,1)*B134","v":0.44147290666040073},{"$f":"Inventory!C133","v":0},{"$f":"Inventory!E133","v":0},{"$f":"Inventory!W133","v":""},{"$f":"'Year 03'!AM134","v":""},{"$f":"IF($J134='Year 03'!$J134,'Year 03'!H134,$J134)","v":""},{"$f":"IF($J134='Year 03'!$J134,'Year 03'!I134,$J134)","v":""},{"$f":"'Year 03'!AN134","v":""},"",{"$f":"IF(E134 = 0, \"\", MATCH($E134,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!BA$7+$J134-1))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$W$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AB$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,1,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0)*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},"","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$B$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$F$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$O$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$BF$7+$K134-1))","v":""},{"$f":"IF(L134=\"\", \"\", VLOOKUP(X134,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,P134,IF($X134=1,IF(Z$9=$G134,(1-$M134),0),IF($X134=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,Q134,IF($X134=1,IF(AA$9=$G134,(1-$M134),0),IF($X134=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,R134,IF($X134=1,IF(AB$9=$G134,(1-$M134),0),IF($X134=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,S134,IF($X134=1,IF(AC$9=$G134,(1-$M134),0),IF($X134=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X134=3,1,IF($X134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AO$7+$J134-1),$J134))","v":""},"",{"$f":"IF(L134=\"\", \"\", IF($X134=0,$V134,IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$T$7+$X134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134)))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$CE$7+$K134-1)*$F134)","v":""},"","","","","","","","","","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,IF($AK134=0,$W134,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1)*$F134)))","v":""},"",{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$V$7)*$F134)","v":""}]
[0.77136666211865501,0.14074997713399839,{"$f":"IF(Inventory!AH141=Inventory!$C$1032,0.5,1)*B142","v":0.14074997713399839},{"$f":"Inventory!C141","v":0},{"$f":"Inventory!E141","v":0},{"$f":"Inventory!W141","v":""},{"$f":"'Year 03'!AM142","v":""},{"$f":"IF($J142='Year 03'!$J142,'Year 03'!H142,$J142)","v":""},{"$f":"IF($J142='Year 03'!$J142,'Year 03'!I142,$J142)","v":""},{"$f":"'Year 03'!AN142","v":""},"",{"$f":"IF(E142 = 0, \"\", MATCH($E142,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!BA$7+$J142-1))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$W$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AB$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,1,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0)*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},"","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$B$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$F$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$O$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$BF$7+$K142-1))","v":""},{"$f":"IF(L142=\"\", \"\", VLOOKUP(X142,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,P142,IF($X142=1,IF(Z$9=$G142,(1-$M142),0),IF($X142=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,Q142,IF($X142=1,IF(AA$9=$G142,(1-$M142),0),IF($X142=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,R142,IF($X142=1,IF(AB$9=$G142,(1-$M142),0),IF($X142=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,S142,IF($X142=1,IF(AC$9=$G142,(1-$M142),0),IF($X142=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X142=3,1,IF($X142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AO$7+$J142-1),$J142))","v":""},"",{"$f":"IF(L142=\"\", \"\", IF($X142=0,$V142,IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$T$7+$X142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142)))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$CE$7+$K142-1)*$F142)","v":""},"","","","","","","","","","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,IF($AK142=0,$W142,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1)*$F142)))","v":""},"",{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$V$7)*$F142)","v":""}]
[0.2165608300418016,3.8876406313469891E-2,{"$f":"IF(Inventory!AH146=Inventory!$C$1032,0.5,1)*B147","v":3.8876406313469891E-2},{"$f":"Inventory!C146","v":0},{"$f":"Inventory!E146","v":0},{"$f":"Inventory!W146","v":""},{"$f":"'Year 03'!AM147","v":""},{"$f":"IF($J147='Year 03'!$J147,'Year 03'!H147,$J147)","v":""},{"$f":"IF($J147='Year 03'!$J147,'Year 03'!I147,$J147)","v":""},{"$f":"'Year 03'!AN147","v":""},"",{"$f":"IF(E147 = 0, \"\", MATCH($E147,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!BA$7+$J147-1))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$W$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AB$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,1,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0)*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},"","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$B$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$F$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$O$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$BF$7+$K147-1))","v":""},{"$f":"IF(L147=\"\", \"\", VLOOKUP(X147,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,P147,IF($X147=1,IF(Z$9=$G147,(1-$M147),0),IF($X147=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,Q147,IF($X147=1,IF(AA$9=$G147,(1-$M147),0),IF($X147=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,R147,IF($X147=1,IF(AB$9=$G147,(1-$M147),0),IF($X147=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,S147,IF($X147=1,IF(AC$9=$G147,(1-$M147),0),IF($X147=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X147=3,1,IF($X147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AO$7+$J147-1),$J147))","v":""},"",{"$f":"IF(L147=\"\", \"\", IF($X147=0,$V147,IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$T$7+$X147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147)))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$CE$7+$K147-1)*$F147)","v":""},"","","","","","","","","","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,IF($AK147=0,$W147,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1)*$F147)))","v":""},"",{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$V$7)*$F147)","v":""}]
[0.51855073464558121,0.56306044209180472,{"$f":"IF(Inventory!AH154=Inventory!$C$1032,0.5,1)*B155","v":0.56306044209180472},{"$f":"Inventory!C154","v":0},{"$f":"Inventory!E154","v":0},{"$f":"Inventory!W154","v":""},{"$f":"'Year 03'!AM155","v":""},{"$f":"IF($J155='Year 03'!$J155,'Year 03'!H155,$J155)","v":""},{"$f":"IF($J155='Year 03'!$J155,'Year 03'!I155,$J155)","v":""},{"$f":"'Year 03'!AN155","v":""},"",{"$f":"IF(E155 = 0, \"\", MATCH($E155,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!BA$7+$J155-1))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$W$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AB$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,1,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0)*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},"","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$B$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$F$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$O$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$BF$7+$K155-1))","v":""},{"$f":"IF(L155=\"\", \"\", VLOOKUP(X155,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,P155,IF($X155=1,IF(Z$9=$G155,(1-$M155),0),IF($X155=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,Q155,IF($X155=1,IF(AA$9=$G155,(1-$M155),0),IF($X155=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,R155,IF($X155=1,IF(AB$9=$G155,(1-$M155),0),IF($X155=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,S155,IF($X155=1,IF(AC$9=$G155,(1-$M155),0),IF($X155=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X155=3,1,IF($X155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AO$7+$J155-1),$J155))","v":""},"",{"$f":"IF(L155=\"\", \"\", IF($X155=0,$V155,IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$T$7+$X155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155)))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$CE$7+$K155-1)*$F155)","v":""},"","","","","","","","","","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,IF($AK155=0,$W155,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1)*$F155)))","v":""},"",{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$V$7)*$F155)","v":""}]
[0.13558827937281037,0.9781000742288728,{"$f":"IF(Inventory!AH161=Inventory!$C$1032,0.5,1)*B162","v":0.9781000742288728},{"$f":"Inventory!C161","v":0},{"$f":"Inventory!E161","v":0},{"$f":"Inventory!W161","v":""},{"$f":"'Year 03'!AM162","v":""},{"$f":"IF($J162='Year 03'!$J162,'Year 03'!H162,$J162)","v":""},{"$f":"IF($J162='Year 03'!$J162,'Year 03'!I162,$J162)","v":""},{"$f":"'Year 03'!AN162","v":""},"",{"$f":"IF(E162 = 0, \"\", MATCH($E162,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!BA$7+$J162-1))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$W$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AB$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,1,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0)*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},"","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$B$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$F$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$O$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$BF$7+$K162-1))","v":""},{"$f":"IF(L162=\"\", \"\", VLOOKUP(X162,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,P162,IF($X162=1,IF(Z$9=$G162,(1-$M162),0),IF($X162=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,Q162,IF($X162=1,IF(AA$9=$G162,(1-$M162),0),IF($X162=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,R162,IF($X162=1,IF(AB$9=$G162,(1-$M162),0),IF($X162=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,S162,IF($X162=1,IF(AC$9=$G162,(1-$M162),0),IF($X162=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X162=3,1,IF($X162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AO$7+$J162-1),$J162))","v":""},"",{"$f":"IF(L162=\"\", \"\", IF($X162=0,$V162,IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$T$7+$X162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162)))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$CE$7+$K162-1)*$F162)","v":""},"","","","","","","","","","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,IF($AK162=0,$W162,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1)*$F162)))","v":""},"",{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$V$7)*$F162)","v":""}]
[0.18250498880313815,0.32501001816026942,{"$f":"IF(Inventory!AH166=Inventory!$C$1032,0.5,1)*B167","v":0.32501001816026942},{"$f":"Inventory!C166","v":0},{"$f":"Inventory!E166","v":0},{"$f":"Inventory!W166","v":""},{"$f":"'Year 03'!AM167","v":""},{"$f":"IF($J167='Year 03'!$J167,'Year 03'!H167,$J167)","v":""},{"$f":"IF($J167='Year 03'!$J167,'Year 03'!I167,$J167)","v":""},{"$f":"'Year 03'!AN167","v":""},"",{"$f":"IF(E167 = 0, \"\", MATCH($E167,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!BA$7+$J167-1))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$W$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AB$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,1,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0)*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},"","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$B$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$F$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$O$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$BF$7+$K167-1))","v":""},{"$f":"IF(L167=\"\", \"\", VLOOKUP(X167,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,P167,IF($X167=1,IF(Z$9=$G167,(1-$M167),0),IF($X167=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,Q167,IF($X167=1,IF(AA$9=$G167,(1-$M167),0),IF($X167=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,R167,IF($X167=1,IF(AB$9=$G167,(1-$M167),0),IF($X167=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,S167,IF($X167=1,IF(AC$9=$G167,(1-$M167),0),IF($X167=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X167=3,1,IF($X167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AO$7+$J167-1),$J167))","v":""},"",{"$f":"IF(L167=\"\", \"\", IF($X167=0,$V167,IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$T$7+$X167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167)))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$CE$7+$K167-1)*$F167)","v":""},"","","","","","","","","","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,IF($AK167=0,$W167,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1)*$F167)))","v":""},"",{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$V$7)*$F167)","v":""}]
[0.91011613141129011,0.14434275749660808,{"$f":"IF(Inventory!AH174=Inventory!$C$1032,0.5,1)*B175","v":0.14434275749660808},{"$f":"Inventory!C174","v":0},{"$f":"Inventory!E174","v":0},{"$f":"Inventory!W174","v":""},{"$f":"'Year 03'!AM175","v":""},{"$f":"IF($J175='Year 03'!$J175,'Year 03'!H175,$J175)","v":""},{"$f":"IF($J175='Year 03'!$J175,'Year 03'!I175,$J175)","v":""},{"$f":"'Year 03'!AN175","v":""},"",{"$f":"IF(E175 = 0, \"\", MATCH($E175,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!BA$7+$J175-1))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$W$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AB$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,1,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0)*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},"","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$B$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$F$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$O$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$BF$7+$K175-1))","v":""},{"$f":"IF(L175=\"\", \"\", VLOOKUP(X175,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,P175,IF($X175=1,IF(Z$9=$G175,(1-$M175),0),IF($X175=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,Q175,IF($X175=1,IF(AA$9=$G175,(1-$M175),0),IF($X175=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,R175,IF($X175=1,IF(AB$9=$G175,(1-$M175),0),IF($X175=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,S175,IF($X175=1,IF(AC$9=$G175,(1-$M175),0),IF($X175=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X175=3,1,IF($X175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AO$7+$J175-1),$J175))","v":""},"",{"$f":"IF(L175=\"\", \"\", IF($X175=0,$V175,IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$T$7+$X175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175)))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$CE$7+$K175-1)*$F175)","v":""},"","","","","","","","","","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,IF($AK175=0,$W175,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1)*$F175)))","v":""},"",{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$V$7)*$F175)","v":""}]
[0.67905750241933038,0.38270313226483521,{"$f":"IF(Inventory!AH179=Inventory!$C$1032,0.5,1)*B180","v":0.38270313226483521},{"$f":"Inventory!C179","v":0},{"$f":"Inventory!E179","v":0},{"$f":"Inventory!W179","v":""},{"$f":"'Year 03'!AM180","v":""},{"$f":"IF($J180='Year 03'!$J180,'Year 03'!H180,$J180)","v":""},{"$f":"IF($J180='Year 03'!$J180,'Year 03'!I180,$J180)","v":""},{"$f":"'Year 03'!AN180","v":""},"",{"$f":"IF(E180 = 0, \"\", MATCH($E180,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!BA$7+$J180-1))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$W$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AB$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,1,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0)*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},"","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$B$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$F$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$O$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$BF$7+$K180-1))","v":""},{"$f":"IF(L180=\"\", \"\", VLOOKUP(X180,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,P180,IF($X180=1,IF(Z$9=$G180,(1-$M180),0),IF($X180=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,Q180,IF($X180=1,IF(AA$9=$G180,(1-$M180),0),IF($X180=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,R180,IF($X180=1,IF(AB$9=$G180,(1-$M180),0),IF($X180=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,S180,IF($X180=1,IF(AC$9=$G180,(1-$M180),0),IF($X180=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X180=3,1,IF($X180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AO$7+$J180-1),$J180))","v":""},"",{"$f":"IF(L180=\"\", \"\", IF($X180=0,$V180,IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$T$7+$X180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180)))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$CE$7+$K180-1)*$F180)","v":""},"","","","","","","","","","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,IF($AK180=0,$W180,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1)*$F180)))","v":""},"",{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$V$7)*$F180)","v":""}]
[0.81580312624381934,9.554666944318857E-2,{"$f":"IF(Inventory!AH187=Inventory!$C$1032,0.5,1)*B188","v":9.554666944318857E-2},{"$f":"Inventory!C187","v":0},{"$f":"Inventory!E187","v":0},{"$f":"Inventory!W187","v":""},{"$f":"'Year 03'!AM188","v":""},{"$f":"IF($J188='Year 03'!$J188,'Year 03'!H188,$J188)","v":""},{"$f":"IF($J188='Year 03'!$J188,'Year 03'!I188,$J188)","v":""},{"$f":"'Year 03'!AN188","v":""},"",{"$f":"IF(E188 = 0, \"\", MATCH($E188,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!BA$7+$J188-1))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$W$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AB$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,1,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0)*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},"","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$B$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$F$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$O$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$BF$7+$K188-1))","v":""},{"$f":"IF(L188=\"\", \"\", VLOOKUP(X188,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,P188,IF($X188=1,IF(Z$9=$G188,(1-$M188),0),IF($X188=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,Q188,IF($X188=1,IF(AA$9=$G188,(1-$M188),0),IF($X188=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,R188,IF($X188=1,IF(AB$9=$G188,(1-$M188),0),IF($X188=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,S188,IF($X188=1,IF(AC$9=$G188,(1-$M188),0),IF($X188=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X188=3,1,IF($X188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AO$7+$J188-1),$J188))","v":""},"",{"$f":"IF(L188=\"\", \"\", IF($X188=0,$V188,IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$T$7+$X188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188)))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$CE$7+$K188-1)*$F188)","v":""},"","","","","","","","","","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,IF($AK188=0,$W188,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1)*$F188)))","v":""},"",{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$V$7)*$F188)","v":""}]
[0.67047930758761376,0.65899756858569514,{"$f":"IF(Inventory!AH195=Inventory!$C$1032,0.5,1)*B196","v":0.65899756858569514},{"$f":"Inventory!C195","v":0},{"$f":"Inventory!E195","v":0},{"$f":"Inventory!W195","v":""},{"$f":"'Year 03'!AM196","v":""},{"$f":"IF($J196='Year 03'!$J196,'Year 03'!H196,$J196)","v":""},{"$f":"IF($J196='Year 03'!$J196,'Year 03'!I196,$J196)","v":""},{"$f":"'Year 03'!AN196","v":""},"",{"$f":"IF(E196 = 0, \"\", MATCH($E196,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!BA$7+$J196-1))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$W$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AB$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,1,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0)*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},"","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$B$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$F$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$O$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$BF$7+$K196-1))","v":""},{"$f":"IF(L196=\"\", \"\", VLOOKUP(X196,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,P196,IF($X196=1,IF(Z$9=$G196,(1-$M196),0),IF($X196=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,Q196,IF($X196=1,IF(AA$9=$G196,(1-$M196),0),IF($X196=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,R196,IF($X196=1,IF(AB$9=$G196,(1-$M196),0),IF($X196=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,S196,IF($X196=1,IF(AC$9=$G196,(1-$M196),0),IF($X196=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X196=3,1,IF($X196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AO$7+$J196-1),$J196))","v":""},"",{"$f":"IF(L196=\"\", \"\", IF($X196=0,$V196,IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$T$7+$X196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196)))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$CE$7+$K196-1)*$F196)","v":""},"","","","","","","","","","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,IF($AK196=0,$W196,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1)*$F196)))","v":""},"",{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$V$7)*$F196)","v":""}]
[0.47256597378727561,0.84686016528677788,{"$f":"IF(Inventory!AH202=Inventory!$C$1032,0.5,1)*B203","v":0.84686016528677788},{"$f":"Inventory!C202","v":0},{"$f":"Inventory!E202","v":0},{"$f":"Inventory!W202","v":""},{"$f":"'Year 03'!AM203","v":""},{"$f":"IF($J203='Year 03'!$J203,'Year 03'!H203,$J203)","v":""},{"$f":"IF($J203='Year 03'!$J203,'Year 03'!I203,$J203)","v":""},{"$f":"'Year 03'!AN203","v":""},"",{"$f":"IF(E203 = 0, \"\", MATCH($E203,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!BA$7+$J203-1))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$W$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AB$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,1,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0)*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},"","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$B$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$F$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$O$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$BF$7+$K203-1))","v":""},{"$f":"IF(L203=\"\", \"\", VLOOKUP(X203,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,P203,IF($X203=1,IF(Z$9=$G203,(1-$M203),0),IF($X203=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,Q203,IF($X203=1,IF(AA$9=$G203,(1-$M203),0),IF($X203=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,R203,IF($X203=1,IF(AB$9=$G203,(1-$M203),0),IF($X203=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,S203,IF($X203=1,IF(AC$9=$G203,(1-$M203),0),IF($X203=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X203=3,1,IF($X203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AO$7+$J203-1),$J203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($C203<=AD203,5,IF($C203<=AC203+AD203,4,IF($C203<=AB203+AC203+AD203,3,IF($C203<=AA203+AB203+AC203+AD203,2,1))))+($AE203-1)*5)","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,$V203,IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$T$7+$X203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203)))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$CE$7+$K203-1)*$F203)","v":""},"","","","","","","","","","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,IF($AK203=0,$W203,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1)*$F203)))","v":""},"",{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$V$7)*$F203)","v":""}]
[0.9331464269181261,0.80567574747944282,{"$f":"IF(Inventory!AH207=Inventory!$C$1032,0.5,1)*B208","v":0.80567574747944282},{"$f":"Inventory!C207","v":0},{"$f":"Inventory!E207","v":0},{"$f":"Inventory!W207","v":""},{"$f":"'Year 03'!AM208","v":""},{"$f":"IF($J208='Year 03'!$J208,'Year 03'!H208,$J208)","v":""},{"$f":"IF($J208='Year 03'!$J208,'Year 03'!I208,$J208)","v":""},{"$f":"'Year 03'!AN208","v":""},"",{"$f":"IF(E208 = 0, \"\", MATCH($E208,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!BA$7+$J208-1))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$W$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AB$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,1,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0)*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},"","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$B$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$F$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$O$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$BF$7+$K208-1))","v":""},{"$f":"IF(L208=\"\", \"\", VLOOKUP(X208,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,P208,IF($X208=1,IF(Z$9=$G208,(1-$M208),0),IF($X208=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,Q208,IF($X208=1,IF(AA$9=$G208,(1-$M208),0),IF($X208=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,R208,IF($X208=1,IF(AB$9=$G208,(1-$M208),0),IF($X208=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,S208,IF($X208=1,IF(AC$9=$G208,(1-$M208),0),IF($X208=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X208=3,1,IF($X208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AO$7+$J208-1),$J208))","v":""},"",{"$f":"IF(L208=\"\", \"\", IF($X208=0,$V208,IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$T$7+$X208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208)))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$CE$7+$K208-1)*$F208)","v":""},"","","","","","","","","","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,IF($AK208=0,$W208,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1)*$F208)))","v":""},"",{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$V$7)*$F208)","v":""}]
[0.84343445129207439,0.98147698274316209,{"$f":"IF(Inventory!AH215=Inventory!$C$1032,0.5,1)*B216","v":0.98147698274316209},{"$f":"Inventory!C215","v":0},{"$f":"Inventory!E215","v":0},{"$f":"Inventory!W215","v":""},{"$f":"'Year 03'!AM216","v":""},{"$f":"IF($J216='Year 03'!$J216,'Year 03'!H216,$J216)","v":""},{"$f":"IF($J216='Year 03'!$J216,'Year 03'!I216,$J216)","v":""},{"$f":"'Year 03'!AN216","v":""},"",{"$f":"IF(E216 = 0, \"\", MATCH($E216,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!BA$7+$J216-1))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$W$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AB$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,1,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0)*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},"","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$B$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$F$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$O$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$BF$7+$K216-1))","v":""},{"$f":"IF(L216=\"\", \"\", VLOOKUP(X216,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,P216,IF($X216=1,IF(Z$9=$G216,(1-$M216),0),IF($X216=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,Q216,IF($X216=1,IF(AA$9=$G216,(1-$M216),0),IF($X216=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,R216,IF($X216=1,IF(AB$9=$G216,(1-$M216),0),IF($X216=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,S216,IF($X216=1,IF(AC$9=$G216,(1-$M216),0),IF($X216=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X216=3,1,IF($X216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AO$7+$J216-1),$J216))","v":""},"",{"$f":"IF(L216=\"\", \"\", IF($X216=0,$V216,IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$T$7+$X216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216)))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$CE$7+$K216-1)*$F216)","v":""},"","","","","","","","","","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,IF($AK216=0,$W216,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1)*$F216)))","v":""},"",{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$V$7)*$F216)","v":""}]
[0.49998989969843288,4.016009013318389E-2,{"$f":"IF(Inventory!AH220=Inventory!$C$1032,0.5,1)*B221","v":4.016009013318389E-2},{"$f":"Inventory!C220","v":0},{"$f":"Inventory!E220","v":0},{"$f":"Inventory!W220","v":""},{"$f":"'Year 03'!AM221","v":""},{"$f":"IF($J221='Year 03'!$J221,'Year 03'!H221,$J221)","v":""},{"$f":"IF($J221='Year 03'!$J221,'Year 03'!I221,$J221)","v":""},{"$f":"'Year 03'!AN221","v":""},"",{"$f":"IF(E221 = 0, \"\", MATCH($E221,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!BA$7+$J221-1))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$W$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AB$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,1,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0)*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},"","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$B$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$F$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$O$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$BF$7+$K221-1))","v":""},{"$f":"IF(L221=\"\", \"\", VLOOKUP(X221,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,P221,IF($X221=1,IF(Z$9=$G221,(1-$M221),0),IF($X221=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,Q221,IF($X221=1,IF(AA$9=$G221,(1-$M221),0),IF($X221=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,R221,IF($X221=1,IF(AB$9=$G221,(1-$M221),0),IF($X221=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,S221,IF($X221=1,IF(AC$9=$G221,(1-$M221),0),IF($X221=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X221=3,1,IF($X221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AO$7+$J221-1),$J221))","v":""},"",{"$f":"IF(L221=\"\", \"\", IF($X221=0,$V221,IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$T$7+$X221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221)))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$CE$7+$K221-1)*$F221)","v":""},"","","","","","","","","","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,IF($AK221=0,$W221,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1)*$F221)))","v":""},"",{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$V$7)*$F221)","v":""}]
[0.57388477478359623,3.97337564192628E-2,{"$f":"IF(Inventory!AH228=Inventory!$C$1032,0.5,1)*B229","v":3.97337564192628E-2},{"$f":"Inventory!C228","v":0},{"$f":"Inventory!E228","v":0},{"$f":"Inventory!W228","v":""},{"$f":"'Year 03'!AM229","v":""},{"$f":"IF($J229='Year 03'!$J229,'Year 03'!H229,$J229)","v":""},{"$f":"IF($J229='Year 03'!$J229,'Year 03'!I229,$J229)","v":""},{"$f":"'Year 03'!AN229","v":""},"",{"$f":"IF(E229 = 0, \"\", MATCH($E229,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!BA$7+$J229-1))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$W$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AB$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,1,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0)*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},"","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$B$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$F$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$O$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$BF$7+$K229-1))","v":""},{"$f":"IF(L229=\"\", \"\", VLOOKUP(X229,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,P229,IF($X229=1,IF(Z$9=$G229,(1-$M229),0),IF($X229=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,Q229,IF($X229=1,IF(AA$9=$G229,(1-$M229),0),IF($X229=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,R229,IF($X229=1,IF(AB$9=$G229,(1-$M229),0),IF($X229=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,S229,IF($X229=1,IF(AC$9=$G229,(1-$M229),0),IF($X229=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X229=3,1,IF($X229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AO$7+$J229-1),$J229))","v":""},"",{"$f":"IF(L229=\"\", \"\", IF($X229=0,$V229,IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$T$7+$X229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229)))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$CE$7+$K229-1)*$F229)","v":""},"","","","","","","","","","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,IF($AK229=0,$W229,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1)*$F229)))","v":""},"",{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$V$7)*$F229)","v":""}]
[0.2957746278388137,0.32924194031682052,{"$f":"IF(Inventory!AH240=Inventory!$C$1032,0.5,1)*B241","v":0.32924194031682052},{"$f":"Inventory!C240","v":0},{"$f":"Inventory!E240","v":0},{"$f":"Inventory!W240","v":""},{"$f":"'Year 03'!AM241","v":""},{"$f":"IF($J241='Year 03'!$J241,'Year 03'!H241,$J241)","v":""},{"$f":"IF($J241='Year 03'!$J241,'Year 03'!I241,$J241)","v":""},{"$f":"'Year 03'!AN241","v":""},"",{"$f":"IF(E241 = 0, \"\", MATCH($E241,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!BA$7+$J241-1))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$W$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AB$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,1,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0)*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},"","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$B$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$F$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$O$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$BF$7+$K241-1))","v":""},{"$f":"IF(L241=\"\", \"\", VLOOKUP(X241,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,P241,IF($X241=1,IF(Z$9=$G241,(1-$M241),0),IF($X241=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,Q241,IF($X241=1,IF(AA$9=$G241,(1-$M241),0),IF($X241=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,R241,IF($X241=1,IF(AB$9=$G241,(1-$M241),0),IF($X241=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,S241,IF($X241=1,IF(AC$9=$G241,(1-$M241),0),IF($X241=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X241=3,1,IF($X241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AO$7+$J241-1),$J241))","v":""},"",{"$f":"IF(L241=\"\", \"\", IF($X241=0,$V241,IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$T$7+$X241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241)))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$CE$7+$K241-1)*$F241)","v":""},"","","","","","","","","","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,IF($AK241=0,$W241,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1)*$F241)))","v":""},"",{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$V$7)*$F241)","v":""}]
[0.1977609250755431,0.49184106882992407,{"$f":"IF(Inventory!AH245=Inventory!$C$1032,0.5,1)*B246","v":0.49184106882992407},{"$f":"Inventory!C245","v":0},{"$f":"Inventory!E245","v":0},{"$f":"Inventory!W245","v":""},{"$f":"'Year 03'!AM246","v":""},{"$f":"IF($J246='Year 03'!$J246,'Year 03'!H246,$J246)","v":""},{"$f":"IF($J246='Year 03'!$J246,'Year 03'!I246,$J246)","v":""},{"$f":"'Year 03'!AN246","v":""},"",{"$f":"IF(E246 = 0, \"\", MATCH($E246,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!BA$7+$J246-1))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$W$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AB$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,1,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0)*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},"","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$B$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$F$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$O$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$BF$7+$K246-1))","v":""},{"$f":"IF(L246=\"\", \"\", VLOOKUP(X246,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,P246,IF($X246=1,IF(Z$9=$G246,(1-$M246),0),IF($X246=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,Q246,IF($X246=1,IF(AA$9=$G246,(1-$M246),0),IF($X246=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,R246,IF($X246=1,IF(AB$9=$G246,(1-$M246),0),IF($X246=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,S246,IF($X246=1,IF(AC$9=$G246,(1-$M246),0),IF($X246=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X246=3,1,IF($X246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AO$7+$J246-1),$J246))","v":""},"",{"$f":"IF(L246=\"\", \"\", IF($X246=0,$V246,IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$T$7+$X246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246)))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$CE$7+$K246-1)*$F246)","v":""},"","","","","","","","","","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,IF($AK246=0,$W246,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1)*$F246)))","v":""},"",{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$V$7)*$F246)","v":""}]
[0.47855365702994501,0.52414680769087074,{"$f":"IF(Inventory!AH248=Inventory!$C$1032,0.5,1)*B249","v":0.52414680769087074},{"$f":"Inventory!C248","v":0},{"$f":"Inventory!E248","v":0},{"$f":"Inventory!W248","v":""},{"$f":"'Year 03'!AM249","v":""},{"$f":"IF($J249='Year 03'!$J249,'Year 03'!H249,$J249)","v":""},{"$f":"IF($J249='Year 03'!$J249,'Year 03'!I249,$J249)","v":""},{"$f":"'Year 03'!AN249","v":""},"",{"$f":"IF(E249 = 0, \"\", MATCH($E249,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!BA$7+$J249-1))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$W$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AB$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,1,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0)*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},"","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$B$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$F$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$O$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$BF$7+$K249-1))","v":""},{"$f":"IF(L249=\"\", \"\", VLOOKUP(X249,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,P249,IF($X249=1,IF(Z$9=$G249,(1-$M249),0),IF($X249=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,Q249,IF($X249=1,IF(AA$9=$G249,(1-$M249),0),IF($X249=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,R249,IF($X249=1,IF(AB$9=$G249,(1-$M249),0),IF($X249=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,S249,IF($X249=1,IF(AC$9=$G249,(1-$M249),0),IF($X249=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X249=3,1,IF($X249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AO$7+$J249-1),$J249))","v":""},"",{"$f":"IF(L249=\"\", \"\", IF($X249=0,$V249,IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$T$7+$X249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249)))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$CE$7+$K249-1)*$F249)","v":""},"","","","","","","","","","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,IF($AK249=0,$W249,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1)*$F249)))","v":""},"",{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$V$7)*$F249)","v":""}]
[0.77657404138151753,0.60942447551560297,{"$f":"IF(Inventory!AH260=Inventory!$C$1032,0.5,1)*B261","v":0.60942447551560297},{"$f":"Inventory!C260","v":0},{"$f":"Inventory!E260","v":0},{"$f":"Inventory!W260","v":""},{"$f":"'Year 03'!AM261","v":""},{"$f":"IF($J261='Year 03'!$J261,'Year 03'!H261,$J261)","v":""},{"$f":"IF($J261='Year 03'!$J261,'Year 03'!I261,$J261)","v":""},{"$f":"'Year 03'!AN261","v":""},"",{"$f":"IF(E261 = 0, \"\", MATCH($E261,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!BA$7+$J261-1))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$W$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AB$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,1,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0)*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},"","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$B$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$F$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$O$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$BF$7+$K261-1))","v":""},{"$f":"IF(L261=\"\", \"\", VLOOKUP(X261,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,P261,IF($X261=1,IF(Z$9=$G261,(1-$M261),0),IF($X261=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,Q261,IF($X261=1,IF(AA$9=$G261,(1-$M261),0),IF($X261=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,R261,IF($X261=1,IF(AB$9=$G261,(1-$M261),0),IF($X261=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,S261,IF($X261=1,IF(AC$9=$G261,(1-$M261),0),IF($X261=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X261=3,1,IF($X261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AO$7+$J261-1),$J261))","v":""},"",{"$f":"IF(L261=\"\", \"\", IF($X261=0,$V261,IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$T$7+$X261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261)))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$CE$7+$K261-1)*$F261)","v":""},"","","","","","","","","","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,IF($AK261=0,$W261,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1)*$F261)))","v":""},"",{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$V$7)*$F261)","v":""}]
[0.99277264615009497,0.83395544038232072,{"$f":"IF(Inventory!AH261=Inventory!$C$1032,0.5,1)*B262","v":0.83395544038232072},{"$f":"Inventory!C261","v":0},{"$f":"Inventory!E261","v":0},{"$f":"Inventory!W261","v":""},{"$f":"'Year 03'!AM262","v":""},{"$f":"IF($J262='Year 03'!$J262,'Year 03'!H262,$J262)","v":""},{"$f":"IF($J262='Year 03'!$J262,'Year 03'!I262,$J262)","v":""},{"$f":"'Year 03'!AN262","v":""},"",{"$f":"IF(E262 = 0, \"\", MATCH($E262,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!BA$7+$J262-1))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$W$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AB$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,1,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0)*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},"","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$B$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$F$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$O$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$BF$7+$K262-1))","v":""},{"$f":"IF(L262=\"\", \"\", VLOOKUP(X262,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,P262,IF($X262=1,IF(Z$9=$G262,(1-$M262),0),IF($X262=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,Q262,IF($X262=1,IF(AA$9=$G262,(1-$M262),0),IF($X262=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,R262,IF($X262=1,IF(AB$9=$G262,(1-$M262),0),IF($X262=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,S262,IF($X262=1,IF(AC$9=$G262,(1-$M262),0),IF($X262=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X262=3,1,IF($X262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AO$7+$J262-1),$J262))","v":""},"",{"$f":"IF(L262=\"\", \"\", IF($X262=0,$V262,IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$T$7+$X262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262)))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$CE$7+$K262-1)*$F262)","v":""},"","","","","","","","","","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,IF($AK262=0,$W262,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1)*$F262)))","v":""},"",{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$V$7)*$F262)","v":""}]
[0.20282151508805135,0.31754333380823163,{"$f":"IF(Inventory!AH273=Inventory!$C$1032,0.5,1)*B274","v":0.31754333380823163},{"$f":"Inventory!C273","v":0},{"$f":"Inventory!E273","v":0},{"$f":"Inventory!W273","v":""},{"$f":"'Year 03'!AM274","v":""},{"$f":"IF($J274='Year 03'!$J274,'Year 03'!H274,$J274)","v":""},{"$f":"IF($J274='Year 03'!$J274,'Year 03'!I274,$J274)","v":""},{"$f":"'Year 03'!AN274","v":""},"",{"$f":"IF(E274 = 0, \"\", MATCH($E274,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!BA$7+$J274-1))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$W$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AB$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,1,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0)*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},"","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$B$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$F$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$O$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$BF$7+$K274-1))","v":""},{"$f":"IF(L274=\"\", \"\", VLOOKUP(X274,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,P274,IF($X274=1,IF(Z$9=$G274,(1-$M274),0),IF($X274=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,Q274,IF($X274=1,IF(AA$9=$G274,(1-$M274),0),IF($X274=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,R274,IF($X274=1,IF(AB$9=$G274,(1-$M274),0),IF($X274=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,S274,IF($X274=1,IF(AC$9=$G274,(1-$M274),0),IF($X274=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X274=3,1,IF($X274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AO$7+$J274-1),$J274))","v":""},"",{"$f":"IF(L274=\"\", \"\", IF($X274=0,$V274,IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$T$7+$X274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274)))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$CE$7+$K274-1)*$F274)","v":""},"","","","","","","","","","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,IF($AK274=0,$W274,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1)*$F274)))","v":""},"",{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$V$7)*$F274)","v":""}]
[0.75729694171659545,0.77959446625698048,{"$f":"IF(Inventory!AH278=Inventory!$C$1032,0.5,1)*B279","v":0.77959446625698048},{"$f":"Inventory!C278","v":0},{"$f":"Inventory!E278","v":0},{"$f":"Inventory!W278","v":""},{"$f":"'Year 03'!AM279","v":""},{"$f":"IF($J279='Year 03'!$J279,'Year 03'!H279,$J279)","v":""},{"$f":"IF($J279='Year 03'!$J279,'Year 03'!I279,$J279)","v":""},{"$f":"'Year 03'!AN279","v":""},"",{"$f":"IF(E279 = 0, \"\", MATCH($E279,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!BA$7+$J279-1))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$W$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AB$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,1,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0)*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},"","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$B$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$F$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$O$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$BF$7+$K279-1))","v":""},{"$f":"IF(L279=\"\", \"\", VLOOKUP(X279,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,P279,IF($X279=1,IF(Z$9=$G279,(1-$M279),0),IF($X279=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,Q279,IF($X279=1,IF(AA$9=$G279,(1-$M279),0),IF($X279=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,R279,IF($X279=1,IF(AB$9=$G279,(1-$M279),0),IF($X279=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,S279,IF($X279=1,IF(AC$9=$G279,(1-$M279),0),IF($X279=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X279=3,1,IF($X279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AO$7+$J279-1),$J279))","v":""},"",{"$f":"IF(L279=\"\", \"\", IF($X279=0,$V279,IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$T$7+$X279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279)))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$CE$7+$K279-1)*$F279)","v":""},"","","","","","","","","","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,IF($AK279=0,$W279,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1)*$F279)))","v":""},"",{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$V$7)*$F279)","v":""}]
[0.96566808231125689,0.84919048598295588,{"$f":"IF(Inventory!AH281=Inventory!$C$1032,0.5,1)*B282","v":0.84919048598295588},{"$f":"Inventory!C281","v":0},{"$f":"Inventory!E281","v":0},{"$f":"Inventory!W281","v":""},{"$f":"'Year 03'!AM282","v":""},{"$f":"IF($J282='Year 03'!$J282,'Year 03'!H282,$J282)","v":""},{"$f":"IF($J282='Year 03'!$J282,'Year 03'!I282,$J282)","v":""},{"$f":"'Year 03'!AN282","v":""},"",{"$f":"IF(E282 = 0, \"\", MATCH($E282,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!BA$7+$J282-1))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$W$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AB$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,1,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0)*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},"","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$B$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$F$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$O$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$BF$7+$K282-1))","v":""},{"$f":"IF(L282=\"\", \"\", VLOOKUP(X282,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,P282,IF($X282=1,IF(Z$9=$G282,(1-$M282),0),IF($X282=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,Q282,IF($X282=1,IF(AA$9=$G282,(1-$M282),0),IF($X282=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,R282,IF($X282=1,IF(AB$9=$G282,(1-$M282),0),IF($X282=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,S282,IF($X282=1,IF(AC$9=$G282,(1-$M282),0),IF($X282=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X282=3,1,IF($X282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AO$7+$J282-1),$J282))","v":""},"",{"$f":"IF(L282=\"\", \"\", IF($X282=0,$V282,IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$T$7+$X282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282)))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$CE$7+$K282-1)*$F282)","v":""},"","","","","","","","","","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,IF($AK282=0,$W282,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1)*$F282)))","v":""},"",{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$V$7)*$F282)","v":""}]
[0.52240408735085309,0.69136103498723256,{"$f":"IF(Inventory!AH293=Inventory!$C$1032,0.5,1)*B294","v":0.69136103498723256},{"$f":"Inventory!C293","v":0},{"$f":"Inventory!E293","v":0},{"$f":"Inventory!W293","v":""},{"$f":"'Year 03'!AM294","v":""},{"$f":"IF($J294='Year 03'!$J294,'Year 03'!H294,$J294)","v":""},{"$f":"IF($J294='Year 03'!$J294,'Year 03'!I294,$J294)","v":""},{"$f":"'Year 03'!AN294","v":""},"",{"$f":"IF(E294 = 0, \"\", MATCH($E294,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!BA$7+$J294-1))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$W$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AB$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,1,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0)*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},"","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$B$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$F$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$O$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$BF$7+$K294-1))","v":""},{"$f":"IF(L294=\"\", \"\", VLOOKUP(X294,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,P294,IF($X294=1,IF(Z$9=$G294,(1-$M294),0),IF($X294=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,Q294,IF($X294=1,IF(AA$9=$G294,(1-$M294),0),IF($X294=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,R294,IF($X294=1,IF(AB$9=$G294,(1-$M294),0),IF($X294=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,S294,IF($X294=1,IF(AC$9=$G294,(1-$M294),0),IF($X294=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X294=3,1,IF($X294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AO$7+$J294-1),$J294))","v":""},"",{"$f":"IF(L294=\"\", \"\", IF($X294=0,$V294,IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$T$7+$X294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294)))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$CE$7+$K294-1)*$F294)","v":""},"","","","","","","","","","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,IF($AK294=0,$W294,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1)*$F294)))","v":""},"",{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$V$7)*$F294)","v":""}]
[0.82186547981670077,0.20760429435182248,{"$f":"IF(Inventory!AH301=Inventory!$C$1032,0.5,1)*B302","v":0.20760429435182248},{"$f":"Inventory!C301","v":0},{"$f":"Inventory!E301","v":0},{"$f":"Inventory!W301","v":""},{"$f":"'Year 03'!AM302","v":""},{"$f":"IF($J302='Year 03'!$J302,'Year 03'!H302,$J302)","v":""},{"$f":"IF($J302='Year 03'!$J302,'Year 03'!I302,$J302)","v":""},{"$f":"'Year 03'!AN302","v":""},"",{"$f":"IF(E302 = 0, \"\", MATCH($E302,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!BA$7+$J302-1))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$W$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AB$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,1,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0)*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},"","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$B$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$F$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$O$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$BF$7+$K302-1))","v":""},{"$f":"IF(L302=\"\", \"\", VLOOKUP(X302,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,P302,IF($X302=1,IF(Z$9=$G302,(1-$M302),0),IF($X302=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,Q302,IF($X302=1,IF(AA$9=$G302,(1-$M302),0),IF($X302=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,R302,IF($X302=1,IF(AB$9=$G302,(1-$M302),0),IF($X302=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,S302,IF($X302=1,IF(AC$9=$G302,(1-$M302),0),IF($X302=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X302=3,1,IF($X302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AO$7+$J302-1),$J302))","v":""},"",{"$f":"IF(L302=\"\", \"\", IF($X302=0,$V302,IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$T$7+$X302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302)))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$CE$7+$K302-1)*$F302)","v":""},"","","","","","","","","","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,IF($AK302=0,$W302,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1)*$F302)))","v":""},"",{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$V$7)*$F302)","v":""}]
[0.10976555856525672,0.90064203496440698,{"$f":"IF(Inventory!AH302=Inventory!$C$1032,0.5,1)*B303","v":0.90064203496440698},{"$f":"Inventory!C302","v":0},{"$f":"Inventory!E302","v":0},{"$f":"Inventory!W302","v":""},{"$f":"'Year 03'!AM303","v":""},{"$f":"IF($J303='Year 03'!$J303,'Year 03'!H303,$J303)","v":""},{"$f":"IF($J303='Year 03'!$J303,'Year 03'!I303,$J303)","v":""},{"$f":"'Year 03'!AN303","v":""},"",{"$f":"IF(E303 = 0, \"\", MATCH($E303,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!BA$7+$J303-1))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$W$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AB$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,1,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0)*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},"","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$B$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$F$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$O$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$BF$7+$K303-1))","v":""},{"$f":"IF(L303=\"\", \"\", VLOOKUP(X303,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,P303,IF($X303=1,IF(Z$9=$G303,(1-$M303),0),IF($X303=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,Q303,IF($X303=1,IF(AA$9=$G303,(1-$M303),0),IF($X303=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,R303,IF($X303=1,IF(AB$9=$G303,(1-$M303),0),IF($X303=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,S303,IF($X303=1,IF(AC$9=$G303,(1-$M303),0),IF($X303=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X303=3,1,IF($X303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AO$7+$J303-1),$J303))","v":""},"",{"$f":"IF(L303=\"\", \"\", IF($X303=0,$V303,IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$T$7+$X303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303)))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$CE$7+$K303-1)*$F303)","v":""},"","","","","","","","","","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,IF($AK303=0,$W303,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1)*$F303)))","v":""},"",{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$V$7)*$F303)","v":""}]
[0.99549694546824874,0.85659776299186552,{"$f":"IF(Inventory!AH314=Inventory!$C$1032,0.5,1)*B315","v":0.85659776299186552},{"$f":"Inventory!C314","v":0},{"$f":"Inventory!E314","v":0},{"$f":"Inventory!W314","v":""},{"$f":"'Year 03'!AM315","v":""},{"$f":"IF($J315='Year 03'!$J315,'Year 03'!H315,$J315)","v":""},{"$f":"IF($J315='Year 03'!$J315,'Year 03'!I315,$J315)","v":""},{"$f":"'Year 03'!AN315","v":""},"",{"$f":"IF(E315 = 0, \"\", MATCH($E315,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!BA$7+$J315-1))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$W$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AB$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,1,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0)*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},"","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$B$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$F$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$O$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$BF$7+$K315-1))","v":""},{"$f":"IF(L315=\"\", \"\", VLOOKUP(X315,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,P315,IF($X315=1,IF(Z$9=$G315,(1-$M315),0),IF($X315=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,Q315,IF($X315=1,IF(AA$9=$G315,(1-$M315),0),IF($X315=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,R315,IF($X315=1,IF(AB$9=$G315,(1-$M315),0),IF($X315=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,S315,IF($X315=1,IF(AC$9=$G315,(1-$M315),0),IF($X315=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X315=3,1,IF($X315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AO$7+$J315-1),$J315))","v":""},"",{"$f":"IF(L315=\"\", \"\", IF($X315=0,$V315,IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$T$7+$X315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315)))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$CE$7+$K315-1)*$F315)","v":""},"","","","","","","","","","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,IF($AK315=0,$W315,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1)*$F315)))","v":""},"",{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$V$7)*$F315)","v":""}]
[0.96366424960421926,0.43316620965899166,{"$f":"IF(Inventory!AH321=Inventory!$C$1032,0.5,1)*B322","v":0.43316620965899166},{"$f":"Inventory!C321","v":0},{"$f":"Inventory!E321","v":0},{"$f":"Inventory!W321","v":""},{"$f":"'Year 03'!AM322","v":""},{"$f":"IF($J322='Year 03'!$J322,'Year 03'!H322,$J322)","v":""},{"$f":"IF($J322='Year 03'!$J322,'Year 03'!I322,$J322)","v":""},{"$f":"'Year 03'!AN322","v":""},"",{"$f":"IF(E322 = 0, \"\", MATCH($E322,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!BA$7+$J322-1))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$W$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AB$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,1,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0)*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},"","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$B$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$F$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$O$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$BF$7+$K322-1))","v":""},{"$f":"IF(L322=\"\", \"\", VLOOKUP(X322,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,P322,IF($X322=1,IF(Z$9=$G322,(1-$M322),0),IF($X322=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,Q322,IF($X322=1,IF(AA$9=$G322,(1-$M322),0),IF($X322=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,R322,IF($X322=1,IF(AB$9=$G322,(1-$M322),0),IF($X322=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,S322,IF($X322=1,IF(AC$9=$G322,(1-$M322),0),IF($X322=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X322=3,1,IF($X322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AO$7+$J322-1),$J322))","v":""},"",{"$f":"IF(L322=\"\", \"\", IF($X322=0,$V322,IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$T$7+$X322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322)))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$CE$7+$K322-1)*$F322)","v":""},"","","","","","","","","","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,IF($AK322=0,$W322,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1)*$F322)))","v":""},"",{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$V$7)*$F322)","v":""}]
[0.84079411840279905,4.1655976803557038E-2,{"$f":"IF(Inventory!AH326=Inventory!$C$1032,0.5,1)*B327","v":4.1655976803557038E-2},{"$f":"Inventory!C326","v":0},{"$f":"Inventory!E326","v":0},{"$f":"Inventory!W326","v":""},{"$f":"'Year 03'!AM327","v":""},{"$f":"IF($J327='Year 03'!$J327,'Year 03'!H327,$J327)","v":""},{"$f":"IF($J327='Year 03'!$J327,'Year 03'!I327,$J327)","v":""},{"$f":"'Year 03'!AN327","v":""},"",{"$f":"IF(E327 = 0, \"\", MATCH($E327,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!BA$7+$J327-1))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$W$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AB$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,1,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0)*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},"","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$B$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$F$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$O$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$BF$7+$K327-1))","v":""},{"$f":"IF(L327=\"\", \"\", VLOOKUP(X327,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,P327,IF($X327=1,IF(Z$9=$G327,(1-$M327),0),IF($X327=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,Q327,IF($X327=1,IF(AA$9=$G327,(1-$M327),0),IF($X327=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,R327,IF($X327=1,IF(AB$9=$G327,(1-$M327),0),IF($X327=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,S327,IF($X327=1,IF(AC$9=$G327,(1-$M327),0),IF($X327=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X327=3,1,IF($X327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AO$7+$J327-1),$J327))","v":""},"",{"$f":"IF(L327=\"\", \"\", IF($X327=0,$V327,IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$T$7+$X327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327)))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$CE$7+$K327-1)*$F327)","v":""},"","","","","","","","","","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,IF($AK327=0,$W327,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1)*$F327)))","v":""},"",{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$V$7)*$F327)","v":""}]
[8.0500294219878477E-3,0.69774752756285152,{"$f":"IF(Inventory!AH334=Inventory!$C$1032,0.5,1)*B335","v":0.69774752756285152},{"$f":"Inventory!C334","v":0},{"$f":"Inventory!E334","v":0},{"$f":"Inventory!W334","v":""},{"$f":"'Year 03'!AM335","v":""},{"$f":"IF($J335='Year 03'!$J335,'Year 03'!H335,$J335)","v":""},{"$f":"IF($J335='Year 03'!$J335,'Year 03'!I335,$J335)","v":""},{"$f":"'Year 03'!AN335","v":""},"",{"$f":"IF(E335 = 0, \"\", MATCH($E335,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!BA$7+$J335-1))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$W$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AB$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,1,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0)*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},"","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$B$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$F$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$O$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$BF$7+$K335-1))","v":""},{"$f":"IF(L335=\"\", \"\", VLOOKUP(X335,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,P335,IF($X335=1,IF(Z$9=$G335,(1-$M335),0),IF($X335=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,Q335,IF($X335=1,IF(AA$9=$G335,(1-$M335),0),IF($X335=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,R335,IF($X335=1,IF(AB$9=$G335,(1-$M335),0),IF($X335=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,S335,IF($X335=1,IF(AC$9=$G335,(1-$M335),0),IF($X335=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X335=3,1,IF($X335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AO$7+$J335-1),$J335))","v":""},"",{"$f":"IF(L335=\"\", \"\", IF($X335=0,$V335,IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$T$7+$X335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335)))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$CE$7+$K335-1)*$F335)","v":""},"","","","","","","","","","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,IF($AK335=0,$W335,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1)*$F335)))","v":""},"",{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$V$7)*$F335)","v":""}]
[0.34883620663573089,0.19008692081061629,{"$f":"IF(Inventory!AH342=Inventory!$C$1032,0.5,1)*B343","v":0.19008692081061629},{"$f":"Inventory!C342","v":0},{"$f":"Inventory!E342","v":0},{"$f":"Inventory!W342","v":""},{"$f":"'Year 03'!AM343","v":""},{"$f":"IF($J343='Year 03'!$J343,'Year 03'!H343,$J343)","v":""},{"$f":"IF($J343='Year 03'!$J343,'Year 03'!I343,$J343)","v":""},{"$f":"'Year 03'!AN343","v":""},"",{"$f":"IF(E343 = 0, \"\", MATCH($E343,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!BA$7+$J343-1))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$W$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AB$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,1,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0)*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},"","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$B$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$F$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$O$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$BF$7+$K343-1))","v":""},{"$f":"IF(L343=\"\", \"\", VLOOKUP(X343,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,P343,IF($X343=1,IF(Z$9=$G343,(1-$M343),0),IF($X343=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,Q343,IF($X343=1,IF(AA$9=$G343,(1-$M343),0),IF($X343=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,R343,IF($X343=1,IF(AB$9=$G343,(1-$M343),0),IF($X343=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,S343,IF($X343=1,IF(AC$9=$G343,(1-$M343),0),IF($X343=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X343=3,1,IF($X343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AO$7+$J343-1),$J343))","v":""},"",{"$f":"IF(L343=\"\", \"\", IF($X343=0,$V343,IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$T$7+$X343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343)))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$CE$7+$K343-1)*$F343)","v":""},"","","","","","","","","","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,IF($AK343=0,$W343,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1)*$F343)))","v":""},"",{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$V$7)*$F343)","v":""}]
[5.5606553641262102E-2,7.3873569227007052E-2,{"$f":"IF(Inventory!AH347=Inventory!$C$1032,0.5,1)*B348","v":7.3873569227007052E-2},{"$f":"Inventory!C347","v":0},{"$f":"Inventory!E347","v":0},{"$f":"Inventory!W347","v":""},{"$f":"'Year 03'!AM348","v":""},{"$f":"IF($J348='Year 03'!$J348,'Year 03'!H348,$J348)","v":""},{"$f":"IF($J348='Year 03'!$J348,'Year 03'!I348,$J348)","v":""},{"$f":"'Year 03'!AN348","v":""},"",{"$f":"IF(E348 = 0, \"\", MATCH($E348,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!BA$7+$J348-1))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$W$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AB$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,1,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0)*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},"","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$B$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$F$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$O$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$BF$7+$K348-1))","v":""},{"$f":"IF(L348=\"\", \"\", VLOOKUP(X348,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,P348,IF($X348=1,IF(Z$9=$G348,(1-$M348),0),IF($X348=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,Q348,IF($X348=1,IF(AA$9=$G348,(1-$M348),0),IF($X348=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,R348,IF($X348=1,IF(AB$9=$G348,(1-$M348),0),IF($X348=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,S348,IF($X348=1,IF(AC$9=$G348,(1-$M348),0),IF($X348=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X348=3,1,IF($X348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AO$7+$J348-1),$J348))","v":""},"",{"$f":"IF(L348=\"\", \"\", IF($X348=0,$V348,IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$T$7+$X348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348)))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$CE$7+$K348-1)*$F348)","v":""},"","","","","","","","","","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,IF($AK348=0,$W348,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1)*$F348)))","v":""},"",{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$V$7)*$F348)","v":""}]
[0.55556355550132963,0.5902206106451483,{"$f":"IF(Inventory!AH355=Inventory!$C$1032,0.5,1)*B356","v":0.5902206106451483},{"$f":"Inventory!C355","v":0},{"$f":"Inventory!E355","v":0},{"$f":"Inventory!W355","v":""},{"$f":"'Year 03'!AM356","v":""},{"$f":"IF($J356='Year 03'!$J356,'Year 03'!H356,$J356)","v":""},{"$f":"IF($J356='Year 03'!$J356,'Year 03'!I356,$J356)","v":""},{"$f":"'Year 03'!AN356","v":""},"",{"$f":"IF(E356 = 0, \"\", MATCH($E356,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!BA$7+$J356-1))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$W$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AB$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,1,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0)*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},"","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$B$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$F$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$O$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$BF$7+$K356-1))","v":""},{"$f":"IF(L356=\"\", \"\", VLOOKUP(X356,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,P356,IF($X356=1,IF(Z$9=$G356,(1-$M356),0),IF($X356=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,Q356,IF($X356=1,IF(AA$9=$G356,(1-$M356),0),IF($X356=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,R356,IF($X356=1,IF(AB$9=$G356,(1-$M356),0),IF($X356=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,S356,IF($X356=1,IF(AC$9=$G356,(1-$M356),0),IF($X356=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X356=3,1,IF($X356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AO$7+$J356-1),$J356))","v":""},"",{"$f":"IF(L356=\"\", \"\", IF($X356=0,$V356,IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$T$7+$X356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356)))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$CE$7+$K356-1)*$F356)","v":""},"","","","","","","","","","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,IF($AK356=0,$W356,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1)*$F356)))","v":""},"",{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$V$7)*$F356)","v":""}]
[0.12962638576945174,0.31700198132357971,{"$f":"IF(Inventory!AH358=Inventory!$C$1032,0.5,1)*B359","v":0.31700198132357971},{"$f":"Inventory!C358","v":0},{"$f":"Inventory!E358","v":0},{"$f":"Inventory!W358","v":""},{"$f":"'Year 03'!AM359","v":""},{"$f":"IF($J359='Year 03'!$J359,'Year 03'!H359,$J359)","v":""},{"$f":"IF($J359='Year 03'!$J359,'Year 03'!I359,$J359)","v":""},{"$f":"'Year 03'!AN359","v":""},"",{"$f":"IF(E359 = 0, \"\", MATCH($E359,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!BA$7+$J359-1))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$W$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AB$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,1,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0)*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},"","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$B$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$F$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$O$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$BF$7+$K359-1))","v":""},{"$f":"IF(L359=\"\", \"\", VLOOKUP(X359,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,P359,IF($X359=1,IF(Z$9=$G359,(1-$M359),0),IF($X359=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,Q359,IF($X359=1,IF(AA$9=$G359,(1-$M359),0),IF($X359=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,R359,IF($X359=1,IF(AB$9=$G359,(1-$M359),0),IF($X359=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,S359,IF($X359=1,IF(AC$9=$G359,(1-$M359),0),IF($X359=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X359=3,1,IF($X359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AO$7+$J359-1),$J359))","v":""},"",{"$f":"IF(L359=\"\", \"\", IF($X359=0,$V359,IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$T$7+$X359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359)))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$CE$7+$K359-1)*$F359)","v":""},"","","","","","","","","","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,IF($AK359=0,$W359,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1)*$F359)))","v":""},"",{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$V$7)*$F359)","v":""}]
[0.28698279335405796,0.14503297464665343,{"$f":"IF(Inventory!AH367=Inventory!$C$1032,0.5,1)*B368","v":0.14503297464665343},{"$f":"Inventory!C367","v":0},{"$f":"Inventory!E367","v":0},{"$f":"Inventory!W367","v":""},{"$f":"'Year 03'!AM368","v":""},{"$f":"IF($J368='Year 03'!$J368,'Year 03'!H368,$J368)","v":""},{"$f":"IF($J368='Year 03'!$J368,'Year 03'!I368,$J368)","v":""},{"$f":"'Year 03'!AN368","v":""},"",{"$f":"IF(E368 = 0, \"\", MATCH($E368,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!BA$7+$J368-1))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$W$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AB$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,1,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0)*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},"","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$B$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$F$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$O$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$BF$7+$K368-1))","v":""},{"$f":"IF(L368=\"\", \"\", VLOOKUP(X368,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,P368,IF($X368=1,IF(Z$9=$G368,(1-$M368),0),IF($X368=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,Q368,IF($X368=1,IF(AA$9=$G368,(1-$M368),0),IF($X368=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,R368,IF($X368=1,IF(AB$9=$G368,(1-$M368),0),IF($X368=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,S368,IF($X368=1,IF(AC$9=$G368,(1-$M368),0),IF($X368=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X368=3,1,IF($X368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AO$7+$J368-1),$J368))","v":""},"",{"$f":"IF(L368=\"\", \"\", IF($X368=0,$V368,IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$T$7+$X368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368)))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$CE$7+$K368-1)*$F368)","v":""},"","","","","","","","","","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,IF($AK368=0,$W368,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1)*$F368)))","v":""},"",{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$V$7)*$F368)","v":""}]
[0.12022289792544949,0.54716332206989071,{"$f":"IF(Inventory!AH375=Inventory!$C$1032,0.5,1)*B376","v":0.54716332206989071},{"$f":"Inventory!C375","v":0},{"$f":"Inventory!E375","v":0},{"$f":"Inventory!W375","v":""},{"$f":"'Year 03'!AM376","v":""},{"$f":"IF($J376='Year 03'!$J376,'Year 03'!H376,$J376)","v":""},{"$f":"IF($J376='Year 03'!$J376,'Year 03'!I376,$J376)","v":""},{"$f":"'Year 03'!AN376","v":""},"",{"$f":"IF(E376 = 0, \"\", MATCH($E376,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!BA$7+$J376-1))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$W$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AB$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,1,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0)*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},"","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$B$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$F$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$O$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$BF$7+$K376-1))","v":""},{"$f":"IF(L376=\"\", \"\", VLOOKUP(X376,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,P376,IF($X376=1,IF(Z$9=$G376,(1-$M376),0),IF($X376=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,Q376,IF($X376=1,IF(AA$9=$G376,(1-$M376),0),IF($X376=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,R376,IF($X376=1,IF(AB$9=$G376,(1-$M376),0),IF($X376=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,S376,IF($X376=1,IF(AC$9=$G376,(1-$M376),0),IF($X376=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X376=3,1,IF($X376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AO$7+$J376-1),$J376))","v":""},"",{"$f":"IF(L376=\"\", \"\", IF($X376=0,$V376,IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$T$7+$X376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376)))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$CE$7+$K376-1)*$F376)","v":""},"","","","","","","","","","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,IF($AK376=0,$W376,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1)*$F376)))","v":""},"",{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$V$7)*$F376)","v":""}]
[0.39645816715046156,0.55388625929087076,{"$f":"IF(Inventory!AH380=Inventory!$C$1032,0.5,1)*B381","v":0.55388625929087076},{"$f":"Inventory!C380","v":0},{"$f":"Inventory!E380","v":0},{"$f":"Inventory!W380","v":""},{"$f":"'Year 03'!AM381","v":""},{"$f":"IF($J381='Year 03'!$J381,'Year 03'!H381,$J381)","v":""},{"$f":"IF($J381='Year 03'!$J381,'Year 03'!I381,$J381)","v":""},{"$f":"'Year 03'!AN381","v":""},"",{"$f":"IF(E381 = 0, \"\", MATCH($E381,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!BA$7+$J381-1))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$W$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AB$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,1,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0)*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},"","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$B$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$F$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$O$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$BF$7+$K381-1))","v":""},{"$f":"IF(L381=\"\", \"\", VLOOKUP(X381,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,P381,IF($X381=1,IF(Z$9=$G381,(1-$M381),0),IF($X381=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,Q381,IF($X381=1,IF(AA$9=$G381,(1-$M381),0),IF($X381=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,R381,IF($X381=1,IF(AB$9=$G381,(1-$M381),0),IF($X381=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,S381,IF($X381=1,IF(AC$9=$G381,(1-$M381),0),IF($X381=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X381=3,1,IF($X381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AO$7+$J381-1),$J381))","v":""},"",{"$f":"IF(L381=\"\", \"\", IF($X381=0,$V381,IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$T$7+$X381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381)))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$CE$7+$K381-1)*$F381)","v":""},"","","","","","","","","","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,IF($AK381=0,$W381,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1)*$F381)))","v":""},"",{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$V$7)*$F381)","v":""}]
[0.39956626876758017,0.93144858537464748,{"$f":"IF(Inventory!AH388=Inventory!$C$1032,0.5,1)*B389","v":0.93144858537464748},{"$f":"Inventory!C388","v":0},{"$f":"Inventory!E388","v":0},{"$f":"Inventory!W388","v":""},{"$f":"'Year 03'!AM389","v":""},{"$f":"IF($J389='Year 03'!$J389,'Year 03'!H389,$J389)","v":""},{"$f":"IF($J389='Year 03'!$J389,'Year 03'!I389,$J389)","v":""},{"$f":"'Year 03'!AN389","v":""},"",{"$f":"IF(E389 = 0, \"\", MATCH($E389,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!BA$7+$J389-1))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$W$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AB$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,1,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0)*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},"","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$B$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$F$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$O$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$BF$7+$K389-1))","v":""},{"$f":"IF(L389=\"\", \"\", VLOOKUP(X389,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,P389,IF($X389=1,IF(Z$9=$G389,(1-$M389),0),IF($X389=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,Q389,IF($X389=1,IF(AA$9=$G389,(1-$M389),0),IF($X389=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,R389,IF($X389=1,IF(AB$9=$G389,(1-$M389),0),IF($X389=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,S389,IF($X389=1,IF(AC$9=$G389,(1-$M389),0),IF($X389=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X389=3,1,IF($X389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AO$7+$J389-1),$J389))","v":""},"",{"$f":"IF(L389=\"\", \"\", IF($X389=0,$V389,IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$T$7+$X389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389)))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$CE$7+$K389-1)*$F389)","v":""},"","","","","","","","","","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,IF($AK389=0,$W389,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1)*$F389)))","v":""},"",{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$V$7)*$F389)","v":""}]
[0.21610322999506271,0.28533507165894212,{"$f":"IF(Inventory!AH391=Inventory!$C$1032,0.5,1)*B392","v":0.28533507165894212},{"$f":"Inventory!C391","v":0},{"$f":"Inventory!E391","v":0},{"$f":"Inventory!W391","v":""},{"$f":"'Year 03'!AM392","v":""},{"$f":"IF($J392='Year 03'!$J392,'Year 03'!H392,$J392)","v":""},{"$f":"IF($J392='Year 03'!$J392,'Year 03'!I392,$J392)","v":""},{"$f":"'Year 03'!AN392","v":""},"",{"$f":"IF(E392 = 0, \"\", MATCH($E392,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!BA$7+$J392-1))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$W$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AB$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,1,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0)*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},"","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$B$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$F$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$O$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$BF$7+$K392-1))","v":""},{"$f":"IF(L392=\"\", \"\", VLOOKUP(X392,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,P392,IF($X392=1,IF(Z$9=$G392,(1-$M392),0),IF($X392=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,Q392,IF($X392=1,IF(AA$9=$G392,(1-$M392),0),IF($X392=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,R392,IF($X392=1,IF(AB$9=$G392,(1-$M392),0),IF($X392=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,S392,IF($X392=1,IF(AC$9=$G392,(1-$M392),0),IF($X392=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X392=3,1,IF($X392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AO$7+$J392-1),$J392))","v":""},"",{"$f":"IF(L392=\"\", \"\", IF($X392=0,$V392,IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$T$7+$X392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392)))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$CE$7+$K392-1)*$F392)","v":""},"","","","","","","","","","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,IF($AK392=0,$W392,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1)*$F392)))","v":""},"",{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$V$7)*$F392)","v":""}]
[0.43873783024226287,0.56699113283123626,{"$f":"IF(Inventory!AH400=Inventory!$C$1032,0.5,1)*B401","v":0.56699113283123626},{"$f":"Inventory!C400","v":0},{"$f":"Inventory!E400","v":0},{"$f":"Inventory!W400","v":""},{"$f":"'Year 03'!AM401","v":""},{"$f":"IF($J401='Year 03'!$J401,'Year 03'!H401,$J401)","v":""},{"$f":"IF($J401='Year 03'!$J401,'Year 03'!I401,$J401)","v":""},{"$f":"'Year 03'!AN401","v":""},"",{"$f":"IF(E401 = 0, \"\", MATCH($E401,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!BA$7+$J401-1))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$W$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AB$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,1,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0)*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},"","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$B$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$F$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$O$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$BF$7+$K401-1))","v":""},{"$f":"IF(L401=\"\", \"\", VLOOKUP(X401,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,P401,IF($X401=1,IF(Z$9=$G401,(1-$M401),0),IF($X401=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,Q401,IF($X401=1,IF(AA$9=$G401,(1-$M401),0),IF($X401=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,R401,IF($X401=1,IF(AB$9=$G401,(1-$M401),0),IF($X401=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,S401,IF($X401=1,IF(AC$9=$G401,(1-$M401),0),IF($X401=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X401=3,1,IF($X401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AO$7+$J401-1),$J401))","v":""},"",{"$f":"IF(L401=\"\", \"\", IF($X401=0,$V401,IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$T$7+$X401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401)))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$CE$7+$K401-1)*$F401)","v":""},"","","","","","","","","","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,IF($AK401=0,$W401,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1)*$F401)))","v":""},"",{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$V$7)*$F401)","v":""}]
[6.8211799874977497E-2,0.17046646092693751,{"$f":"IF(Inventory!AH408=Inventory!$C$1032,0.5,1)*B409","v":0.17046646092693751},{"$f":"Inventory!C408","v":0},{"$f":"Inventory!E408","v":0},{"$f":"Inventory!W408","v":""},{"$f":"'Year 03'!AM409","v":""},{"$f":"IF($J409='Year 03'!$J409,'Year 03'!H409,$J409)","v":""},{"$f":"IF($J409='Year 03'!$J409,'Year 03'!I409,$J409)","v":""},{"$f":"'Year 03'!AN409","v":""},"",{"$f":"IF(E409 = 0, \"\", MATCH($E409,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!BA$7+$J409-1))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$W$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AB$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,1,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0)*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},"","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$B$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$F$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$O$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$BF$7+$K409-1))","v":""},{"$f":"IF(L409=\"\", \"\", VLOOKUP(X409,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,P409,IF($X409=1,IF(Z$9=$G409,(1-$M409),0),IF($X409=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,Q409,IF($X409=1,IF(AA$9=$G409,(1-$M409),0),IF($X409=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,R409,IF($X409=1,IF(AB$9=$G409,(1-$M409),0),IF($X409=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,S409,IF($X409=1,IF(AC$9=$G409,(1-$M409),0),IF($X409=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X409=3,1,IF($X409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AO$7+$J409-1),$J409))","v":""},"",{"$f":"IF(L409=\"\", \"\", IF($X409=0,$V409,IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$T$7+$X409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409)))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$CE$7+$K409-1)*$F409)","v":""},"","","","","","","","","","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,IF($AK409=0,$W409,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1)*$F409)))","v":""},"",{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$V$7)*$F409)","v":""}]
[0.54389847501008959,0.10226774700217689,{"$f":"IF(Inventory!AH413=Inventory!$C$1032,0.5,1)*B414","v":0.10226774700217689},{"$f":"Inventory!C413","v":0},{"$f":"Inventory!E413","v":0},{"$f":"Inventory!W413","v":""},{"$f":"'Year 03'!AM414","v":""},{"$f":"IF($J414='Year 03'!$J414,'Year 03'!H414,$J414)","v":""},{"$f":"IF($J414='Year 03'!$J414,'Year 03'!I414,$J414)","v":""},{"$f":"'Year 03'!AN414","v":""},"",{"$f":"IF(E414 = 0, \"\", MATCH($E414,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!BA$7+$J414-1))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$W$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AB$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,1,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0)*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},"","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$B$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$F$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$O$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$BF$7+$K414-1))","v":""},{"$f":"IF(L414=\"\", \"\", VLOOKUP(X414,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,P414,IF($X414=1,IF(Z$9=$G414,(1-$M414),0),IF($X414=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,Q414,IF($X414=1,IF(AA$9=$G414,(1-$M414),0),IF($X414=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,R414,IF($X414=1,IF(AB$9=$G414,(1-$M414),0),IF($X414=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,S414,IF($X414=1,IF(AC$9=$G414,(1-$M414),0),IF($X414=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X414=3,1,IF($X414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AO$7+$J414-1),$J414))","v":""},"",{"$f":"IF(L414=\"\", \"\", IF($X414=0,$V414,IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$T$7+$X414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414)))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$CE$7+$K414-1)*$F414)","v":""},"","","","","","","","","","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,IF($AK414=0,$W414,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1)*$F414)))","v":""},"",{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$V$7)*$F414)","v":""}]
[0.46944692837539836,0.72502104529794753,{"$f":"IF(Inventory!AH421=Inventory!$C$1032,0.5,1)*B422","v":0.72502104529794753},{"$f":"Inventory!C421","v":0},{"$f":"Inventory!E421","v":0},{"$f":"Inventory!W421","v":""},{"$f":"'Year 03'!AM422","v":""},{"$f":"IF($J422='Year 03'!$J422,'Year 03'!H422,$J422)","v":""},{"$f":"IF($J422='Year 03'!$J422,'Year 03'!I422,$J422)","v":""},{"$f":"'Year 03'!AN422","v":""},"",{"$f":"IF(E422 = 0, \"\", MATCH($E422,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!BA$7+$J422-1))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$W$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AB$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,1,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0)*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},"","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$B$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$F$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$O$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$BF$7+$K422-1))","v":""},{"$f":"IF(L422=\"\", \"\", VLOOKUP(X422,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,P422,IF($X422=1,IF(Z$9=$G422,(1-$M422),0),IF($X422=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,Q422,IF($X422=1,IF(AA$9=$G422,(1-$M422),0),IF($X422=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,R422,IF($X422=1,IF(AB$9=$G422,(1-$M422),0),IF($X422=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,S422,IF($X422=1,IF(AC$9=$G422,(1-$M422),0),IF($X422=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X422=3,1,IF($X422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AO$7+$J422-1),$J422))","v":""},"",{"$f":"IF(L422=\"\", \"\", IF($X422=0,$V422,IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$T$7+$X422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422)))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$CE$7+$K422-1)*$F422)","v":""},"","","","","","","","","","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,IF($AK422=0,$W422,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1)*$F422)))","v":""},"",{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$V$7)*$F422)","v":""}]
[0.12519547396486819,0.54819644991919869,{"$f":"IF(Inventory!AH429=Inventory!$C$1032,0.5,1)*B430","v":0.54819644991919869},{"$f":"Inventory!C429","v":0},{"$f":"Inventory!E429","v":0},{"$f":"Inventory!W429","v":""},{"$f":"'Year 03'!AM430","v":""},{"$f":"IF($J430='Year 03'!$J430,'Year 03'!H430,$J430)","v":""},{"$f":"IF($J430='Year 03'!$J430,'Year 03'!I430,$J430)","v":""},{"$f":"'Year 03'!AN430","v":""},"",{"$f":"IF(E430 = 0, \"\", MATCH($E430,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!BA$7+$J430-1))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$W$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AB$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,1,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0)*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},"","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$B$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$F$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$O$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$BF$7+$K430-1))","v":""},{"$f":"IF(L430=\"\", \"\", VLOOKUP(X430,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,P430,IF($X430=1,IF(Z$9=$G430,(1-$M430),0),IF($X430=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,Q430,IF($X430=1,IF(AA$9=$G430,(1-$M430),0),IF($X430=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,R430,IF($X430=1,IF(AB$9=$G430,(1-$M430),0),IF($X430=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,S430,IF($X430=1,IF(AC$9=$G430,(1-$M430),0),IF($X430=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X430=3,1,IF($X430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AO$7+$J430-1),$J430))","v":""},"",{"$f":"IF(L430=\"\", \"\", IF($X430=0,$V430,IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$T$7+$X430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430)))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$CE$7+$K430-1)*$F430)","v":""},"","","","","","","","","","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,IF($AK430=0,$W430,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1)*$F430)))","v":""},"",{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$V$7)*$F430)","v":""}]
[0.84450237805352435,0.91009224023534185,{"$f":"IF(Inventory!AH432=Inventory!$C$1032,0.5,1)*B433","v":0.91009224023534185},{"$f":"Inventory!C432","v":0},{"$f":"Inventory!E432","v":0},{"$f":"Inventory!W432","v":""},{"$f":"'Year 03'!AM433","v":""},{"$f":"IF($J433='Year 03'!$J433,'Year 03'!H433,$J433)","v":""},{"$f":"IF($J433='Year 03'!$J433,'Year 03'!I433,$J433)","v":""},{"$f":"'Year 03'!AN433","v":""},"",{"$f":"IF(E433 = 0, \"\", MATCH($E433,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!BA$7+$J433-1))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$W$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AB$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,1,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0)*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},"","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$B$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$F$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$O$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$BF$7+$K433-1))","v":""},{"$f":"IF(L433=\"\", \"\", VLOOKUP(X433,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,P433,IF($X433=1,IF(Z$9=$G433,(1-$M433),0),IF($X433=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,Q433,IF($X433=1,IF(AA$9=$G433,(1-$M433),0),IF($X433=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,R433,IF($X433=1,IF(AB$9=$G433,(1-$M433),0),IF($X433=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,S433,IF($X433=1,IF(AC$9=$G433,(1-$M433),0),IF($X433=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X433=3,1,IF($X433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AO$7+$J433-1),$J433))","v":""},"",{"$f":"IF(L433=\"\", \"\", IF($X433=0,$V433,IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$T$7+$X433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433)))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$CE$7+$K433-1)*$F433)","v":""},"","","","","","","","","","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,IF($AK433=0,$W433,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1)*$F433)))","v":""},"",{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$V$7)*$F433)","v":""}]
[0.57754924522449491,0.80035656813152223,{"$f":"IF(Inventory!AH441=Inventory!$C$1032,0.5,1)*B442","v":0.80035656813152223},{"$f":"Inventory!C441","v":0},{"$f":"Inventory!E441","v":0},{"$f":"Inventory!W441","v":""},{"$f":"'Year 03'!AM442","v":""},{"$f":"IF($J442='Year 03'!$J442,'Year 03'!H442,$J442)","v":""},{"$f":"IF($J442='Year 03'!$J442,'Year 03'!I442,$J442)","v":""},{"$f":"'Year 03'!AN442","v":""},"",{"$f":"IF(E442 = 0, \"\", MATCH($E442,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!BA$7+$J442-1))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$W$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AB$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,1,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0)*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},"","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$B$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$F$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$O$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$BF$7+$K442-1))","v":""},{"$f":"IF(L442=\"\", \"\", VLOOKUP(X442,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,P442,IF($X442=1,IF(Z$9=$G442,(1-$M442),0),IF($X442=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,Q442,IF($X442=1,IF(AA$9=$G442,(1-$M442),0),IF($X442=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,R442,IF($X442=1,IF(AB$9=$G442,(1-$M442),0),IF($X442=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,S442,IF($X442=1,IF(AC$9=$G442,(1-$M442),0),IF($X442=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X442=3,1,IF($X442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AO$7+$J442-1),$J442))","v":""},"",{"$f":"IF(L442=\"\", \"\", IF($X442=0,$V442,IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$T$7+$X442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442)))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$CE$7+$K442-1)*$F442)","v":""},"","","","","","","","","","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,IF($AK442=0,$W442,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1)*$F442)))","v":""},"",{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$V$7)*$F442)","v":""}]
[0.50393786418768505,0.86364554664197746,{"$f":"IF(Inventory!AH449=Inventory!$C$1032,0.5,1)*B450","v":0.86364554664197746},{"$f":"Inventory!C449","v":0},{"$f":"Inventory!E449","v":0},{"$f":"Inventory!W449","v":""},{"$f":"'Year 03'!AM450","v":""},{"$f":"IF($J450='Year 03'!$J450,'Year 03'!H450,$J450)","v":""},{"$f":"IF($J450='Year 03'!$J450,'Year 03'!I450,$J450)","v":""},{"$f":"'Year 03'!AN450","v":""},"",{"$f":"IF(E450 = 0, \"\", MATCH($E450,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!BA$7+$J450-1))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$W$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AB$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,1,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0)*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},"","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$B$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$F$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$O$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$BF$7+$K450-1))","v":""},{"$f":"IF(L450=\"\", \"\", VLOOKUP(X450,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,P450,IF($X450=1,IF(Z$9=$G450,(1-$M450),0),IF($X450=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,Q450,IF($X450=1,IF(AA$9=$G450,(1-$M450),0),IF($X450=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,R450,IF($X450=1,IF(AB$9=$G450,(1-$M450),0),IF($X450=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,S450,IF($X450=1,IF(AC$9=$G450,(1-$M450),0),IF($X450=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X450=3,1,IF($X450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AO$7+$J450-1),$J450))","v":""},"",{"$f":"IF(L450=\"\", \"\", IF($X450=0,$V450,IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$T$7+$X450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450)))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$CE$7+$K450-1)*$F450)","v":""},"","","","","","","","","","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,IF($AK450=0,$W450,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1)*$F450)))","v":""},"",{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$V$7)*$F450)","v":""}]
[0.47464209278952096,0.34444151128035405,{"$f":"IF(Inventory!AH454=Inventory!$C$1032,0.5,1)*B455","v":0.34444151128035405},{"$f":"Inventory!C454","v":0},{"$f":"Inventory!E454","v":0},{"$f":"Inventory!W454","v":""},{"$f":"'Year 03'!AM455","v":""},{"$f":"IF($J455='Year 03'!$J455,'Year 03'!H455,$J455)","v":""},{"$f":"IF($J455='Year 03'!$J455,'Year 03'!I455,$J455)","v":""},{"$f":"'Year 03'!AN455","v":""},"",{"$f":"IF(E455 = 0, \"\", MATCH($E455,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!BA$7+$J455-1))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$W$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AB$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,1,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0)*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},"","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$B$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$F$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$O$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$BF$7+$K455-1))","v":""},{"$f":"IF(L455=\"\", \"\", VLOOKUP(X455,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,P455,IF($X455=1,IF(Z$9=$G455,(1-$M455),0),IF($X455=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,Q455,IF($X455=1,IF(AA$9=$G455,(1-$M455),0),IF($X455=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,R455,IF($X455=1,IF(AB$9=$G455,(1-$M455),0),IF($X455=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,S455,IF($X455=1,IF(AC$9=$G455,(1-$M455),0),IF($X455=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X455=3,1,IF($X455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AO$7+$J455-1),$J455))","v":""},"",{"$f":"IF(L455=\"\", \"\", IF($X455=0,$V455,IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$T$7+$X455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455)))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$CE$7+$K455-1)*$F455)","v":""},"","","","","","","","","","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,IF($AK455=0,$W455,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1)*$F455)))","v":""},"",{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$V$7)*$F455)","v":""}]
[0.87293642482818834,0.2625788079658985,{"$f":"IF(Inventory!AH462=Inventory!$C$1032,0.5,1)*B463","v":0.2625788079658985},{"$f":"Inventory!C462","v":0},{"$f":"Inventory!E462","v":0},{"$f":"Inventory!W462","v":""},{"$f":"'Year 03'!AM463","v":""},{"$f":"IF($J463='Year 03'!$J463,'Year 03'!H463,$J463)","v":""},{"$f":"IF($J463='Year 03'!$J463,'Year 03'!I463,$J463)","v":""},{"$f":"'Year 03'!AN463","v":""},"",{"$f":"IF(E463 = 0, \"\", MATCH($E463,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!BA$7+$J463-1))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$W$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AB$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,1,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0)*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},"","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$B$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$F$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$O$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$BF$7+$K463-1))","v":""},{"$f":"IF(L463=\"\", \"\", VLOOKUP(X463,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,P463,IF($X463=1,IF(Z$9=$G463,(1-$M463),0),IF($X463=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,Q463,IF($X463=1,IF(AA$9=$G463,(1-$M463),0),IF($X463=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,R463,IF($X463=1,IF(AB$9=$G463,(1-$M463),0),IF($X463=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,S463,IF($X463=1,IF(AC$9=$G463,(1-$M463),0),IF($X463=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X463=3,1,IF($X463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AO$7+$J463-1),$J463))","v":""},"",{"$f":"IF(L463=\"\", \"\", IF($X463=0,$V463,IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$T$7+$X463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463)))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$CE$7+$K463-1)*$F463)","v":""},"","","","","","","","","","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,IF($AK463=0,$W463,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1)*$F463)))","v":""},"",{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$V$7)*$F463)","v":""}]
[0.64605442681241609,0.22152033693607387,{"$f":"IF(Inventory!AH467=Inventory!$C$1032,0.5,1)*B468","v":0.22152033693607387},{"$f":"Inventory!C467","v":0},{"$f":"Inventory!E467","v":0},{"$f":"Inventory!W467","v":""},{"$f":"'Year 03'!AM468","v":""},{"$f":"IF($J468='Year 03'!$J468,'Year 03'!H468,$J468)","v":""},{"$f":"IF($J468='Year 03'!$J468,'Year 03'!I468,$J468)","v":""},{"$f":"'Year 03'!AN468","v":""},"",{"$f":"IF(E468 = 0, \"\", MATCH($E468,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!BA$7+$J468-1))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$W$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AB$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,1,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0)*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},"","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$B$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$F$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$O$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$BF$7+$K468-1))","v":""},{"$f":"IF(L468=\"\", \"\", VLOOKUP(X468,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,P468,IF($X468=1,IF(Z$9=$G468,(1-$M468),0),IF($X468=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,Q468,IF($X468=1,IF(AA$9=$G468,(1-$M468),0),IF($X468=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,R468,IF($X468=1,IF(AB$9=$G468,(1-$M468),0),IF($X468=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,S468,IF($X468=1,IF(AC$9=$G468,(1-$M468),0),IF($X468=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X468=3,1,IF($X468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AO$7+$J468-1),$J468))","v":""},"",{"$f":"IF(L468=\"\", \"\", IF($X468=0,$V468,IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$T$7+$X468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468)))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$CE$7+$K468-1)*$F468)","v":""},"","","","","","","","","","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,IF($AK468=0,$W468,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1)*$F468)))","v":""},"",{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$V$7)*$F468)","v":""}]
[0.40411366253779124,0.1983549606190661,{"$f":"IF(Inventory!AH475=Inventory!$C$1032,0.5,1)*B476","v":0.1983549606190661},{"$f":"Inventory!C475","v":0},{"$f":"Inventory!E475","v":0},{"$f":"Inventory!W475","v":""},{"$f":"'Year 03'!AM476","v":""},{"$f":"IF($J476='Year 03'!$J476,'Year 03'!H476,$J476)","v":""},{"$f":"IF($J476='Year 03'!$J476,'Year 03'!I476,$J476)","v":""},{"$f":"'Year 03'!AN476","v":""},"",{"$f":"IF(E476 = 0, \"\", MATCH($E476,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!BA$7+$J476-1))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$W$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AB$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,1,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0)*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},"","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$B$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$F$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$O$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$BF$7+$K476-1))","v":""},{"$f":"IF(L476=\"\", \"\", VLOOKUP(X476,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,P476,IF($X476=1,IF(Z$9=$G476,(1-$M476),0),IF($X476=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,Q476,IF($X476=1,IF(AA$9=$G476,(1-$M476),0),IF($X476=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,R476,IF($X476=1,IF(AB$9=$G476,(1-$M476),0),IF($X476=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,S476,IF($X476=1,IF(AC$9=$G476,(1-$M476),0),IF($X476=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X476=3,1,IF($X476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AO$7+$J476-1),$J476))","v":""},"",{"$f":"IF(L476=\"\", \"\", IF($X476=0,$V476,IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$T$7+$X476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476)))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$CE$7+$K476-1)*$F476)","v":""},"","","","","","","","","","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,IF($AK476=0,$W476,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1)*$F476)))","v":""},"",{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$V$7)*$F476)","v":""}]
[0.95747606783164541,0.62583069484963005,{"$f":"IF(Inventory!AH482=Inventory!$C$1032,0.5,1)*B483","v":0.62583069484963005},{"$f":"Inventory!C482","v":0},{"$f":"Inventory!E482","v":0},{"$f":"Inventory!W482","v":""},{"$f":"'Year 03'!AM483","v":""},{"$f":"IF($J483='Year 03'!$J483,'Year 03'!H483,$J483)","v":""},{"$f":"IF($J483='Year 03'!$J483,'Year 03'!I483,$J483)","v":""},{"$f":"'Year 03'!AN483","v":""},"",{"$f":"IF(E483 = 0, \"\", MATCH($E483,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!BA$7+$J483-1))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$W$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AB$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,1,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0)*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},"","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$B$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$F$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$O$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$BF$7+$K483-1))","v":""},{"$f":"IF(L483=\"\", \"\", VLOOKUP(X483,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,P483,IF($X483=1,IF(Z$9=$G483,(1-$M483),0),IF($X483=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,Q483,IF($X483=1,IF(AA$9=$G483,(1-$M483),0),IF($X483=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,R483,IF($X483=1,IF(AB$9=$G483,(1-$M483),0),IF($X483=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,S483,IF($X483=1,IF(AC$9=$G483,(1-$M483),0),IF($X483=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X483=3,1,IF($X483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AO$7+$J483-1),$J483))","v":""},"",{"$f":"IF(L483=\"\", \"\", IF($X483=0,$V483,IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$T$7+$X483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483)))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$CE$7+$K483-1)*$F483)","v":""},"","","","","","","","","","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,IF($AK483=0,$W483,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1)*$F483)))","v":""},"",{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$V$7)*$F483)","v":""}]
[0.40021591377895804,0.20092420489396001,{"$f":"IF(Inventory!AH487=Inventory!$C$1032,0.5,1)*B488","v":0.20092420489396001},{"$f":"Inventory!C487","v":0},{"$f":"Inventory!E487","v":0},{"$f":"Inventory!W487","v":""},{"$f":"'Year 03'!AM488","v":""},{"$f":"IF($J488='Year 03'!$J488,'Year 03'!H488,$J488)","v":""},{"$f":"IF($J488='Year 03'!$J488,'Year 03'!I488,$J488)","v":""},{"$f":"'Year 03'!AN488","v":""},"",{"$f":"IF(E488 = 0, \"\", MATCH($E488,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!BA$7+$J488-1))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$W$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AB$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,1,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0)*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},"","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$B$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$F$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$O$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$BF$7+$K488-1))","v":""},{"$f":"IF(L488=\"\", \"\", VLOOKUP(X488,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,P488,IF($X488=1,IF(Z$9=$G488,(1-$M488),0),IF($X488=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,Q488,IF($X488=1,IF(AA$9=$G488,(1-$M488),0),IF($X488=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,R488,IF($X488=1,IF(AB$9=$G488,(1-$M488),0),IF($X488=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,S488,IF($X488=1,IF(AC$9=$G488,(1-$M488),0),IF($X488=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X488=3,1,IF($X488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AO$7+$J488-1),$J488))","v":""},"",{"$f":"IF(L488=\"\", \"\", IF($X488=0,$V488,IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$T$7+$X488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488)))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$CE$7+$K488-1)*$F488)","v":""},"","","","","","","","","","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,IF($AK488=0,$W488,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1)*$F488)))","v":""},"",{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$V$7)*$F488)","v":""}]
[0.2629136202507204,0.17389058538823154,{"$f":"IF(Inventory!AH495=Inventory!$C$1032,0.5,1)*B496","v":0.17389058538823154},{"$f":"Inventory!C495","v":0},{"$f":"Inventory!E495","v":0},{"$f":"Inventory!W495","v":""},{"$f":"'Year 03'!AM496","v":""},{"$f":"IF($J496='Year 03'!$J496,'Year 03'!H496,$J496)","v":""},{"$f":"IF($J496='Year 03'!$J496,'Year 03'!I496,$J496)","v":""},{"$f":"'Year 03'!AN496","v":""},"",{"$f":"IF(E496 = 0, \"\", MATCH($E496,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!BA$7+$J496-1))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$W$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AB$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,1,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0)*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},"","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$B$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$F$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$O$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$BF$7+$K496-1))","v":""},{"$f":"IF(L496=\"\", \"\", VLOOKUP(X496,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,P496,IF($X496=1,IF(Z$9=$G496,(1-$M496),0),IF($X496=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,Q496,IF($X496=1,IF(AA$9=$G496,(1-$M496),0),IF($X496=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,R496,IF($X496=1,IF(AB$9=$G496,(1-$M496),0),IF($X496=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,S496,IF($X496=1,IF(AC$9=$G496,(1-$M496),0),IF($X496=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X496=3,1,IF($X496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AO$7+$J496-1),$J496))","v":""},"",{"$f":"IF(L496=\"\", \"\", IF($X496=0,$V496,IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$T$7+$X496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496)))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$CE$7+$K496-1)*$F496)","v":""},"","","","","","","","","","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,IF($AK496=0,$W496,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1)*$F496)))","v":""},"",{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$V$7)*$F496)","v":""}]
[0.98604207171031721,0.63027803622186696,{"$f":"IF(Inventory!AH500=Inventory!$C$1032,0.5,1)*B501","v":0.63027803622186696},{"$f":"Inventory!C500","v":0},{"$f":"Inventory!E500","v":0},{"$f":"Inventory!W500","v":""},{"$f":"'Year 03'!AM501","v":""},{"$f":"IF($J501='Year 03'!$J501,'Year 03'!H501,$J501)","v":""},{"$f":"IF($J501='Year 03'!$J501,'Year 03'!I501,$J501)","v":""},{"$f":"'Year 03'!AN501","v":""},"",{"$f":"IF(E501 = 0, \"\", MATCH($E501,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!BA$7+$J501-1))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$W$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AB$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,1,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0)*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},"","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$B$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$F$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$O$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$BF$7+$K501-1))","v":""},{"$f":"IF(L501=\"\", \"\", VLOOKUP(X501,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,P501,IF($X501=1,IF(Z$9=$G501,(1-$M501),0),IF($X501=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,Q501,IF($X501=1,IF(AA$9=$G501,(1-$M501),0),IF($X501=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,R501,IF($X501=1,IF(AB$9=$G501,(1-$M501),0),IF($X501=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,S501,IF($X501=1,IF(AC$9=$G501,(1-$M501),0),IF($X501=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X501=3,1,IF($X501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AO$7+$J501-1),$J501))","v":""},"",{"$f":"IF(L501=\"\", \"\", IF($X501=0,$V501,IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$T$7+$X501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501)))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$CE$7+$K501-1)*$F501)","v":""},"","","","","","","","","","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,IF($AK501=0,$W501,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1)*$F501)))","v":""},"",{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$V$7)*$F501)","v":""}]
[0.91218508503455176,0.58709449869288544,{"$f":"IF(Inventory!AH508=Inventory!$C$1032,0.5,1)*B509","v":0.58709449869288544},{"$f":"Inventory!C508","v":0},{"$f":"Inventory!E508","v":0},{"$f":"Inventory!W508","v":""},{"$f":"'Year 03'!AM509","v":""},{"$f":"IF($J509='Year 03'!$J509,'Year 03'!H509,$J509)","v":""},{"$f":"IF($J509='Year 03'!$J509,'Year 03'!I509,$J509)","v":""},{"$f":"'Year 03'!AN509","v":""},"",{"$f":"IF(E509 = 0, \"\", MATCH($E509,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!BA$7+$J509-1))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$W$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AB$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,1,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0)*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},"","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$B$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$F$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$O$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$BF$7+$K509-1))","v":""},{"$f":"IF(L509=\"\", \"\", VLOOKUP(X509,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,P509,IF($X509=1,IF(Z$9=$G509,(1-$M509),0),IF($X509=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,Q509,IF($X509=1,IF(AA$9=$G509,(1-$M509),0),IF($X509=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,R509,IF($X509=1,IF(AB$9=$G509,(1-$M509),0),IF($X509=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,S509,IF($X509=1,IF(AC$9=$G509,(1-$M509),0),IF($X509=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X509=3,1,IF($X509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AO$7+$J509-1),$J509))","v":""},"",{"$f":"IF(L509=\"\", \"\", IF($X509=0,$V509,IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$T$7+$X509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509)))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$CE$7+$K509-1)*$F509)","v":""},"","","","","","","","","","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,IF($AK509=0,$W509,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1)*$F509)))","v":""},"",{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$V$7)*$F509)","v":""}]
[0.46298936607955021,0.57529749486907189,{"$f":"IF(Inventory!AH515=Inventory!$C$1032,0.5,1)*B516","v":0.57529749486907189},{"$f":"Inventory!C515","v":0},{"$f":"Inventory!E515","v":0},{"$f":"Inventory!W515","v":""},{"$f":"'Year 03'!AM516","v":""},{"$f":"IF($J516='Year 03'!$J516,'Year 03'!H516,$J516)","v":""},{"$f":"IF($J516='Year 03'!$J516,'Year 03'!I516,$J516)","v":""},{"$f":"'Year 03'!AN516","v":""},"",{"$f":"IF(E516 = 0, \"\", MATCH($E516,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!BA$7+$J516-1))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$W$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AB$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,1,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0)*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},"","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$B$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$F$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$O$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$BF$7+$K516-1))","v":""},{"$f":"IF(L516=\"\", \"\", VLOOKUP(X516,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,P516,IF($X516=1,IF(Z$9=$G516,(1-$M516),0),IF($X516=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,Q516,IF($X516=1,IF(AA$9=$G516,(1-$M516),0),IF($X516=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,R516,IF($X516=1,IF(AB$9=$G516,(1-$M516),0),IF($X516=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,S516,IF($X516=1,IF(AC$9=$G516,(1-$M516),0),IF($X516=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X516=3,1,IF($X516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AO$7+$J516-1),$J516))","v":""},"",{"$f":"IF(L516=\"\", \"\", IF($X516=0,$V516,IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$T$7+$X516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516)))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$CE$7+$K516-1)*$F516)","v":""},"","","","","","","","","","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,IF($AK516=0,$W516,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1)*$F516)))","v":""},"",{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$V$7)*$F516)","v":""}]
[0.86710829230780506,0.59053269569821187,{"$f":"IF(Inventory!AH520=Inventory!$C$1032,0.5,1)*B521","v":0.59053269569821187},{"$f":"Inventory!C520","v":0},{"$f":"Inventory!E520","v":0},{"$f":"Inventory!W520","v":""},{"$f":"'Year 03'!AM521","v":""},{"$f":"IF($J521='Year 03'!$J521,'Year 03'!H521,$J521)","v":""},{"$f":"IF($J521='Year 03'!$J521,'Year 03'!I521,$J521)","v":""},{"$f":"'Year 03'!AN521","v":""},"",{"$f":"IF(E521 = 0, \"\", MATCH($E521,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!BA$7+$J521-1))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$W$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AB$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,1,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0)*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},"","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$B$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$F$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$O$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$BF$7+$K521-1))","v":""},{"$f":"IF(L521=\"\", \"\", VLOOKUP(X521,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,P521,IF($X521=1,IF(Z$9=$G521,(1-$M521),0),IF($X521=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,Q521,IF($X521=1,IF(AA$9=$G521,(1-$M521),0),IF($X521=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,R521,IF($X521=1,IF(AB$9=$G521,(1-$M521),0),IF($X521=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,S521,IF($X521=1,IF(AC$9=$G521,(1-$M521),0),IF($X521=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X521=3,1,IF($X521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AO$7+$J521-1),$J521))","v":""},"",{"$f":"IF(L521=\"\", \"\", IF($X521=0,$V521,IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$T$7+$X521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521)))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$CE$7+$K521-1)*$F521)","v":""},"","","","","","","","","","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,IF($AK521=0,$W521,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1)*$F521)))","v":""},"",{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$V$7)*$F521)","v":""}]
[0.93452128196988193,4.6138168089956411E-2,{"$f":"IF(Inventory!AH528=Inventory!$C$1032,0.5,1)*B529","v":4.6138168089956411E-2},{"$f":"Inventory!C528","v":0},{"$f":"Inventory!E528","v":0},{"$f":"Inventory!W528","v":""},{"$f":"'Year 03'!AM529","v":""},{"$f":"IF($J529='Year 03'!$J529,'Year 03'!H529,$J529)","v":""},{"$f":"IF($J529='Year 03'!$J529,'Year 03'!I529,$J529)","v":""},{"$f":"'Year 03'!AN529","v":""},"",{"$f":"IF(E529 = 0, \"\", MATCH($E529,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!BA$7+$J529-1))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$W$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AB$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,1,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0)*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},"","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$B$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$F$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$O$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$BF$7+$K529-1))","v":""},{"$f":"IF(L529=\"\", \"\", VLOOKUP(X529,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,P529,IF($X529=1,IF(Z$9=$G529,(1-$M529),0),IF($X529=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,Q529,IF($X529=1,IF(AA$9=$G529,(1-$M529),0),IF($X529=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,R529,IF($X529=1,IF(AB$9=$G529,(1-$M529),0),IF($X529=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,S529,IF($X529=1,IF(AC$9=$G529,(1-$M529),0),IF($X529=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X529=3,1,IF($X529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AO$7+$J529-1),$J529))","v":""},"",{"$f":"IF(L529=\"\", \"\", IF($X529=0,$V529,IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$T$7+$X529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529)))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$CE$7+$K529-1)*$F529)","v":""},"","","","","","","","","","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,IF($AK529=0,$W529,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1)*$F529)))","v":""},"",{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$V$7)*$F529)","v":""}]
[0.84585797931533024,0.46939164161353064,{"$f":"IF(Inventory!AH536=Inventory!$C$1032,0.5,1)*B537","v":0.46939164161353064},{"$f":"Inventory!C536","v":0},{"$f":"Inventory!E536","v":0},{"$f":"Inventory!W536","v":""},{"$f":"'Year 03'!AM537","v":""},{"$f":"IF($J537='Year 03'!$J537,'Year 03'!H537,$J537)","v":""},{"$f":"IF($J537='Year 03'!$J537,'Year 03'!I537,$J537)","v":""},{"$f":"'Year 03'!AN537","v":""},"",{"$f":"IF(E537 = 0, \"\", MATCH($E537,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!BA$7+$J537-1))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$W$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AB$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,1,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0)*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},"","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$B$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$F$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$O$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$BF$7+$K537-1))","v":""},{"$f":"IF(L537=\"\", \"\", VLOOKUP(X537,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,P537,IF($X537=1,IF(Z$9=$G537,(1-$M537),0),IF($X537=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,Q537,IF($X537=1,IF(AA$9=$G537,(1-$M537),0),IF($X537=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,R537,IF($X537=1,IF(AB$9=$G537,(1-$M537),0),IF($X537=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,S537,IF($X537=1,IF(AC$9=$G537,(1-$M537),0),IF($X537=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X537=3,1,IF($X537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AO$7+$J537-1),$J537))","v":""},"",{"$f":"IF(L537=\"\", \"\", IF($X537=0,$V537,IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$T$7+$X537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537)))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$CE$7+$K537-1)*$F537)","v":""},"","","","","","","","","","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,IF($AK537=0,$W537,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1)*$F537)))","v":""},"",{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$V$7)*$F537)","v":""}]
[0.71916440472476384,0.4458097991318245,{"$f":"IF(Inventory!AH541=Inventory!$C$1032,0.5,1)*B542","v":0.4458097991318245},{"$f":"Inventory!C541","v":0},{"$f":"Inventory!E541","v":0},{"$f":"Inventory!W541","v":""},{"$f":"'Year 03'!AM542","v":""},{"$f":"IF($J542='Year 03'!$J542,'Year 03'!H542,$J542)","v":""},{"$f":"IF($J542='Year 03'!$J542,'Year 03'!I542,$J542)","v":""},{"$f":"'Year 03'!AN542","v":""},"",{"$f":"IF(E542 = 0, \"\", MATCH($E542,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!BA$7+$J542-1))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$W$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AB$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,1,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0)*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},"","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$B$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$F$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$O$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$BF$7+$K542-1))","v":""},{"$f":"IF(L542=\"\", \"\", VLOOKUP(X542,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,P542,IF($X542=1,IF(Z$9=$G542,(1-$M542),0),IF($X542=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,Q542,IF($X542=1,IF(AA$9=$G542,(1-$M542),0),IF($X542=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,R542,IF($X542=1,IF(AB$9=$G542,(1-$M542),0),IF($X542=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,S542,IF($X542=1,IF(AC$9=$G542,(1-$M542),0),IF($X542=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X542=3,1,IF($X542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AO$7+$J542-1),$J542))","v":""},"",{"$f":"IF(L542=\"\", \"\", IF($X542=0,$V542,IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$T$7+$X542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542)))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$CE$7+$K542-1)*$F542)","v":""},"","","","","","","","","","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,IF($AK542=0,$W542,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1)*$F542)))","v":""},"",{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$V$7)*$F542)","v":""}]
[5.010721975486998E-2,0.95044605973927265,{"$f":"IF(Inventory!AH551=Inventory!$C$1032,0.5,1)*B552","v":0.95044605973927265},{"$f":"Inventory!C551","v":0},{"$f":"Inventory!E551","v":0},{"$f":"Inventory!W551","v":""},{"$f":"'Year 03'!AM552","v":""},{"$f":"IF($J552='Year 03'!$J552,'Year 03'!H552,$J552)","v":""},{"$f":"IF($J552='Year 03'!$J552,'Year 03'!I552,$J552)","v":""},{"$f":"'Year 03'!AN552","v":""},"",{"$f":"IF(E552 = 0, \"\", MATCH($E552,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!BA$7+$J552-1))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$W$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AB$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,1,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0)*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},"","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$B$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$F$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$O$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$BF$7+$K552-1))","v":""},{"$f":"IF(L552=\"\", \"\", VLOOKUP(X552,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,P552,IF($X552=1,IF(Z$9=$G552,(1-$M552),0),IF($X552=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,Q552,IF($X552=1,IF(AA$9=$G552,(1-$M552),0),IF($X552=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,R552,IF($X552=1,IF(AB$9=$G552,(1-$M552),0),IF($X552=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,S552,IF($X552=1,IF(AC$9=$G552,(1-$M552),0),IF($X552=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X552=3,1,IF($X552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AO$7+$J552-1),$J552))","v":""},"",{"$f":"IF(L552=\"\", \"\", IF($X552=0,$V552,IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$T$7+$X552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552)))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$CE$7+$K552-1)*$F552)","v":""},"","","","","","","","","","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,IF($AK552=0,$W552,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1)*$F552)))","v":""},"",{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$V$7)*$F552)","v":""}]
[0.26247933461545858,0.91949338422717763,{"$f":"IF(Inventory!AH560=Inventory!$C$1032,0.5,1)*B561","v":0.91949338422717763},{"$f":"Inventory!C560","v":0},{"$f":"Inventory!E560","v":0},{"$f":"Inventory!W560","v":""},{"$f":"'Year 03'!AM561","v":""},{"$f":"IF($J561='Year 03'!$J561,'Year 03'!H561,$J561)","v":""},{"$f":"IF($J561='Year 03'!$J561,'Year 03'!I561,$J561)","v":""},{"$f":"'Year 03'!AN561","v":""},"",{"$f":"IF(E561 = 0, \"\", MATCH($E561,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!BA$7+$J561-1))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$W$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AB$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,1,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0)*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},"","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$B$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$F$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$O$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$BF$7+$K561-1))","v":""},{"$f":"IF(L561=\"\", \"\", VLOOKUP(X561,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,P561,IF($X561=1,IF(Z$9=$G561,(1-$M561),0),IF($X561=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,Q561,IF($X561=1,IF(AA$9=$G561,(1-$M561),0),IF($X561=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,R561,IF($X561=1,IF(AB$9=$G561,(1-$M561),0),IF($X561=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,S561,IF($X561=1,IF(AC$9=$G561,(1-$M561),0),IF($X561=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X561=3,1,IF($X561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AO$7+$J561-1),$J561))","v":""},"",{"$f":"IF(L561=\"\", \"\", IF($X561=0,$V561,IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$T$7+$X561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561)))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$CE$7+$K561-1)*$F561)","v":""},"","","","","","","","","","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,IF($AK561=0,$W561,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1)*$F561)))","v":""},"",{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$V$7)*$F561)","v":""}]
[4.4163583499320258E-2,0.37873291499601824,{"$f":"IF(Inventory!AH561=Inventory!$C$1032,0.5,1)*B562","v":0.37873291499601824},{"$f":"Inventory!C561","v":0},{"$f":"Inventory!E561","v":0},{"$f":"Inventory!W561","v":""},{"$f":"'Year 03'!AM562","v":""},{"$f":"IF($J562='Year 03'!$J562,'Year 03'!H562,$J562)","v":""},{"$f":"IF($J562='Year 03'!$J562,'Year 03'!I562,$J562)","v":""},{"$f":"'Year 03'!AN562","v":""},"",{"$f":"IF(E562 = 0, \"\", MATCH($E562,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!BA$7+$J562-1))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$W$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AB$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,1,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0)*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},"","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$B$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$F$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$O$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$BF$7+$K562-1))","v":""},{"$f":"IF(L562=\"\", \"\", VLOOKUP(X562,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,P562,IF($X562=1,IF(Z$9=$G562,(1-$M562),0),IF($X562=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,Q562,IF($X562=1,IF(AA$9=$G562,(1-$M562),0),IF($X562=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,R562,IF($X562=1,IF(AB$9=$G562,(1-$M562),0),IF($X562=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,S562,IF($X562=1,IF(AC$9=$G562,(1-$M562),0),IF($X562=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X562=3,1,IF($X562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AO$7+$J562-1),$J562))","v":""},"",{"$f":"IF(L562=\"\", \"\", IF($X562=0,$V562,IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$T$7+$X562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562)))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$CE$7+$K562-1)*$F562)","v":""},"","","","","","","","","","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,IF($AK562=0,$W562,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1)*$F562)))","v":""},"",{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$V$7)*$F562)","v":""}]
[5.0340106748428148E-2,0.80770384900204628,{"$f":"IF(Inventory!AH569=Inventory!$C$1032,0.5,1)*B570","v":0.80770384900204628},{"$f":"Inventory!C569","v":0},{"$f":"Inventory!E569","v":0},{"$f":"Inventory!W569","v":""},{"$f":"'Year 03'!AM570","v":""},{"$f":"IF($J570='Year 03'!$J570,'Year 03'!H570,$J570)","v":""},{"$f":"IF($J570='Year 03'!$J570,'Year 03'!I570,$J570)","v":""},{"$f":"'Year 03'!AN570","v":""},"",{"$f":"IF(E570 = 0, \"\", MATCH($E570,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!BA$7+$J570-1))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$W$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AB$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,1,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0)*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},"","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$B$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$F$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$O$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$BF$7+$K570-1))","v":""},{"$f":"IF(L570=\"\", \"\", VLOOKUP(X570,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,P570,IF($X570=1,IF(Z$9=$G570,(1-$M570),0),IF($X570=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,Q570,IF($X570=1,IF(AA$9=$G570,(1-$M570),0),IF($X570=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,R570,IF($X570=1,IF(AB$9=$G570,(1-$M570),0),IF($X570=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,S570,IF($X570=1,IF(AC$9=$G570,(1-$M570),0),IF($X570=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X570=3,1,IF($X570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AO$7+$J570-1),$J570))","v":""},"",{"$f":"IF(L570=\"\", \"\", IF($X570=0,$V570,IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$T$7+$X570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570)))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$CE$7+$K570-1)*$F570)","v":""},"","","","","","","","","","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,IF($AK570=0,$W570,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1)*$F570)))","v":""},"",{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$V$7)*$F570)","v":""}]
[0.6207653986740288,0.89064371419438826,{"$f":"IF(Inventory!AH581=Inventory!$C$1032,0.5,1)*B582","v":0.89064371419438826},{"$f":"Inventory!C581","v":0},{"$f":"Inventory!E581","v":0},{"$f":"Inventory!W581","v":""},{"$f":"'Year 03'!AM582","v":""},{"$f":"IF($J582='Year 03'!$J582,'Year 03'!H582,$J582)","v":""},{"$f":"IF($J582='Year 03'!$J582,'Year 03'!I582,$J582)","v":""},{"$f":"'Year 03'!AN582","v":""},"",{"$f":"IF(E582 = 0, \"\", MATCH($E582,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!BA$7+$J582-1))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$W$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AB$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,1,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0)*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},"","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$B$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$F$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$O$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$BF$7+$K582-1))","v":""},{"$f":"IF(L582=\"\", \"\", VLOOKUP(X582,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,P582,IF($X582=1,IF(Z$9=$G582,(1-$M582),0),IF($X582=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,Q582,IF($X582=1,IF(AA$9=$G582,(1-$M582),0),IF($X582=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,R582,IF($X582=1,IF(AB$9=$G582,(1-$M582),0),IF($X582=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,S582,IF($X582=1,IF(AC$9=$G582,(1-$M582),0),IF($X582=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X582=3,1,IF($X582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AO$7+$J582-1),$J582))","v":""},"",{"$f":"IF(L582=\"\", \"\", IF($X582=0,$V582,IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$T$7+$X582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582)))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$CE$7+$K582-1)*$F582)","v":""},"","","","","","","","","","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,IF($AK582=0,$W582,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1)*$F582)))","v":""},"",{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$V$7)*$F582)","v":""}]
[8.9406523566180951E-2,0.82758562836200733,{"$f":"IF(Inventory!AH582=Inventory!$C$1032,0.5,1)*B583","v":0.82758562836200733},{"$f":"Inventory!C582","v":0},{"$f":"Inventory!E582","v":0},{"$f":"Inventory!W582","v":""},{"$f":"'Year 03'!AM583","v":""},{"$f":"IF($J583='Year 03'!$J583,'Year 03'!H583,$J583)","v":""},{"$f":"IF($J583='Year 03'!$J583,'Year 03'!I583,$J583)","v":""},{"$f":"'Year 03'!AN583","v":""},"",{"$f":"IF(E583 = 0, \"\", MATCH($E583,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!BA$7+$J583-1))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$W$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AB$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,1,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0)*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},"","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$B$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$F$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$O$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$BF$7+$K583-1))","v":""},{"$f":"IF(L583=\"\", \"\", VLOOKUP(X583,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,P583,IF($X583=1,IF(Z$9=$G583,(1-$M583),0),IF($X583=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,Q583,IF($X583=1,IF(AA$9=$G583,(1-$M583),0),IF($X583=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,R583,IF($X583=1,IF(AB$9=$G583,(1-$M583),0),IF($X583=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,S583,IF($X583=1,IF(AC$9=$G583,(1-$M583),0),IF($X583=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X583=3,1,IF($X583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AO$7+$J583-1),$J583))","v":""},"",{"$f":"IF(L583=\"\", \"\", IF($X583=0,$V583,IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$T$7+$X583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583)))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$CE$7+$K583-1)*$F583)","v":""},"","","","","","","","","","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,IF($AK583=0,$W583,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1)*$F583)))","v":""},"",{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$V$7)*$F583)","v":""}]
[0.8536080656640912,4.9348025345533397E-2,{"$f":"IF(Inventory!AH594=Inventory!$C$1032,0.5,1)*B595","v":4.9348025345533397E-2},{"$f":"Inventory!C594","v":0},{"$f":"Inventory!E594","v":0},{"$f":"Inventory!W594","v":""},{"$f":"'Year 03'!AM595","v":""},{"$f":"IF($J595='Year 03'!$J595,'Year 03'!H595,$J595)","v":""},{"$f":"IF($J595='Year 03'!$J595,'Year 03'!I595,$J595)","v":""},{"$f":"'Year 03'!AN595","v":""},"",{"$f":"IF(E595 = 0, \"\", MATCH($E595,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!BA$7+$J595-1))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$W$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AB$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,1,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0)*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},"","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$B$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$F$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$O$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$BF$7+$K595-1))","v":""},{"$f":"IF(L595=\"\", \"\", VLOOKUP(X595,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,P595,IF($X595=1,IF(Z$9=$G595,(1-$M595),0),IF($X595=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,Q595,IF($X595=1,IF(AA$9=$G595,(1-$M595),0),IF($X595=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,R595,IF($X595=1,IF(AB$9=$G595,(1-$M595),0),IF($X595=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,S595,IF($X595=1,IF(AC$9=$G595,(1-$M595),0),IF($X595=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X595=3,1,IF($X595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AO$7+$J595-1),$J595))","v":""},"",{"$f":"IF(L595=\"\", \"\", IF($X595=0,$V595,IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$T$7+$X595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595)))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$CE$7+$K595-1)*$F595)","v":""},"","","","","","","","","","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,IF($AK595=0,$W595,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1)*$F595)))","v":""},"",{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$V$7)*$F595)","v":""}]
[0.68695497112429371,0.94554602079624783,{"$f":"IF(Inventory!AH601=Inventory!$C$1032,0.5,1)*B602","v":0.94554602079624783},{"$f":"Inventory!C601","v":0},{"$f":"Inventory!E601","v":0},{"$f":"Inventory!W601","v":""},{"$f":"'Year 03'!AM602","v":""},{"$f":"IF($J602='Year 03'!$J602,'Year 03'!H602,$J602)","v":""},{"$f":"IF($J602='Year 03'!$J602,'Year 03'!I602,$J602)","v":""},{"$f":"'Year 03'!AN602","v":""},"",{"$f":"IF(E602 = 0, \"\", MATCH($E602,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!BA$7+$J602-1))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$W$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AB$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,1,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0)*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},"","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$B$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$F$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$O$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$BF$7+$K602-1))","v":""},{"$f":"IF(L602=\"\", \"\", VLOOKUP(X602,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,P602,IF($X602=1,IF(Z$9=$G602,(1-$M602),0),IF($X602=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,Q602,IF($X602=1,IF(AA$9=$G602,(1-$M602),0),IF($X602=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,R602,IF($X602=1,IF(AB$9=$G602,(1-$M602),0),IF($X602=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,S602,IF($X602=1,IF(AC$9=$G602,(1-$M602),0),IF($X602=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X602=3,1,IF($X602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AO$7+$J602-1),$J602))","v":""},"",{"$f":"IF(L602=\"\", \"\", IF($X602=0,$V602,IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$T$7+$X602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602)))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$CE$7+$K602-1)*$F602)","v":""},"","","","","","","","","","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,IF($AK602=0,$W602,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1)*$F602)))","v":""},"",{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$V$7)*$F602)","v":""}]
[0.79401726411524742,0.31354473629053203,{"$f":"IF(Inventory!AH602=Inventory!$C$1032,0.5,1)*B603","v":0.31354473629053203},{"$f":"Inventory!C602","v":0},{"$f":"Inventory!E602","v":0},{"$f":"Inventory!W602","v":""},{"$f":"'Year 03'!AM603","v":""},{"$f":"IF($J603='Year 03'!$J603,'Year 03'!H603,$J603)","v":""},{"$f":"IF($J603='Year 03'!$J603,'Year 03'!I603,$J603)","v":""},{"$f":"'Year 03'!AN603","v":""},"",{"$f":"IF(E603 = 0, \"\", MATCH($E603,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!BA$7+$J603-1))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$W$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AB$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,1,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0)*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},"","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$B$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$F$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$O$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$BF$7+$K603-1))","v":""},{"$f":"IF(L603=\"\", \"\", VLOOKUP(X603,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,P603,IF($X603=1,IF(Z$9=$G603,(1-$M603),0),IF($X603=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,Q603,IF($X603=1,IF(AA$9=$G603,(1-$M603),0),IF($X603=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,R603,IF($X603=1,IF(AB$9=$G603,(1-$M603),0),IF($X603=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,S603,IF($X603=1,IF(AC$9=$G603,(1-$M603),0),IF($X603=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X603=3,1,IF($X603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AO$7+$J603-1),$J603))","v":""},"",{"$f":"IF(L603=\"\", \"\", IF($X603=0,$V603,IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$T$7+$X603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603)))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$CE$7+$K603-1)*$F603)","v":""},"","","","","","","","","","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,IF($AK603=0,$W603,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1)*$F603)))","v":""},"",{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$V$7)*$F603)","v":""}]
[7.1585506815353361E-2,0.52718462174836378,{"$f":"IF(Inventory!AH614=Inventory!$C$1032,0.5,1)*B615","v":0.52718462174836378},{"$f":"Inventory!C614","v":0},{"$f":"Inventory!E614","v":0},{"$f":"Inventory!W614","v":""},{"$f":"'Year 03'!AM615","v":""},{"$f":"IF($J615='Year 03'!$J615,'Year 03'!H615,$J615)","v":""},{"$f":"IF($J615='Year 03'!$J615,'Year 03'!I615,$J615)","v":""},{"$f":"'Year 03'!AN615","v":""},"",{"$f":"IF(E615 = 0, \"\", MATCH($E615,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!BA$7+$J615-1))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$W$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AB$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,1,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0)*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},"","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$B$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$F$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$O$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$BF$7+$K615-1))","v":""},{"$f":"IF(L615=\"\", \"\", VLOOKUP(X615,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,P615,IF($X615=1,IF(Z$9=$G615,(1-$M615),0),IF($X615=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,Q615,IF($X615=1,IF(AA$9=$G615,(1-$M615),0),IF($X615=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,R615,IF($X615=1,IF(AB$9=$G615,(1-$M615),0),IF($X615=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,S615,IF($X615=1,IF(AC$9=$G615,(1-$M615),0),IF($X615=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X615=3,1,IF($X615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AO$7+$J615-1),$J615))","v":""},"",{"$f":"IF(L615=\"\", \"\", IF($X615=0,$V615,IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$T$7+$X615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615)))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$CE$7+$K615-1)*$F615)","v":""},"","","","","","","","","","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,IF($AK615=0,$W615,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1)*$F615)))","v":""},"",{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$V$7)*$F615)","v":""}]
[3.2119660842700348E-2,0.25702362948673363,{"$f":"IF(Inventory!AH622=Inventory!$C$1032,0.5,1)*B623","v":0.25702362948673363},{"$f":"Inventory!C622","v":0},{"$f":"Inventory!E622","v":0},{"$f":"Inventory!W622","v":""},{"$f":"'Year 03'!AM623","v":""},{"$f":"IF($J623='Year 03'!$J623,'Year 03'!H623,$J623)","v":""},{"$f":"IF($J623='Year 03'!$J623,'Year 03'!I623,$J623)","v":""},{"$f":"'Year 03'!AN623","v":""},"",{"$f":"IF(E623 = 0, \"\", MATCH($E623,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!BA$7+$J623-1))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$W$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AB$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,1,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0)*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},"","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$B$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$F$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$O$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$BF$7+$K623-1))","v":""},{"$f":"IF(L623=\"\", \"\", VLOOKUP(X623,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,P623,IF($X623=1,IF(Z$9=$G623,(1-$M623),0),IF($X623=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,Q623,IF($X623=1,IF(AA$9=$G623,(1-$M623),0),IF($X623=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,R623,IF($X623=1,IF(AB$9=$G623,(1-$M623),0),IF($X623=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,S623,IF($X623=1,IF(AC$9=$G623,(1-$M623),0),IF($X623=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X623=3,1,IF($X623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AO$7+$J623-1),$J623))","v":""},"",{"$f":"IF(L623=\"\", \"\", IF($X623=0,$V623,IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$T$7+$X623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623)))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$CE$7+$K623-1)*$F623)","v":""},"","","","","","","","","","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,IF($AK623=0,$W623,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1)*$F623)))","v":""},"",{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$V$7)*$F623)","v":""}]
[0.10888126871187742,0.39809587938774393,{"$f":"IF(Inventory!AH627=Inventory!$C$1032,0.5,1)*B628","v":0.39809587938774393},{"$f":"Inventory!C627","v":0},{"$f":"Inventory!E627","v":0},{"$f":"Inventory!W627","v":""},{"$f":"'Year 03'!AM628","v":""},{"$f":"IF($J628='Year 03'!$J628,'Year 03'!H628,$J628)","v":""},{"$f":"IF($J628='Year 03'!$J628,'Year 03'!I628,$J628)","v":""},{"$f":"'Year 03'!AN628","v":""},"",{"$f":"IF(E628 = 0, \"\", MATCH($E628,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!BA$7+$J628-1))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$W$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AB$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,1,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0)*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},"","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$B$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$F$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$O$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$BF$7+$K628-1))","v":""},{"$f":"IF(L628=\"\", \"\", VLOOKUP(X628,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,P628,IF($X628=1,IF(Z$9=$G628,(1-$M628),0),IF($X628=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,Q628,IF($X628=1,IF(AA$9=$G628,(1-$M628),0),IF($X628=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,R628,IF($X628=1,IF(AB$9=$G628,(1-$M628),0),IF($X628=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,S628,IF($X628=1,IF(AC$9=$G628,(1-$M628),0),IF($X628=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X628=3,1,IF($X628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AO$7+$J628-1),$J628))","v":""},"",{"$f":"IF(L628=\"\", \"\", IF($X628=0,$V628,IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$T$7+$X628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628)))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$CE$7+$K628-1)*$F628)","v":""},"","","","","","","","","","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,IF($AK628=0,$W628,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1)*$F628)))","v":""},"",{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$V$7)*$F628)","v":""}]
[0.21438520368678626,0.15134541322315098,{"$f":"IF(Inventory!AH634=Inventory!$C$1032,0.5,1)*B635","v":0.15134541322315098},{"$f":"Inventory!C634","v":0},{"$f":"Inventory!E634","v":0},{"$f":"Inventory!W634","v":""},{"$f":"'Year 03'!AM635","v":""},{"$f":"IF($J635='Year 03'!$J635,'Year 03'!H635,$J635)","v":""},{"$f":"IF($J635='Year 03'!$J635,'Year 03'!I635,$J635)","v":""},{"$f":"'Year 03'!AN635","v":""},"",{"$f":"IF(E635 = 0, \"\", MATCH($E635,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!BA$7+$J635-1))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$W$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AB$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,1,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0)*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},"","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$B$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$F$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$O$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$BF$7+$K635-1))","v":""},{"$f":"IF(L635=\"\", \"\", VLOOKUP(X635,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,P635,IF($X635=1,IF(Z$9=$G635,(1-$M635),0),IF($X635=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,Q635,IF($X635=1,IF(AA$9=$G635,(1-$M635),0),IF($X635=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,R635,IF($X635=1,IF(AB$9=$G635,(1-$M635),0),IF($X635=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,S635,IF($X635=1,IF(AC$9=$G635,(1-$M635),0),IF($X635=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X635=3,1,IF($X635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AO$7+$J635-1),$J635))","v":""},"",{"$f":"IF(L635=\"\", \"\", IF($X635=0,$V635,IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$T$7+$X635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635)))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$CE$7+$K635-1)*$F635)","v":""},"","","","","","","","","","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,IF($AK635=0,$W635,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1)*$F635)))","v":""},"",{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$V$7)*$F635)","v":""}]
[0.1094432731081918,0.76622417974572699,{"$f":"IF(Inventory!AH642=Inventory!$C$1032,0.5,1)*B643","v":0.76622417974572699},{"$f":"Inventory!C642","v":0},{"$f":"Inventory!E642","v":0},{"$f":"Inventory!W642","v":""},{"$f":"'Year 03'!AM643","v":""},{"$f":"IF($J643='Year 03'!$J643,'Year 03'!H643,$J643)","v":""},{"$f":"IF($J643='Year 03'!$J643,'Year 03'!I643,$J643)","v":""},{"$f":"'Year 03'!AN643","v":""},"",{"$f":"IF(E643 = 0, \"\", MATCH($E643,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!BA$7+$J643-1))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$W$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AB$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,1,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0)*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},"","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$B$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$F$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$O$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$BF$7+$K643-1))","v":""},{"$f":"IF(L643=\"\", \"\", VLOOKUP(X643,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,P643,IF($X643=1,IF(Z$9=$G643,(1-$M643),0),IF($X643=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,Q643,IF($X643=1,IF(AA$9=$G643,(1-$M643),0),IF($X643=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,R643,IF($X643=1,IF(AB$9=$G643,(1-$M643),0),IF($X643=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,S643,IF($X643=1,IF(AC$9=$G643,(1-$M643),0),IF($X643=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X643=3,1,IF($X643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AO$7+$J643-1),$J643))","v":""},"",{"$f":"IF(L643=\"\", \"\", IF($X643=0,$V643,IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$T$7+$X643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643)))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$CE$7+$K643-1)*$F643)","v":""},"","","","","","","","","","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,IF($AK643=0,$W643,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1)*$F643)))","v":""},"",{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$V$7)*$F643)","v":""}]
[0.68610396162051346,0.64155286146659429,{"$f":"IF(Inventory!AH647=Inventory!$C$1032,0.5,1)*B648","v":0.64155286146659429},{"$f":"Inventory!C647","v":0},{"$f":"Inventory!E647","v":0},{"$f":"Inventory!W647","v":""},{"$f":"'Year 03'!AM648","v":""},{"$f":"IF($J648='Year 03'!$J648,'Year 03'!H648,$J648)","v":""},{"$f":"IF($J648='Year 03'!$J648,'Year 03'!I648,$J648)","v":""},{"$f":"'Year 03'!AN648","v":""},"",{"$f":"IF(E648 = 0, \"\", MATCH($E648,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!BA$7+$J648-1))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$W$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AB$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,1,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0)*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},"","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$B$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$F$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$O$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$BF$7+$K648-1))","v":""},{"$f":"IF(L648=\"\", \"\", VLOOKUP(X648,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,P648,IF($X648=1,IF(Z$9=$G648,(1-$M648),0),IF($X648=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,Q648,IF($X648=1,IF(AA$9=$G648,(1-$M648),0),IF($X648=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,R648,IF($X648=1,IF(AB$9=$G648,(1-$M648),0),IF($X648=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,S648,IF($X648=1,IF(AC$9=$G648,(1-$M648),0),IF($X648=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X648=3,1,IF($X648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AO$7+$J648-1),$J648))","v":""},"",{"$f":"IF(L648=\"\", \"\", IF($X648=0,$V648,IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$T$7+$X648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648)))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$CE$7+$K648-1)*$F648)","v":""},"","","","","","","","","","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,IF($AK648=0,$W648,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1)*$F648)))","v":""},"",{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$V$7)*$F648)","v":""}]
[0.81195857100584523,4.2643738981209545E-2,{"$f":"IF(Inventory!AH655=Inventory!$C$1032,0.5,1)*B656","v":4.2643738981209545E-2},{"$f":"Inventory!C655","v":0},{"$f":"Inventory!E655","v":0},{"$f":"Inventory!W655","v":""},{"$f":"'Year 03'!AM656","v":""},{"$f":"IF($J656='Year 03'!$J656,'Year 03'!H656,$J656)","v":""},{"$f":"IF($J656='Year 03'!$J656,'Year 03'!I656,$J656)","v":""},{"$f":"'Year 03'!AN656","v":""},"",{"$f":"IF(E656 = 0, \"\", MATCH($E656,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!BA$7+$J656-1))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$W$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AB$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,1,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0)*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},"","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$B$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$F$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$O$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$BF$7+$K656-1))","v":""},{"$f":"IF(L656=\"\", \"\", VLOOKUP(X656,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,P656,IF($X656=1,IF(Z$9=$G656,(1-$M656),0),IF($X656=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,Q656,IF($X656=1,IF(AA$9=$G656,(1-$M656),0),IF($X656=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,R656,IF($X656=1,IF(AB$9=$G656,(1-$M656),0),IF($X656=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,S656,IF($X656=1,IF(AC$9=$G656,(1-$M656),0),IF($X656=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X656=3,1,IF($X656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AO$7+$J656-1),$J656))","v":""},"",{"$f":"IF(L656=\"\", \"\", IF($X656=0,$V656,IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$T$7+$X656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656)))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$CE$7+$K656-1)*$F656)","v":""},"","","","","","","","","","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,IF($AK656=0,$W656,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1)*$F656)))","v":""},"",{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$V$7)*$F656)","v":""}]
[0.9539419908969361,0.33920992864078825,{"$f":"IF(Inventory!AH663=Inventory!$C$1032,0.5,1)*B664","v":0.33920992864078825},{"$f":"Inventory!C663","v":0},{"$f":"Inventory!E663","v":0},{"$f":"Inventory!W663","v":""},{"$f":"'Year 03'!AM664","v":""},{"$f":"IF($J664='Year 03'!$J664,'Year 03'!H664,$J664)","v":""},{"$f":"IF($J664='Year 03'!$J664,'Year 03'!I664,$J664)","v":""},{"$f":"'Year 03'!AN664","v":""},"",{"$f":"IF(E664 = 0, \"\", MATCH($E664,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!BA$7+$J664-1))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$W$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AB$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,1,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0)*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},"","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$B$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$F$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$O$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$BF$7+$K664-1))","v":""},{"$f":"IF(L664=\"\", \"\", VLOOKUP(X664,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,P664,IF($X664=1,IF(Z$9=$G664,(1-$M664),0),IF($X664=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,Q664,IF($X664=1,IF(AA$9=$G664,(1-$M664),0),IF($X664=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,R664,IF($X664=1,IF(AB$9=$G664,(1-$M664),0),IF($X664=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,S664,IF($X664=1,IF(AC$9=$G664,(1-$M664),0),IF($X664=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X664=3,1,IF($X664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AO$7+$J664-1),$J664))","v":""},"",{"$f":"IF(L664=\"\", \"\", IF($X664=0,$V664,IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$T$7+$X664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664)))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$CE$7+$K664-1)*$F664)","v":""},"","","","","","","","","","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,IF($AK664=0,$W664,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1)*$F664)))","v":""},"",{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$V$7)*$F664)","v":""}]
[1.4522555806652182E-2,0.93527323875994561,{"$f":"IF(Inventory!AH668=Inventory!$C$1032,0.5,1)*B669","v":0.93527323875994561},{"$f":"Inventory!C668","v":0},{"$f":"Inventory!E668","v":0},{"$f":"Inventory!W668","v":""},{"$f":"'Year 03'!AM669","v":""},{"$f":"IF($J669='Year 03'!$J669,'Year 03'!H669,$J669)","v":""},{"$f":"IF($J669='Year 03'!$J669,'Year 03'!I669,$J669)","v":""},{"$f":"'Year 03'!AN669","v":""},"",{"$f":"IF(E669 = 0, \"\", MATCH($E669,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!BA$7+$J669-1))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$W$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AB$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,1,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0)*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},"","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$B$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$F$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$O$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$BF$7+$K669-1))","v":""},{"$f":"IF(L669=\"\", \"\", VLOOKUP(X669,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,P669,IF($X669=1,IF(Z$9=$G669,(1-$M669),0),IF($X669=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,Q669,IF($X669=1,IF(AA$9=$G669,(1-$M669),0),IF($X669=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,R669,IF($X669=1,IF(AB$9=$G669,(1-$M669),0),IF($X669=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,S669,IF($X669=1,IF(AC$9=$G669,(1-$M669),0),IF($X669=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X669=3,1,IF($X669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AO$7+$J669-1),$J669))","v":""},"",{"$f":"IF(L669=\"\", \"\", IF($X669=0,$V669,IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$T$7+$X669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669)))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$CE$7+$K669-1)*$F669)","v":""},"","","","","","","","","","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,IF($AK669=0,$W669,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1)*$F669)))","v":""},"",{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$V$7)*$F669)","v":""}]
[0.74174377147732407,0.45586824012537885,{"$f":"IF(Inventory!AH675=Inventory!$C$1032,0.5,1)*B676","v":0.45586824012537885},{"$f":"Inventory!C675","v":0},{"$f":"Inventory!E675","v":0},{"$f":"Inventory!W675","v":""},{"$f":"'Year 03'!AM676","v":""},{"$f":"IF($J676='Year 03'!$J676,'Year 03'!H676,$J676)","v":""},{"$f":"IF($J676='Year 03'!$J676,'Year 03'!I676,$J676)","v":""},{"$f":"'Year 03'!AN676","v":""},"",{"$f":"IF(E676 = 0, \"\", MATCH($E676,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!BA$7+$J676-1))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$W$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AB$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,1,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0)*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},"","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$B$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$F$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$O$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$BF$7+$K676-1))","v":""},{"$f":"IF(L676=\"\", \"\", VLOOKUP(X676,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,P676,IF($X676=1,IF(Z$9=$G676,(1-$M676),0),IF($X676=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,Q676,IF($X676=1,IF(AA$9=$G676,(1-$M676),0),IF($X676=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,R676,IF($X676=1,IF(AB$9=$G676,(1-$M676),0),IF($X676=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,S676,IF($X676=1,IF(AC$9=$G676,(1-$M676),0),IF($X676=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X676=3,1,IF($X676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AO$7+$J676-1),$J676))","v":""},"",{"$f":"IF(L676=\"\", \"\", IF($X676=0,$V676,IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$T$7+$X676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676)))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$CE$7+$K676-1)*$F676)","v":""},"","","","","","","","","","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,IF($AK676=0,$W676,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1)*$F676)))","v":""},"",{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$V$7)*$F676)","v":""}]
[0.33963709523408581,2.5993181344339478E-2,{"$f":"IF(Inventory!AH683=Inventory!$C$1032,0.5,1)*B684","v":2.5993181344339478E-2},{"$f":"Inventory!C683","v":0},{"$f":"Inventory!E683","v":0},{"$f":"Inventory!W683","v":""},{"$f":"'Year 03'!AM684","v":""},{"$f":"IF($J684='Year 03'!$J684,'Year 03'!H684,$J684)","v":""},{"$f":"IF($J684='Year 03'!$J684,'Year 03'!I684,$J684)","v":""},{"$f":"'Year 03'!AN684","v":""},"",{"$f":"IF(E684 = 0, \"\", MATCH($E684,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!BA$7+$J684-1))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$W$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AB$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,1,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0)*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},"","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$B$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$F$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$O$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$BF$7+$K684-1))","v":""},{"$f":"IF(L684=\"\", \"\", VLOOKUP(X684,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,P684,IF($X684=1,IF(Z$9=$G684,(1-$M684),0),IF($X684=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,Q684,IF($X684=1,IF(AA$9=$G684,(1-$M684),0),IF($X684=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,R684,IF($X684=1,IF(AB$9=$G684,(1-$M684),0),IF($X684=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,S684,IF($X684=1,IF(AC$9=$G684,(1-$M684),0),IF($X684=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X684=3,1,IF($X684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AO$7+$J684-1),$J684))","v":""},"",{"$f":"IF(L684=\"\", \"\", IF($X684=0,$V684,IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$T$7+$X684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684)))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$CE$7+$K684-1)*$F684)","v":""},"","","","","","","","","","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,IF($AK684=0,$W684,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1)*$F684)))","v":""},"",{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$V$7)*$F684)","v":""}]
[6.9959136948709477E-2,0.6798828258759283,{"$f":"IF(Inventory!AH688=Inventory!$C$1032,0.5,1)*B689","v":0.6798828258759283},{"$f":"Inventory!C688","v":0},{"$f":"Inventory!E688","v":0},{"$f":"Inventory!W688","v":""},{"$f":"'Year 03'!AM689","v":""},{"$f":"IF($J689='Year 03'!$J689,'Year 03'!H689,$J689)","v":""},{"$f":"IF($J689='Year 03'!$J689,'Year 03'!I689,$J689)","v":""},{"$f":"'Year 03'!AN689","v":""},"",{"$f":"IF(E689 = 0, \"\", MATCH($E689,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!BA$7+$J689-1))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$W$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AB$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,1,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0)*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},"","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$B$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$F$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$O$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$BF$7+$K689-1))","v":""},{"$f":"IF(L689=\"\", \"\", VLOOKUP(X689,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,P689,IF($X689=1,IF(Z$9=$G689,(1-$M689),0),IF($X689=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,Q689,IF($X689=1,IF(AA$9=$G689,(1-$M689),0),IF($X689=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,R689,IF($X689=1,IF(AB$9=$G689,(1-$M689),0),IF($X689=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,S689,IF($X689=1,IF(AC$9=$G689,(1-$M689),0),IF($X689=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X689=3,1,IF($X689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AO$7+$J689-1),$J689))","v":""},"",{"$f":"IF(L689=\"\", \"\", IF($X689=0,$V689,IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$T$7+$X689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689)))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$CE$7+$K689-1)*$F689)","v":""},"","","","","","","","","","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,IF($AK689=0,$W689,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1)*$F689)))","v":""},"",{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$V$7)*$F689)","v":""}]
[0.93390681189367708,0.79727711421396619,{"$f":"IF(Inventory!AH696=Inventory!$C$1032,0.5,1)*B697","v":0.79727711421396619},{"$f":"Inventory!C696","v":0},{"$f":"Inventory!E696","v":0},{"$f":"Inventory!W696","v":""},{"$f":"'Year 03'!AM697","v":""},{"$f":"IF($J697='Year 03'!$J697,'Year 03'!H697,$J697)","v":""},{"$f":"IF($J697='Year 03'!$J697,'Year 03'!I697,$J697)","v":""},{"$f":"'Year 03'!AN697","v":""},"",{"$f":"IF(E697 = 0, \"\", MATCH($E697,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!BA$7+$J697-1))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$W$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AB$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,1,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0)*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},"","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$B$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$F$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$O$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$BF$7+$K697-1))","v":""},{"$f":"IF(L697=\"\", \"\", VLOOKUP(X697,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,P697,IF($X697=1,IF(Z$9=$G697,(1-$M697),0),IF($X697=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,Q697,IF($X697=1,IF(AA$9=$G697,(1-$M697),0),IF($X697=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,R697,IF($X697=1,IF(AB$9=$G697,(1-$M697),0),IF($X697=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,S697,IF($X697=1,IF(AC$9=$G697,(1-$M697),0),IF($X697=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X697=3,1,IF($X697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AO$7+$J697-1),$J697))","v":""},"",{"$f":"IF(L697=\"\", \"\", IF($X697=0,$V697,IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$T$7+$X697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697)))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$CE$7+$K697-1)*$F697)","v":""},"","","","","","","","","","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,IF($AK697=0,$W697,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1)*$F697)))","v":""},"",{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$V$7)*$F697)","v":""}]
[0.44774123773564789,0.24704520372214611,{"$f":"IF(Inventory!AH701=Inventory!$C$1032,0.5,1)*B702","v":0.24704520372214611},{"$f":"Inventory!C701","v":0},{"$f":"Inventory!E701","v":0},{"$f":"Inventory!W701","v":""},{"$f":"'Year 03'!AM702","v":""},{"$f":"IF($J702='Year 03'!$J702,'Year 03'!H702,$J702)","v":""},{"$f":"IF($J702='Year 03'!$J702,'Year 03'!I702,$J702)","v":""},{"$f":"'Year 03'!AN702","v":""},"",{"$f":"IF(E702 = 0, \"\", MATCH($E702,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!BA$7+$J702-1))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$W$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AB$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,1,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0)*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},"","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$B$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$F$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$O$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$BF$7+$K702-1))","v":""},{"$f":"IF(L702=\"\", \"\", VLOOKUP(X702,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,P702,IF($X702=1,IF(Z$9=$G702,(1-$M702),0),IF($X702=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,Q702,IF($X702=1,IF(AA$9=$G702,(1-$M702),0),IF($X702=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,R702,IF($X702=1,IF(AB$9=$G702,(1-$M702),0),IF($X702=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,S702,IF($X702=1,IF(AC$9=$G702,(1-$M702),0),IF($X702=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X702=3,1,IF($X702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AO$7+$J702-1),$J702))","v":""},"",{"$f":"IF(L702=\"\", \"\", IF($X702=0,$V702,IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$T$7+$X702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702)))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$CE$7+$K702-1)*$F702)","v":""},"","","","","","","","","","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,IF($AK702=0,$W702,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1)*$F702)))","v":""},"",{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$V$7)*$F702)","v":""}]
[0.98750950586880915,0.35260794959613639,{"$f":"IF(Inventory!AH705=Inventory!$C$1032,0.5,1)*B706","v":0.35260794959613639},{"$f":"Inventory!C705","v":0},{"$f":"Inventory!E705","v":0},{"$f":"Inventory!W705","v":""},{"$f":"'Year 03'!AM706","v":""},{"$f":"IF($J706='Year 03'!$J706,'Year 03'!H706,$J706)","v":""},{"$f":"IF($J706='Year 03'!$J706,'Year 03'!I706,$J706)","v":""},{"$f":"'Year 03'!AN706","v":""},"",{"$f":"IF(E706 = 0, \"\", MATCH($E706,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!BA$7+$J706-1))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$W$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AB$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,1,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0)*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},"","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$B$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$F$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$O$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$BF$7+$K706-1))","v":""},{"$f":"IF(L706=\"\", \"\", VLOOKUP(X706,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,P706,IF($X706=1,IF(Z$9=$G706,(1-$M706),0),IF($X706=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,Q706,IF($X706=1,IF(AA$9=$G706,(1-$M706),0),IF($X706=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,R706,IF($X706=1,IF(AB$9=$G706,(1-$M706),0),IF($X706=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,S706,IF($X706=1,IF(AC$9=$G706,(1-$M706),0),IF($X706=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X706=3,1,IF($X706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AO$7+$J706-1),$J706))","v":""},"",{"$f":"IF(L706=\"\", \"\", IF($X706=0,$V706,IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$T$7+$X706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706)))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$CE$7+$K706-1)*$F706)","v":""},"","","","","","","","","","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,IF($AK706=0,$W706,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1)*$F706)))","v":""},"",{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$V$7)*$F706)","v":""}]
[0.522582525192962,0.26842469943541269,{"$f":"IF(Inventory!AH716=Inventory!$C$1032,0.5,1)*B717","v":0.26842469943541269},{"$f":"Inventory!C716","v":0},{"$f":"Inventory!E716","v":0},{"$f":"Inventory!W716","v":""},{"$f":"'Year 03'!AM717","v":""},{"$f":"IF($J717='Year 03'!$J717,'Year 03'!H717,$J717)","v":""},{"$f":"IF($J717='Year 03'!$J717,'Year 03'!I717,$J717)","v":""},{"$f":"'Year 03'!AN717","v":""},"",{"$f":"IF(E717 = 0, \"\", MATCH($E717,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!BA$7+$J717-1))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$W$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AB$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,1,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0)*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},"","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$B$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$F$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$O$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$BF$7+$K717-1))","v":""},{"$f":"IF(L717=\"\", \"\", VLOOKUP(X717,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,P717,IF($X717=1,IF(Z$9=$G717,(1-$M717),0),IF($X717=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,Q717,IF($X717=1,IF(AA$9=$G717,(1-$M717),0),IF($X717=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,R717,IF($X717=1,IF(AB$9=$G717,(1-$M717),0),IF($X717=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,S717,IF($X717=1,IF(AC$9=$G717,(1-$M717),0),IF($X717=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X717=3,1,IF($X717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AO$7+$J717-1),$J717))","v":""},"",{"$f":"IF(L717=\"\", \"\", IF($X717=0,$V717,IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$T$7+$X717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717)))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$CE$7+$K717-1)*$F717)","v":""},"","","","","","","","","","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,IF($AK717=0,$W717,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1)*$F717)))","v":""},"",{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$V$7)*$F717)","v":""}]
[7.5645119131958816E-2,0.31669291551143386,{"$f":"IF(Inventory!AH721=Inventory!$C$1032,0.5,1)*B722","v":0.31669291551143386},{"$f":"Inventory!C721","v":0},{"$f":"Inventory!E721","v":0},{"$f":"Inventory!W721","v":""},{"$f":"'Year 03'!AM722","v":""},{"$f":"IF($J722='Year 03'!$J722,'Year 03'!H722,$J722)","v":""},{"$f":"IF($J722='Year 03'!$J722,'Year 03'!I722,$J722)","v":""},{"$f":"'Year 03'!AN722","v":""},"",{"$f":"IF(E722 = 0, \"\", MATCH($E722,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!BA$7+$J722-1))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$W$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AB$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,1,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0)*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},"","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$B$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$F$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$O$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$BF$7+$K722-1))","v":""},{"$f":"IF(L722=\"\", \"\", VLOOKUP(X722,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,P722,IF($X722=1,IF(Z$9=$G722,(1-$M722),0),IF($X722=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,Q722,IF($X722=1,IF(AA$9=$G722,(1-$M722),0),IF($X722=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,R722,IF($X722=1,IF(AB$9=$G722,(1-$M722),0),IF($X722=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,S722,IF($X722=1,IF(AC$9=$G722,(1-$M722),0),IF($X722=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X722=3,1,IF($X722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AO$7+$J722-1),$J722))","v":""},"",{"$f":"IF(L722=\"\", \"\", IF($X722=0,$V722,IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$T$7+$X722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722)))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$CE$7+$K722-1)*$F722)","v":""},"","","","","","","","","","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,IF($AK722=0,$W722,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1)*$F722)))","v":""},"",{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$V$7)*$F722)","v":""}]
[0.25421487419887967,0.82608088597289997,{"$f":"IF(Inventory!AH729=Inventory!$C$1032,0.5,1)*B730","v":0.82608088597289997},{"$f":"Inventory!C729","v":0},{"$f":"Inventory!E729","v":0},{"$f":"Inventory!W729","v":""},{"$f":"'Year 03'!AM730","v":""},{"$f":"IF($J730='Year 03'!$J730,'Year 03'!H730,$J730)","v":""},{"$f":"IF($J730='Year 03'!$J730,'Year 03'!I730,$J730)","v":""},{"$f":"'Year 03'!AN730","v":""},"",{"$f":"IF(E730 = 0, \"\", MATCH($E730,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!BA$7+$J730-1))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$W$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AB$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,1,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0)*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},"","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$B$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$F$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$O$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$BF$7+$K730-1))","v":""},{"$f":"IF(L730=\"\", \"\", VLOOKUP(X730,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,P730,IF($X730=1,IF(Z$9=$G730,(1-$M730),0),IF($X730=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,Q730,IF($X730=1,IF(AA$9=$G730,(1-$M730),0),IF($X730=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,R730,IF($X730=1,IF(AB$9=$G730,(1-$M730),0),IF($X730=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,S730,IF($X730=1,IF(AC$9=$G730,(1-$M730),0),IF($X730=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X730=3,1,IF($X730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AO$7+$J730-1),$J730))","v":""},"",{"$f":"IF(L730=\"\", \"\", IF($X730=0,$V730,IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$T$7+$X730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730)))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$CE$7+$K730-1)*$F730)","v":""},"","","","","","","","","","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,IF($AK730=0,$W730,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1)*$F730)))","v":""},"",{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$V$7)*$F730)","v":""}]
[0.31260925877342616,0.33048606188243435,{"$f":"IF(Inventory!AH737=Inventory!$C$1032,0.5,1)*B738","v":0.33048606188243435},{"$f":"Inventory!C737","v":0},{"$f":"Inventory!E737","v":0},{"$f":"Inventory!W737","v":""},{"$f":"'Year 03'!AM738","v":""},{"$f":"IF($J738='Year 03'!$J738,'Year 03'!H738,$J738)","v":""},{"$f":"IF($J738='Year 03'!$J738,'Year 03'!I738,$J738)","v":""},{"$f":"'Year 03'!AN738","v":""},"",{"$f":"IF(E738 = 0, \"\", MATCH($E738,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!BA$7+$J738-1))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$W$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AB$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,1,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0)*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},"","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$B$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$F$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$O$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$BF$7+$K738-1))","v":""},{"$f":"IF(L738=\"\", \"\", VLOOKUP(X738,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,P738,IF($X738=1,IF(Z$9=$G738,(1-$M738),0),IF($X738=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,Q738,IF($X738=1,IF(AA$9=$G738,(1-$M738),0),IF($X738=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,R738,IF($X738=1,IF(AB$9=$G738,(1-$M738),0),IF($X738=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,S738,IF($X738=1,IF(AC$9=$G738,(1-$M738),0),IF($X738=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X738=3,1,IF($X738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AO$7+$J738-1),$J738))","v":""},"",{"$f":"IF(L738=\"\", \"\", IF($X738=0,$V738,IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$T$7+$X738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738)))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$CE$7+$K738-1)*$F738)","v":""},"","","","","","","","","","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,IF($AK738=0,$W738,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1)*$F738)))","v":""},"",{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$V$7)*$F738)","v":""}]
[0.22005659132688771,0.42694745141327395,{"$f":"IF(Inventory!AH744=Inventory!$C$1032,0.5,1)*B745","v":0.42694745141327395},{"$f":"Inventory!C744","v":0},{"$f":"Inventory!E744","v":0},{"$f":"Inventory!W744","v":""},{"$f":"'Year 03'!AM745","v":""},{"$f":"IF($J745='Year 03'!$J745,'Year 03'!H745,$J745)","v":""},{"$f":"IF($J745='Year 03'!$J745,'Year 03'!I745,$J745)","v":""},{"$f":"'Year 03'!AN745","v":""},"",{"$f":"IF(E745 = 0, \"\", MATCH($E745,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!BA$7+$J745-1))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$W$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AB$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,1,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0)*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},"","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$B$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$F$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$O$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$BF$7+$K745-1))","v":""},{"$f":"IF(L745=\"\", \"\", VLOOKUP(X745,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,P745,IF($X745=1,IF(Z$9=$G745,(1-$M745),0),IF($X745=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,Q745,IF($X745=1,IF(AA$9=$G745,(1-$M745),0),IF($X745=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,R745,IF($X745=1,IF(AB$9=$G745,(1-$M745),0),IF($X745=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,S745,IF($X745=1,IF(AC$9=$G745,(1-$M745),0),IF($X745=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X745=3,1,IF($X745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AO$7+$J745-1),$J745))","v":""},"",{"$f":"IF(L745=\"\", \"\", IF($X745=0,$V745,IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$T$7+$X745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745)))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$CE$7+$K745-1)*$F745)","v":""},"","","","","","","","","","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,IF($AK745=0,$W745,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1)*$F745)))","v":""},"",{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$V$7)*$F745)","v":""}]
[0.39774024578236422,0.80705419746262019,{"$f":"IF(Inventory!AH749=Inventory!$C$1032,0.5,1)*B750","v":0.80705419746262019},{"$f":"Inventory!C749","v":0},{"$f":"Inventory!E749","v":0},{"$f":"Inventory!W749","v":""},{"$f":"'Year 03'!AM750","v":""},{"$f":"IF($J750='Year 03'!$J750,'Year 03'!H750,$J750)","v":""},{"$f":"IF($J750='Year 03'!$J750,'Year 03'!I750,$J750)","v":""},{"$f":"'Year 03'!AN750","v":""},"",{"$f":"IF(E750 = 0, \"\", MATCH($E750,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!BA$7+$J750-1))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$W$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AB$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,1,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0)*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},"","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$B$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$F$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$O$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$BF$7+$K750-1))","v":""},{"$f":"IF(L750=\"\", \"\", VLOOKUP(X750,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,P750,IF($X750=1,IF(Z$9=$G750,(1-$M750),0),IF($X750=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,Q750,IF($X750=1,IF(AA$9=$G750,(1-$M750),0),IF($X750=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,R750,IF($X750=1,IF(AB$9=$G750,(1-$M750),0),IF($X750=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,S750,IF($X750=1,IF(AC$9=$G750,(1-$M750),0),IF($X750=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X750=3,1,IF($X750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AO$7+$J750-1),$J750))","v":""},"",{"$f":"IF(L750=\"\", \"\", IF($X750=0,$V750,IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$T$7+$X750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750)))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$CE$7+$K750-1)*$F750)","v":""},"","","","","","","","","","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,IF($AK750=0,$W750,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1)*$F750)))","v":""},"",{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$V$7)*$F750)","v":""}]
[5.2525237017265969E-2,0.34040633189735392,{"$f":"IF(Inventory!AH754=Inventory!$C$1032,0.5,1)*B755","v":0.34040633189735392},{"$f":"Inventory!C754","v":0},{"$f":"Inventory!E754","v":0},{"$f":"Inventory!W754","v":""},{"$f":"'Year 03'!AM755","v":""},{"$f":"IF($J755='Year 03'!$J755,'Year 03'!H755,$J755)","v":""},{"$f":"IF($J755='Year 03'!$J755,'Year 03'!I755,$J755)","v":""},{"$f":"'Year 03'!AN755","v":""},"",{"$f":"IF(E755 = 0, \"\", MATCH($E755,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!BA$7+$J755-1))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$W$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AB$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,1,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0)*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},"","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$B$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$F$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$O$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$BF$7+$K755-1))","v":""},{"$f":"IF(L755=\"\", \"\", VLOOKUP(X755,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,P755,IF($X755=1,IF(Z$9=$G755,(1-$M755),0),IF($X755=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,Q755,IF($X755=1,IF(AA$9=$G755,(1-$M755),0),IF($X755=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,R755,IF($X755=1,IF(AB$9=$G755,(1-$M755),0),IF($X755=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,S755,IF($X755=1,IF(AC$9=$G755,(1-$M755),0),IF($X755=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X755=3,1,IF($X755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AO$7+$J755-1),$J755))","v":""},"",{"$f":"IF(L755=\"\", \"\", IF($X755=0,$V755,IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$T$7+$X755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755)))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$CE$7+$K755-1)*$F755)","v":""},"","","","","","","","","","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,IF($AK755=0,$W755,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1)*$F755)))","v":""},"",{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$V$7)*$F755)","v":""}]
[0.5489510123998278,0.74148091268855099,{"$f":"IF(Inventory!AH762=Inventory!$C$1032,0.5,1)*B763","v":0.74148091268855099},{"$f":"Inventory!C762","v":0},{"$f":"Inventory!E762","v":0},{"$f":"Inventory!W762","v":""},{"$f":"'Year 03'!AM763","v":""},{"$f":"IF($J763='Year 03'!$J763,'Year 03'!H763,$J763)","v":""},{"$f":"IF($J763='Year 03'!$J763,'Year 03'!I763,$J763)","v":""},{"$f":"'Year 03'!AN763","v":""},"",{"$f":"IF(E763 = 0, \"\", MATCH($E763,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!BA$7+$J763-1))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$W$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AB$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,1,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0)*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},"","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$B$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$F$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$O$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$BF$7+$K763-1))","v":""},{"$f":"IF(L763=\"\", \"\", VLOOKUP(X763,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,P763,IF($X763=1,IF(Z$9=$G763,(1-$M763),0),IF($X763=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,Q763,IF($X763=1,IF(AA$9=$G763,(1-$M763),0),IF($X763=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,R763,IF($X763=1,IF(AB$9=$G763,(1-$M763),0),IF($X763=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,S763,IF($X763=1,IF(AC$9=$G763,(1-$M763),0),IF($X763=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X763=3,1,IF($X763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AO$7+$J763-1),$J763))","v":""},"",{"$f":"IF(L763=\"\", \"\", IF($X763=0,$V763,IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$T$7+$X763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763)))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$CE$7+$K763-1)*$F763)","v":""},"","","","","","","","","","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,IF($AK763=0,$W763,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1)*$F763)))","v":""},"",{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$V$7)*$F763)","v":""}]
[0.98942632932093144,0.61588408034131614,{"$f":"IF(Inventory!AH770=Inventory!$C$1032,0.5,1)*B771","v":0.61588408034131614},{"$f":"Inventory!C770","v":0},{"$f":"Inventory!E770","v":0},{"$f":"Inventory!W770","v":""},{"$f":"'Year 03'!AM771","v":""},{"$f":"IF($J771='Year 03'!$J771,'Year 03'!H771,$J771)","v":""},{"$f":"IF($J771='Year 03'!$J771,'Year 03'!I771,$J771)","v":""},{"$f":"'Year 03'!AN771","v":""},"",{"$f":"IF(E771 = 0, \"\", MATCH($E771,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!BA$7+$J771-1))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$W$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AB$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,1,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0)*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},"","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$B$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$F$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$O$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$BF$7+$K771-1))","v":""},{"$f":"IF(L771=\"\", \"\", VLOOKUP(X771,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,P771,IF($X771=1,IF(Z$9=$G771,(1-$M771),0),IF($X771=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,Q771,IF($X771=1,IF(AA$9=$G771,(1-$M771),0),IF($X771=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,R771,IF($X771=1,IF(AB$9=$G771,(1-$M771),0),IF($X771=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,S771,IF($X771=1,IF(AC$9=$G771,(1-$M771),0),IF($X771=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X771=3,1,IF($X771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AO$7+$J771-1),$J771))","v":""},"",{"$f":"IF(L771=\"\", \"\", IF($X771=0,$V771,IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$T$7+$X771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771)))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$CE$7+$K771-1)*$F771)","v":""},"","","","","","","","","","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,IF($AK771=0,$W771,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1)*$F771)))","v":""},"",{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$V$7)*$F771)","v":""}]
[0.39386899515793317,0.97830897859447519,{"$f":"IF(Inventory!AH775=Inventory!$C$1032,0.5,1)*B776","v":0.97830897859447519},{"$f":"Inventory!C775","v":0},{"$f":"Inventory!E775","v":0},{"$f":"Inventory!W775","v":""},{"$f":"'Year 03'!AM776","v":""},{"$f":"IF($J776='Year 03'!$J776,'Year 03'!H776,$J776)","v":""},{"$f":"IF($J776='Year 03'!$J776,'Year 03'!I776,$J776)","v":""},{"$f":"'Year 03'!AN776","v":""},"",{"$f":"IF(E776 = 0, \"\", MATCH($E776,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!BA$7+$J776-1))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$W$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AB$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,1,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0)*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},"","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$B$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$F$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$O$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$BF$7+$K776-1))","v":""},{"$f":"IF(L776=\"\", \"\", VLOOKUP(X776,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,P776,IF($X776=1,IF(Z$9=$G776,(1-$M776),0),IF($X776=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,Q776,IF($X776=1,IF(AA$9=$G776,(1-$M776),0),IF($X776=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,R776,IF($X776=1,IF(AB$9=$G776,(1-$M776),0),IF($X776=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,S776,IF($X776=1,IF(AC$9=$G776,(1-$M776),0),IF($X776=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X776=3,1,IF($X776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AO$7+$J776-1),$J776))","v":""},"",{"$f":"IF(L776=\"\", \"\", IF($X776=0,$V776,IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$T$7+$X776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776)))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$CE$7+$K776-1)*$F776)","v":""},"","","","","","","","","","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,IF($AK776=0,$W776,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1)*$F776)))","v":""},"",{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$V$7)*$F776)","v":""}]
[0.54284285490604356,0.44631966807553691,{"$f":"IF(Inventory!AH781=Inventory!$C$1032,0.5,1)*B782","v":0.44631966807553691},{"$f":"Inventory!C781","v":0},{"$f":"Inventory!E781","v":0},{"$f":"Inventory!W781","v":""},{"$f":"'Year 03'!AM782","v":""},{"$f":"IF($J782='Year 03'!$J782,'Year 03'!H782,$J782)","v":""},{"$f":"IF($J782='Year 03'!$J782,'Year 03'!I782,$J782)","v":""},{"$f":"'Year 03'!AN782","v":""},"",{"$f":"IF(E782 = 0, \"\", MATCH($E782,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!BA$7+$J782-1))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$W$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AB$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,1,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0)*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},"","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$B$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$F$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$O$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$BF$7+$K782-1))","v":""},{"$f":"IF(L782=\"\", \"\", VLOOKUP(X782,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,P782,IF($X782=1,IF(Z$9=$G782,(1-$M782),0),IF($X782=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,Q782,IF($X782=1,IF(AA$9=$G782,(1-$M782),0),IF($X782=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,R782,IF($X782=1,IF(AB$9=$G782,(1-$M782),0),IF($X782=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,S782,IF($X782=1,IF(AC$9=$G782,(1-$M782),0),IF($X782=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X782=3,1,IF($X782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AO$7+$J782-1),$J782))","v":""},"",{"$f":"IF(L782=\"\", \"\", IF($X782=0,$V782,IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$T$7+$X782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782)))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$CE$7+$K782-1)*$F782)","v":""},"","","","","","","","","","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,IF($AK782=0,$W782,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1)*$F782)))","v":""},"",{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$V$7)*$F782)","v":""}]
[0.38401390526298207,0.82476855290626006,{"$f":"IF(Inventory!AH787=Inventory!$C$1032,0.5,1)*B788","v":0.82476855290626006},{"$f":"Inventory!C787","v":0},{"$f":"Inventory!E787","v":0},{"$f":"Inventory!W787","v":""},{"$f":"'Year 03'!AM788","v":""},{"$f":"IF($J788='Year 03'!$J788,'Year 03'!H788,$J788)","v":""},{"$f":"IF($J788='Year 03'!$J788,'Year 03'!I788,$J788)","v":""},{"$f":"'Year 03'!AN788","v":""},"",{"$f":"IF(E788 = 0, \"\", MATCH($E788,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!BA$7+$J788-1))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$W$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AB$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,1,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0)*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},"","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$B$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$F$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$O$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$BF$7+$K788-1))","v":""},{"$f":"IF(L788=\"\", \"\", VLOOKUP(X788,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,P788,IF($X788=1,IF(Z$9=$G788,(1-$M788),0),IF($X788=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,Q788,IF($X788=1,IF(AA$9=$G788,(1-$M788),0),IF($X788=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,R788,IF($X788=1,IF(AB$9=$G788,(1-$M788),0),IF($X788=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,S788,IF($X788=1,IF(AC$9=$G788,(1-$M788),0),IF($X788=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X788=3,1,IF($X788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AO$7+$J788-1),$J788))","v":""},"",{"$f":"IF(L788=\"\", \"\", IF($X788=0,$V788,IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$T$7+$X788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788)))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$CE$7+$K788-1)*$F788)","v":""},"","","","","","","","","","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,IF($AK788=0,$W788,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1)*$F788)))","v":""},"",{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$V$7)*$F788)","v":""}]
[0.89117704897386329,0.19146322970460417,{"$f":"IF(Inventory!AH795=Inventory!$C$1032,0.5,1)*B796","v":0.19146322970460417},{"$f":"Inventory!C795","v":0},{"$f":"Inventory!E795","v":0},{"$f":"Inventory!W795","v":""},{"$f":"'Year 03'!AM796","v":""},{"$f":"IF($J796='Year 03'!$J796,'Year 03'!H796,$J796)","v":""},{"$f":"IF($J796='Year 03'!$J796,'Year 03'!I796,$J796)","v":""},{"$f":"'Year 03'!AN796","v":""},"",{"$f":"IF(E796 = 0, \"\", MATCH($E796,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!BA$7+$J796-1))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$W$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AB$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,1,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0)*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},"","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$B$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$F$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$O$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$BF$7+$K796-1))","v":""},{"$f":"IF(L796=\"\", \"\", VLOOKUP(X796,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,P796,IF($X796=1,IF(Z$9=$G796,(1-$M796),0),IF($X796=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,Q796,IF($X796=1,IF(AA$9=$G796,(1-$M796),0),IF($X796=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,R796,IF($X796=1,IF(AB$9=$G796,(1-$M796),0),IF($X796=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,S796,IF($X796=1,IF(AC$9=$G796,(1-$M796),0),IF($X796=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X796=3,1,IF($X796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AO$7+$J796-1),$J796))","v":""},"",{"$f":"IF(L796=\"\", \"\", IF($X796=0,$V796,IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$T$7+$X796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796)))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$CE$7+$K796-1)*$F796)","v":""},"","","","","","","","","","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,IF($AK796=0,$W796,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1)*$F796)))","v":""},"",{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$V$7)*$F796)","v":""}]
[0.43876618170190063,0.94228053542880319,{"$f":"IF(Inventory!AH803=Inventory!$C$1032,0.5,1)*B804","v":0.94228053542880319},{"$f":"Inventory!C803","v":0},{"$f":"Inventory!E803","v":0},{"$f":"Inventory!W803","v":""},{"$f":"'Year 03'!AM804","v":""},{"$f":"IF($J804='Year 03'!$J804,'Year 03'!H804,$J804)","v":""},{"$f":"IF($J804='Year 03'!$J804,'Year 03'!I804,$J804)","v":""},{"$f":"'Year 03'!AN804","v":""},"",{"$f":"IF(E804 = 0, \"\", MATCH($E804,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!BA$7+$J804-1))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$W$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AB$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,1,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0)*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},"","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$B$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$F$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$O$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$BF$7+$K804-1))","v":""},{"$f":"IF(L804=\"\", \"\", VLOOKUP(X804,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,P804,IF($X804=1,IF(Z$9=$G804,(1-$M804),0),IF($X804=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,Q804,IF($X804=1,IF(AA$9=$G804,(1-$M804),0),IF($X804=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,R804,IF($X804=1,IF(AB$9=$G804,(1-$M804),0),IF($X804=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,S804,IF($X804=1,IF(AC$9=$G804,(1-$M804),0),IF($X804=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X804=3,1,IF($X804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AO$7+$J804-1),$J804))","v":""},"",{"$f":"IF(L804=\"\", \"\", IF($X804=0,$V804,IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$T$7+$X804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804)))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$CE$7+$K804-1)*$F804)","v":""},"","","","","","","","","","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,IF($AK804=0,$W804,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1)*$F804)))","v":""},"",{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$V$7)*$F804)","v":""}]
[0.28091397051375766,0.54927173192775092,{"$f":"IF(Inventory!AH808=Inventory!$C$1032,0.5,1)*B809","v":0.54927173192775092},{"$f":"Inventory!C808","v":0},{"$f":"Inventory!E808","v":0},{"$f":"Inventory!W808","v":""},{"$f":"'Year 03'!AM809","v":""},{"$f":"IF($J809='Year 03'!$J809,'Year 03'!H809,$J809)","v":""},{"$f":"IF($J809='Year 03'!$J809,'Year 03'!I809,$J809)","v":""},{"$f":"'Year 03'!AN809","v":""},"",{"$f":"IF(E809 = 0, \"\", MATCH($E809,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!BA$7+$J809-1))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$W$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AB$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,1,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0)*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},"","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$B$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$F$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$O$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$BF$7+$K809-1))","v":""},{"$f":"IF(L809=\"\", \"\", VLOOKUP(X809,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,P809,IF($X809=1,IF(Z$9=$G809,(1-$M809),0),IF($X809=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,Q809,IF($X809=1,IF(AA$9=$G809,(1-$M809),0),IF($X809=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,R809,IF($X809=1,IF(AB$9=$G809,(1-$M809),0),IF($X809=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,S809,IF($X809=1,IF(AC$9=$G809,(1-$M809),0),IF($X809=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X809=3,1,IF($X809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AO$7+$J809-1),$J809))","v":""},"",{"$f":"IF(L809=\"\", \"\", IF($X809=0,$V809,IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$T$7+$X809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809)))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$CE$7+$K809-1)*$F809)","v":""},"","","","","","","","","","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,IF($AK809=0,$W809,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1)*$F809)))","v":""},"",{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$V$7)*$F809)","v":""}]
[0.63026531319104429,7.1178710961449898E-2,{"$f":"IF(Inventory!AH816=Inventory!$C$1032,0.5,1)*B817","v":7.1178710961449898E-2},{"$f":"Inventory!C816","v":0},{"$f":"Inventory!E816","v":0},{"$f":"Inventory!W816","v":""},{"$f":"'Year 03'!AM817","v":""},{"$f":"IF($J817='Year 03'!$J817,'Year 03'!H817,$J817)","v":""},{"$f":"IF($J817='Year 03'!$J817,'Year 03'!I817,$J817)","v":""},{"$f":"'Year 03'!AN817","v":""},"",{"$f":"IF(E817 = 0, \"\", MATCH($E817,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!BA$7+$J817-1))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$W$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AB$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,1,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0)*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},"","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$B$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$F$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$O$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$BF$7+$K817-1))","v":""},{"$f":"IF(L817=\"\", \"\", VLOOKUP(X817,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,P817,IF($X817=1,IF(Z$9=$G817,(1-$M817),0),IF($X817=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,Q817,IF($X817=1,IF(AA$9=$G817,(1-$M817),0),IF($X817=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,R817,IF($X817=1,IF(AB$9=$G817,(1-$M817),0),IF($X817=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,S817,IF($X817=1,IF(AC$9=$G817,(1-$M817),0),IF($X817=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X817=3,1,IF($X817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AO$7+$J817-1),$J817))","v":""},"",{"$f":"IF(L817=\"\", \"\", IF($X817=0,$V817,IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$T$7+$X817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817)))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$CE$7+$K817-1)*$F817)","v":""},"","","","","","","","","","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,IF($AK817=0,$W817,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1)*$F817)))","v":""},"",{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$V$7)*$F817)","v":""}]
[0.33989562299600684,0.17612186042050559,{"$f":"IF(Inventory!AH824=Inventory!$C$1032,0.5,1)*B825","v":0.17612186042050559},{"$f":"Inventory!C824","v":0},{"$f":"Inventory!E824","v":0},{"$f":"Inventory!W824","v":""},{"$f":"'Year 03'!AM825","v":""},{"$f":"IF($J825='Year 03'!$J825,'Year 03'!H825,$J825)","v":""},{"$f":"IF($J825='Year 03'!$J825,'Year 03'!I825,$J825)","v":""},{"$f":"'Year 03'!AN825","v":""},"",{"$f":"IF(E825 = 0, \"\", MATCH($E825,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!BA$7+$J825-1))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$W$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AB$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,1,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0)*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},"","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$B$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$F$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$O$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$BF$7+$K825-1))","v":""},{"$f":"IF(L825=\"\", \"\", VLOOKUP(X825,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,P825,IF($X825=1,IF(Z$9=$G825,(1-$M825),0),IF($X825=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,Q825,IF($X825=1,IF(AA$9=$G825,(1-$M825),0),IF($X825=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,R825,IF($X825=1,IF(AB$9=$G825,(1-$M825),0),IF($X825=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,S825,IF($X825=1,IF(AC$9=$G825,(1-$M825),0),IF($X825=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X825=3,1,IF($X825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AO$7+$J825-1),$J825))","v":""},"",{"$f":"IF(L825=\"\", \"\", IF($X825=0,$V825,IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$T$7+$X825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825)))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$CE$7+$K825-1)*$F825)","v":""},"","","","","","","","","","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,IF($AK825=0,$W825,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1)*$F825)))","v":""},"",{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$V$7)*$F825)","v":""}]
[0.18313217998090792,0.12310723345388264,{"$f":"IF(Inventory!AH828=Inventory!$C$1032,0.5,1)*B829","v":0.12310723345388264},{"$f":"Inventory!C828","v":0},{"$f":"Inventory!E828","v":0},{"$f":"Inventory!W828","v":""},{"$f":"'Year 03'!AM829","v":""},{"$f":"IF($J829='Year 03'!$J829,'Year 03'!H829,$J829)","v":""},{"$f":"IF($J829='Year 03'!$J829,'Year 03'!I829,$J829)","v":""},{"$f":"'Year 03'!AN829","v":""},"",{"$f":"IF(E829 = 0, \"\", MATCH($E829,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!BA$7+$J829-1))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$W$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AB$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,1,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0)*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},"","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$B$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$F$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$O$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$BF$7+$K829-1))","v":""},{"$f":"IF(L829=\"\", \"\", VLOOKUP(X829,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,P829,IF($X829=1,IF(Z$9=$G829,(1-$M829),0),IF($X829=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,Q829,IF($X829=1,IF(AA$9=$G829,(1-$M829),0),IF($X829=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,R829,IF($X829=1,IF(AB$9=$G829,(1-$M829),0),IF($X829=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,S829,IF($X829=1,IF(AC$9=$G829,(1-$M829),0),IF($X829=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X829=3,1,IF($X829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AO$7+$J829-1),$J829))","v":""},"",{"$f":"IF(L829=\"\", \"\", IF($X829=0,$V829,IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$T$7+$X829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829)))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$CE$7+$K829-1)*$F829)","v":""},"","","","","","","","","","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,IF($AK829=0,$W829,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1)*$F829)))","v":""},"",{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$V$7)*$F829)","v":""}]
[0.34068038451212213,0.34174070765477804,{"$f":"IF(Inventory!AH836=Inventory!$C$1032,0.5,1)*B837","v":0.34174070765477804},{"$f":"Inventory!C836","v":0},{"$f":"Inventory!E836","v":0},{"$f":"Inventory!W836","v":""},{"$f":"'Year 03'!AM837","v":""},{"$f":"IF($J837='Year 03'!$J837,'Year 03'!H837,$J837)","v":""},{"$f":"IF($J837='Year 03'!$J837,'Year 03'!I837,$J837)","v":""},{"$f":"'Year 03'!AN837","v":""},"",{"$f":"IF(E837 = 0, \"\", MATCH($E837,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!BA$7+$J837-1))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$W$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AB$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,1,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0)*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},"","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$B$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$F$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$O$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$BF$7+$K837-1))","v":""},{"$f":"IF(L837=\"\", \"\", VLOOKUP(X837,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,P837,IF($X837=1,IF(Z$9=$G837,(1-$M837),0),IF($X837=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,Q837,IF($X837=1,IF(AA$9=$G837,(1-$M837),0),IF($X837=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,R837,IF($X837=1,IF(AB$9=$G837,(1-$M837),0),IF($X837=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,S837,IF($X837=1,IF(AC$9=$G837,(1-$M837),0),IF($X837=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X837=3,1,IF($X837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AO$7+$J837-1),$J837))","v":""},"",{"$f":"IF(L837=\"\", \"\", IF($X837=0,$V837,IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$T$7+$X837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837)))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$CE$7+$K837-1)*$F837)","v":""},"","","","","","","","","","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,IF($AK837=0,$W837,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1)*$F837)))","v":""},"",{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$V$7)*$F837)","v":""}]
[{"$f":"RAND()","v":0.16937139948287283},0.87470664875915694,{"$f":"IF(Inventory!AH841=Inventory!$C$1032,0.5,1)*B842","v":0.87470664875915694},{"$f":"Inventory!C841","v":0},{"$f":"Inventory!E841","v":0},{"$f":"Inventory!W841","v":""},{"$f":"'Year 03'!AM842","v":""},{"$f":"IF($J842='Year 03'!$J842,'Year 03'!H842,$J842)","v":""},{"$f":"IF($J842='Year 03'!$J842,'Year 03'!I842,$J842)","v":""},{"$f":"'Year 03'!AN842","v":""},{"$f":"IF(J842 = \"\", \"\", (J842-1)*5+G842)","v":""},{"$f":"IF(E842 = 0, \"\", MATCH($E842,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!BA$7+$J842-1))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$W$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AB$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,1,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0)*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(P842:S842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($C842<=T842,($J842-1)*5+5,(IF($C842<=S842+T842,4,IF($C842<=R842+S842+T842,3,IF($C842<=Q842+R842+S842+T842,2,1))))+($J842-1)*5))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$B$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$F$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$O$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$BF$7+$K842-1))","v":""},{"$f":"IF(L842=\"\", \"\", VLOOKUP(X842,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,P842,IF($X842=1,IF(Z$9=$G842,(1-$M842),0),IF($X842=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,Q842,IF($X842=1,IF(AA$9=$G842,(1-$M842),0),IF($X842=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,R842,IF($X842=1,IF(AB$9=$G842,(1-$M842),0),IF($X842=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,S842,IF($X842=1,IF(AC$9=$G842,(1-$M842),0),IF($X842=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(Z842:AC842))","v":""},{"$f":"IF($X842=3,1,IF($X842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AO$7+$J842-1),$J842))","v":""},"",{"$f":"IF(L842=\"\", \"\", IF($X842=0,$V842,IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$T$7+$X842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$CE$7+$K842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AH842=0,AG842=0,AG842=V842),999999,AH842/(AG842-V842)))","v":""},{"$f":"IF(L842=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI842,$AG$10:$AG$1009))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AI842=999999,$AJ842<=$B$5),1,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$X842,0))","v":""},{"$f":"IF(L842=\"\", \"\", $AO842-($AN842-1)*5)","v":""},{"$f":"IF(L842=\"\", \"\", INT(($AO842-1)/5)+1)","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AF842,$U842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AG842,$V842))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(X842=0,AK842=0),AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,IF($AK842=0,$W842,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1)*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AS842,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$V$7)*$F842)","v":""}]
[0.20728850923699438,0.28981240553289112,{"$f":"IF(Inventory!AH849=Inventory!$C$1032,0.5,1)*B850","v":0.28981240553289112},{"$f":"Inventory!C849","v":0},{"$f":"Inventory!E849","v":0},{"$f":"Inventory!W849","v":""},{"$f":"'Year 03'!AM850","v":""},{"$f":"IF($J850='Year 03'!$J850,'Year 03'!H850,$J850)","v":""},{"$f":"IF($J850='Year 03'!$J850,'Year 03'!I850,$J850)","v":""},{"$f":"'Year 03'!AN850","v":""},"",{"$f":"IF(E850 = 0, \"\", MATCH($E850,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!BA$7+$J850-1))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$W$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AB$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,1,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0)*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},"","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$B$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$F$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$O$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$BF$7+$K850-1))","v":""},{"$f":"IF(L850=\"\", \"\", VLOOKUP(X850,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,P850,IF($X850=1,IF(Z$9=$G850,(1-$M850),0),IF($X850=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,Q850,IF($X850=1,IF(AA$9=$G850,(1-$M850),0),IF($X850=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,R850,IF($X850=1,IF(AB$9=$G850,(1-$M850),0),IF($X850=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,S850,IF($X850=1,IF(AC$9=$G850,(1-$M850),0),IF($X850=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X850=3,1,IF($X850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AO$7+$J850-1),$J850))","v":""},"",{"$f":"IF(L850=\"\", \"\", IF($X850=0,$V850,IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$T$7+$X850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850)))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$CE$7+$K850-1)*$F850)","v":""},"","","","","","","","","","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,IF($AK850=0,$W850,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1)*$F850)))","v":""},"",{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$V$7)*$F850)","v":""}]
[0.5784722211208907,0.74591396504540064,{"$f":"IF(Inventory!AH857=Inventory!$C$1032,0.5,1)*B858","v":0.74591396504540064},{"$f":"Inventory!C857","v":0},{"$f":"Inventory!E857","v":0},{"$f":"Inventory!W857","v":""},{"$f":"'Year 03'!AM858","v":""},{"$f":"IF($J858='Year 03'!$J858,'Year 03'!H858,$J858)","v":""},{"$f":"IF($J858='Year 03'!$J858,'Year 03'!I858,$J858)","v":""},{"$f":"'Year 03'!AN858","v":""},"",{"$f":"IF(E858 = 0, \"\", MATCH($E858,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!BA$7+$J858-1))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$W$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AB$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,1,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0)*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},"","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$B$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$F$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$O$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$BF$7+$K858-1))","v":""},{"$f":"IF(L858=\"\", \"\", VLOOKUP(X858,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,P858,IF($X858=1,IF(Z$9=$G858,(1-$M858),0),IF($X858=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,Q858,IF($X858=1,IF(AA$9=$G858,(1-$M858),0),IF($X858=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,R858,IF($X858=1,IF(AB$9=$G858,(1-$M858),0),IF($X858=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,S858,IF($X858=1,IF(AC$9=$G858,(1-$M858),0),IF($X858=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X858=3,1,IF($X858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AO$7+$J858-1),$J858))","v":""},"",{"$f":"IF(L858=\"\", \"\", IF($X858=0,$V858,IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$T$7+$X858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858)))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$CE$7+$K858-1)*$F858)","v":""},"","","","","","","","","","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,IF($AK858=0,$W858,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1)*$F858)))","v":""},"",{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$V$7)*$F858)","v":""}]
[0.78611708877232345,1.2489870396766856E-3,{"$f":"IF(Inventory!AH861=Inventory!$C$1032,0.5,1)*B862","v":1.2489870396766856E-3},{"$f":"Inventory!C861","v":0},{"$f":"Inventory!E861","v":0},{"$f":"Inventory!W861","v":""},{"$f":"'Year 03'!AM862","v":""},{"$f":"IF($J862='Year 03'!$J862,'Year 03'!H862,$J862)","v":""},{"$f":"IF($J862='Year 03'!$J862,'Year 03'!I862,$J862)","v":""},{"$f":"'Year 03'!AN862","v":""},"",{"$f":"IF(E862 = 0, \"\", MATCH($E862,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!BA$7+$J862-1))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$W$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AB$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,1,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0)*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},"","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$B$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$F$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$O$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$BF$7+$K862-1))","v":""},{"$f":"IF(L862=\"\", \"\", VLOOKUP(X862,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,P862,IF($X862=1,IF(Z$9=$G862,(1-$M862),0),IF($X862=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,Q862,IF($X862=1,IF(AA$9=$G862,(1-$M862),0),IF($X862=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,R862,IF($X862=1,IF(AB$9=$G862,(1-$M862),0),IF($X862=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,S862,IF($X862=1,IF(AC$9=$G862,(1-$M862),0),IF($X862=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X862=3,1,IF($X862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AO$7+$J862-1),$J862))","v":""},"",{"$f":"IF(L862=\"\", \"\", IF($X862=0,$V862,IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$T$7+$X862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862)))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$CE$7+$K862-1)*$F862)","v":""},"","","","","","","","","","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,IF($AK862=0,$W862,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1)*$F862)))","v":""},"",{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$V$7)*$F862)","v":""}]
[0.21793693035489325,0.98309151638308501,{"$f":"IF(Inventory!AH869=Inventory!$C$1032,0.5,1)*B870","v":0.98309151638308501},{"$f":"Inventory!C869","v":0},{"$f":"Inventory!E869","v":0},{"$f":"Inventory!W869","v":""},{"$f":"'Year 03'!AM870","v":""},{"$f":"IF($J870='Year 03'!$J870,'Year 03'!H870,$J870)","v":""},{"$f":"IF($J870='Year 03'!$J870,'Year 03'!I870,$J870)","v":""},{"$f":"'Year 03'!AN870","v":""},"",{"$f":"IF(E870 = 0, \"\", MATCH($E870,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!BA$7+$J870-1))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$W$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AB$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,1,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0)*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},"","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$B$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$F$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$O$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$BF$7+$K870-1))","v":""},{"$f":"IF(L870=\"\", \"\", VLOOKUP(X870,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,P870,IF($X870=1,IF(Z$9=$G870,(1-$M870),0),IF($X870=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,Q870,IF($X870=1,IF(AA$9=$G870,(1-$M870),0),IF($X870=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,R870,IF($X870=1,IF(AB$9=$G870,(1-$M870),0),IF($X870=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,S870,IF($X870=1,IF(AC$9=$G870,(1-$M870),0),IF($X870=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X870=3,1,IF($X870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AO$7+$J870-1),$J870))","v":""},"",{"$f":"IF(L870=\"\", \"\", IF($X870=0,$V870,IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$T$7+$X870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870)))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$CE$7+$K870-1)*$F870)","v":""},"","","","","","","","","","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,IF($AK870=0,$W870,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1)*$F870)))","v":""},"",{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$V$7)*$F870)","v":""}]
[0.69126880450528194,0.65403901498087913,{"$f":"IF(Inventory!AH881=Inventory!$C$1032,0.5,1)*B882","v":0.65403901498087913},{"$f":"Inventory!C881","v":0},{"$f":"Inventory!E881","v":0},{"$f":"Inventory!W881","v":""},{"$f":"'Year 03'!AM882","v":""},{"$f":"IF($J882='Year 03'!$J882,'Year 03'!H882,$J882)","v":""},{"$f":"IF($J882='Year 03'!$J882,'Year 03'!I882,$J882)","v":""},{"$f":"'Year 03'!AN882","v":""},"",{"$f":"IF(E882 = 0, \"\", MATCH($E882,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!BA$7+$J882-1))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$W$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AB$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,1,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0)*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},"","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$B$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$F$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$O$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$BF$7+$K882-1))","v":""},{"$f":"IF(L882=\"\", \"\", VLOOKUP(X882,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,P882,IF($X882=1,IF(Z$9=$G882,(1-$M882),0),IF($X882=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,Q882,IF($X882=1,IF(AA$9=$G882,(1-$M882),0),IF($X882=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,R882,IF($X882=1,IF(AB$9=$G882,(1-$M882),0),IF($X882=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,S882,IF($X882=1,IF(AC$9=$G882,(1-$M882),0),IF($X882=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X882=3,1,IF($X882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AO$7+$J882-1),$J882))","v":""},"",{"$f":"IF(L882=\"\", \"\", IF($X882=0,$V882,IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$T$7+$X882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882)))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$CE$7+$K882-1)*$F882)","v":""},"","","","","","","","","","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,IF($AK882=0,$W882,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1)*$F882)))","v":""},"",{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$V$7)*$F882)","v":""}]
[3.2590089830167313E-2,8.1419393039677046E-2,{"$f":"IF(Inventory!AH882=Inventory!$C$1032,0.5,1)*B883","v":8.1419393039677046E-2},{"$f":"Inventory!C882","v":0},{"$f":"Inventory!E882","v":0},{"$f":"Inventory!W882","v":""},{"$f":"'Year 03'!AM883","v":""},{"$f":"IF($J883='Year 03'!$J883,'Year 03'!H883,$J883)","v":""},{"$f":"IF($J883='Year 03'!$J883,'Year 03'!I883,$J883)","v":""},{"$f":"'Year 03'!AN883","v":""},"",{"$f":"IF(E883 = 0, \"\", MATCH($E883,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!BA$7+$J883-1))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$W$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AB$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,1,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0)*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},"","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$B$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$F$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$O$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$BF$7+$K883-1))","v":""},{"$f":"IF(L883=\"\", \"\", VLOOKUP(X883,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,P883,IF($X883=1,IF(Z$9=$G883,(1-$M883),0),IF($X883=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,Q883,IF($X883=1,IF(AA$9=$G883,(1-$M883),0),IF($X883=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,R883,IF($X883=1,IF(AB$9=$G883,(1-$M883),0),IF($X883=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,S883,IF($X883=1,IF(AC$9=$G883,(1-$M883),0),IF($X883=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X883=3,1,IF($X883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AO$7+$J883-1),$J883))","v":""},"",{"$f":"IF(L883=\"\", \"\", IF($X883=0,$V883,IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$T$7+$X883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883)))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$CE$7+$K883-1)*$F883)","v":""},"","","","","","","","","","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,IF($AK883=0,$W883,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1)*$F883)))","v":""},"",{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$V$7)*$F883)","v":""}]
[9.6056053555994003E-3,0.3102670502985565,{"$f":"IF(Inventory!AH890=Inventory!$C$1032,0.5,1)*B891","v":0.3102670502985565},{"$f":"Inventory!C890","v":0},{"$f":"Inventory!E890","v":0},{"$f":"Inventory!W890","v":""},{"$f":"'Year 03'!AM891","v":""},{"$f":"IF($J891='Year 03'!$J891,'Year 03'!H891,$J891)","v":""},{"$f":"IF($J891='Year 03'!$J891,'Year 03'!I891,$J891)","v":""},{"$f":"'Year 03'!AN891","v":""},"",{"$f":"IF(E891 = 0, \"\", MATCH($E891,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!BA$7+$J891-1))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$W$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AB$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,1,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0)*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},"","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$B$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$F$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$O$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$BF$7+$K891-1))","v":""},{"$f":"IF(L891=\"\", \"\", VLOOKUP(X891,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,P891,IF($X891=1,IF(Z$9=$G891,(1-$M891),0),IF($X891=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,Q891,IF($X891=1,IF(AA$9=$G891,(1-$M891),0),IF($X891=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,R891,IF($X891=1,IF(AB$9=$G891,(1-$M891),0),IF($X891=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,S891,IF($X891=1,IF(AC$9=$G891,(1-$M891),0),IF($X891=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X891=3,1,IF($X891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AO$7+$J891-1),$J891))","v":""},"",{"$f":"IF(L891=\"\", \"\", IF($X891=0,$V891,IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$T$7+$X891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891)))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$CE$7+$K891-1)*$F891)","v":""},"","","","","","","","","","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,IF($AK891=0,$W891,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1)*$F891)))","v":""},"",{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$V$7)*$F891)","v":""}]
[0.53483975856793953,0.57343783984566932,{"$f":"IF(Inventory!AH898=Inventory!$C$1032,0.5,1)*B899","v":0.57343783984566932},{"$f":"Inventory!C898","v":0},{"$f":"Inventory!E898","v":0},{"$f":"Inventory!W898","v":""},{"$f":"'Year 03'!AM899","v":""},{"$f":"IF($J899='Year 03'!$J899,'Year 03'!H899,$J899)","v":""},{"$f":"IF($J899='Year 03'!$J899,'Year 03'!I899,$J899)","v":""},{"$f":"'Year 03'!AN899","v":""},"",{"$f":"IF(E899 = 0, \"\", MATCH($E899,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!BA$7+$J899-1))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$W$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AB$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,1,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0)*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},"","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$B$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$F$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$O$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$BF$7+$K899-1))","v":""},{"$f":"IF(L899=\"\", \"\", VLOOKUP(X899,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,P899,IF($X899=1,IF(Z$9=$G899,(1-$M899),0),IF($X899=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,Q899,IF($X899=1,IF(AA$9=$G899,(1-$M899),0),IF($X899=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,R899,IF($X899=1,IF(AB$9=$G899,(1-$M899),0),IF($X899=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,S899,IF($X899=1,IF(AC$9=$G899,(1-$M899),0),IF($X899=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X899=3,1,IF($X899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AO$7+$J899-1),$J899))","v":""},"",{"$f":"IF(L899=\"\", \"\", IF($X899=0,$V899,IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$T$7+$X899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899)))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$CE$7+$K899-1)*$F899)","v":""},"","","","","","","","","","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,IF($AK899=0,$W899,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1)*$F899)))","v":""},"",{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$V$7)*$F899)","v":""}]
[0.66716048513202353,0.88326870863294848,{"$f":"IF(Inventory!AH902=Inventory!$C$1032,0.5,1)*B903","v":0.88326870863294848},{"$f":"Inventory!C902","v":0},{"$f":"Inventory!E902","v":0},{"$f":"Inventory!W902","v":""},{"$f":"'Year 03'!AM903","v":""},{"$f":"IF($J903='Year 03'!$J903,'Year 03'!H903,$J903)","v":""},{"$f":"IF($J903='Year 03'!$J903,'Year 03'!I903,$J903)","v":""},{"$f":"'Year 03'!AN903","v":""},"",{"$f":"IF(E903 = 0, \"\", MATCH($E903,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!BA$7+$J903-1))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$W$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AB$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,1,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0)*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},"","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$B$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$F$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$O$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$BF$7+$K903-1))","v":""},{"$f":"IF(L903=\"\", \"\", VLOOKUP(X903,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,P903,IF($X903=1,IF(Z$9=$G903,(1-$M903),0),IF($X903=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,Q903,IF($X903=1,IF(AA$9=$G903,(1-$M903),0),IF($X903=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,R903,IF($X903=1,IF(AB$9=$G903,(1-$M903),0),IF($X903=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,S903,IF($X903=1,IF(AC$9=$G903,(1-$M903),0),IF($X903=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X903=3,1,IF($X903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AO$7+$J903-1),$J903))","v":""},"",{"$f":"IF(L903=\"\", \"\", IF($X903=0,$V903,IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$T$7+$X903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903)))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$CE$7+$K903-1)*$F903)","v":""},"","","","","","","","","","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,IF($AK903=0,$W903,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1)*$F903)))","v":""},"",{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$V$7)*$F903)","v":""}]
[0.57836064731696868,0.85947531758925066,{"$f":"IF(Inventory!AH910=Inventory!$C$1032,0.5,1)*B911","v":0.85947531758925066},{"$f":"Inventory!C910","v":0},{"$f":"Inventory!E910","v":0},{"$f":"Inventory!W910","v":""},{"$f":"'Year 03'!AM911","v":""},{"$f":"IF($J911='Year 03'!$J911,'Year 03'!H911,$J911)","v":""},{"$f":"IF($J911='Year 03'!$J911,'Year 03'!I911,$J911)","v":""},{"$f":"'Year 03'!AN911","v":""},"",{"$f":"IF(E911 = 0, \"\", MATCH($E911,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!BA$7+$J911-1))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$W$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AB$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,1,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0)*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},"","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$B$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$F$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$O$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$BF$7+$K911-1))","v":""},{"$f":"IF(L911=\"\", \"\", VLOOKUP(X911,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,P911,IF($X911=1,IF(Z$9=$G911,(1-$M911),0),IF($X911=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,Q911,IF($X911=1,IF(AA$9=$G911,(1-$M911),0),IF($X911=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,R911,IF($X911=1,IF(AB$9=$G911,(1-$M911),0),IF($X911=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,S911,IF($X911=1,IF(AC$9=$G911,(1-$M911),0),IF($X911=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X911=3,1,IF($X911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AO$7+$J911-1),$J911))","v":""},"",{"$f":"IF(L911=\"\", \"\", IF($X911=0,$V911,IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$T$7+$X911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911)))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$CE$7+$K911-1)*$F911)","v":""},"","","","","","","","","","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,IF($AK911=0,$W911,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1)*$F911)))","v":""},"",{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$V$7)*$F911)","v":""}]
[9.6325578684325341E-3,0.13240229871575904,{"$f":"IF(Inventory!AH922=Inventory!$C$1032,0.5,1)*B923","v":0.13240229871575904},{"$f":"Inventory!C922","v":0},{"$f":"Inventory!E922","v":0},{"$f":"Inventory!W922","v":""},{"$f":"'Year 03'!AM923","v":""},{"$f":"IF($J923='Year 03'!$J923,'Year 03'!H923,$J923)","v":""},{"$f":"IF($J923='Year 03'!$J923,'Year 03'!I923,$J923)","v":""},{"$f":"'Year 03'!AN923","v":""},"",{"$f":"IF(E923 = 0, \"\", MATCH($E923,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!BA$7+$J923-1))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$W$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AB$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,1,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0)*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},"","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$B$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$F$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$O$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$BF$7+$K923-1))","v":""},{"$f":"IF(L923=\"\", \"\", VLOOKUP(X923,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,P923,IF($X923=1,IF(Z$9=$G923,(1-$M923),0),IF($X923=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,Q923,IF($X923=1,IF(AA$9=$G923,(1-$M923),0),IF($X923=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,R923,IF($X923=1,IF(AB$9=$G923,(1-$M923),0),IF($X923=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,S923,IF($X923=1,IF(AC$9=$G923,(1-$M923),0),IF($X923=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X923=3,1,IF($X923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AO$7+$J923-1),$J923))","v":""},"",{"$f":"IF(L923=\"\", \"\", IF($X923=0,$V923,IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$T$7+$X923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923)))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$CE$7+$K923-1)*$F923)","v":""},"","","","","","","","","","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,IF($AK923=0,$W923,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1)*$F923)))","v":""},"",{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$V$7)*$F923)","v":""}]
[0.81673344448666452,0.52674234006272924,{"$f":"IF(Inventory!AH923=Inventory!$C$1032,0.5,1)*B924","v":0.52674234006272924},{"$f":"Inventory!C923","v":0},{"$f":"Inventory!E923","v":0},{"$f":"Inventory!W923","v":""},{"$f":"'Year 03'!AM924","v":""},{"$f":"IF($J924='Year 03'!$J924,'Year 03'!H924,$J924)","v":""},{"$f":"IF($J924='Year 03'!$J924,'Year 03'!I924,$J924)","v":""},{"$f":"'Year 03'!AN924","v":""},"",{"$f":"IF(E924 = 0, \"\", MATCH($E924,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!BA$7+$J924-1))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$W$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AB$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,1,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0)*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},"","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$B$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$F$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$O$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$BF$7+$K924-1))","v":""},{"$f":"IF(L924=\"\", \"\", VLOOKUP(X924,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,P924,IF($X924=1,IF(Z$9=$G924,(1-$M924),0),IF($X924=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,Q924,IF($X924=1,IF(AA$9=$G924,(1-$M924),0),IF($X924=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,R924,IF($X924=1,IF(AB$9=$G924,(1-$M924),0),IF($X924=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,S924,IF($X924=1,IF(AC$9=$G924,(1-$M924),0),IF($X924=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X924=3,1,IF($X924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AO$7+$J924-1),$J924))","v":""},"",{"$f":"IF(L924=\"\", \"\", IF($X924=0,$V924,IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$T$7+$X924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924)))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$CE$7+$K924-1)*$F924)","v":""},"","","","","","","","","","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,IF($AK924=0,$W924,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1)*$F924)))","v":""},"",{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$V$7)*$F924)","v":""}]
[1.0368138952518757E-2,1.7382756829917967E-2,{"$f":"IF(Inventory!AH935=Inventory!$C$1032,0.5,1)*B936","v":1.7382756829917967E-2},{"$f":"Inventory!C935","v":0},{"$f":"Inventory!E935","v":0},{"$f":"Inventory!W935","v":""},{"$f":"'Year 03'!AM936","v":""},{"$f":"IF($J936='Year 03'!$J936,'Year 03'!H936,$J936)","v":""},{"$f":"IF($J936='Year 03'!$J936,'Year 03'!I936,$J936)","v":""},{"$f":"'Year 03'!AN936","v":""},"",{"$f":"IF(E936 = 0, \"\", MATCH($E936,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!BA$7+$J936-1))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$W$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AB$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,1,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0)*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},"","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$B$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$F$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$O$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$BF$7+$K936-1))","v":""},{"$f":"IF(L936=\"\", \"\", VLOOKUP(X936,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,P936,IF($X936=1,IF(Z$9=$G936,(1-$M936),0),IF($X936=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,Q936,IF($X936=1,IF(AA$9=$G936,(1-$M936),0),IF($X936=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,R936,IF($X936=1,IF(AB$9=$G936,(1-$M936),0),IF($X936=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,S936,IF($X936=1,IF(AC$9=$G936,(1-$M936),0),IF($X936=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X936=3,1,IF($X936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AO$7+$J936-1),$J936))","v":""},"",{"$f":"IF(L936=\"\", \"\", IF($X936=0,$V936,IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$T$7+$X936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936)))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$CE$7+$K936-1)*$F936)","v":""},"","","","","","","","","","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,IF($AK936=0,$W936,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1)*$F936)))","v":""},"",{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$V$7)*$F936)","v":""}]
[0.30002586534630493,0.52107415010006208,{"$f":"IF(Inventory!AH941=Inventory!$C$1032,0.5,1)*B942","v":0.52107415010006208},{"$f":"Inventory!C941","v":0},{"$f":"Inventory!E941","v":0},{"$f":"Inventory!W941","v":""},{"$f":"'Year 03'!AM942","v":""},{"$f":"IF($J942='Year 03'!$J942,'Year 03'!H942,$J942)","v":""},{"$f":"IF($J942='Year 03'!$J942,'Year 03'!I942,$J942)","v":""},{"$f":"'Year 03'!AN942","v":""},"",{"$f":"IF(E942 = 0, \"\", MATCH($E942,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!BA$7+$J942-1))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$W$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AB$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,1,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0)*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},"","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$B$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$F$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$O$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$BF$7+$K942-1))","v":""},{"$f":"IF(L942=\"\", \"\", VLOOKUP(X942,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,P942,IF($X942=1,IF(Z$9=$G942,(1-$M942),0),IF($X942=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,Q942,IF($X942=1,IF(AA$9=$G942,(1-$M942),0),IF($X942=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,R942,IF($X942=1,IF(AB$9=$G942,(1-$M942),0),IF($X942=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,S942,IF($X942=1,IF(AC$9=$G942,(1-$M942),0),IF($X942=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X942=3,1,IF($X942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AO$7+$J942-1),$J942))","v":""},"",{"$f":"IF(L942=\"\", \"\", IF($X942=0,$V942,IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$T$7+$X942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942)))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$CE$7+$K942-1)*$F942)","v":""},"","","","","","","","","","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,IF($AK942=0,$W942,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1)*$F942)))","v":""},"",{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$V$7)*$F942)","v":""}]
[8.9364539104352825E-2,2.7534101751775619E-2,{"$f":"IF(Inventory!AH943=Inventory!$C$1032,0.5,1)*B944","v":2.7534101751775619E-2},{"$f":"Inventory!C943","v":0},{"$f":"Inventory!E943","v":0},{"$f":"Inventory!W943","v":""},{"$f":"'Year 03'!AM944","v":""},{"$f":"IF($J944='Year 03'!$J944,'Year 03'!H944,$J944)","v":""},{"$f":"IF($J944='Year 03'!$J944,'Year 03'!I944,$J944)","v":""},{"$f":"'Year 03'!AN944","v":""},"",{"$f":"IF(E944 = 0, \"\", MATCH($E944,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!BA$7+$J944-1))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$W$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AB$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,1,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0)*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},"","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$B$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$F$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$O$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$BF$7+$K944-1))","v":""},{"$f":"IF(L944=\"\", \"\", VLOOKUP(X944,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,P944,IF($X944=1,IF(Z$9=$G944,(1-$M944),0),IF($X944=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,Q944,IF($X944=1,IF(AA$9=$G944,(1-$M944),0),IF($X944=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,R944,IF($X944=1,IF(AB$9=$G944,(1-$M944),0),IF($X944=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,S944,IF($X944=1,IF(AC$9=$G944,(1-$M944),0),IF($X944=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X944=3,1,IF($X944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AO$7+$J944-1),$J944))","v":""},"",{"$f":"IF(L944=\"\", \"\", IF($X944=0,$V944,IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$T$7+$X944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944)))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$CE$7+$K944-1)*$F944)","v":""},"","","","","","","","","","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,IF($AK944=0,$W944,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1)*$F944)))","v":""},"",{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$V$7)*$F944)","v":""}]
[0.89447808466707912,0.15993068906770669,{"$f":"IF(Inventory!AH955=Inventory!$C$1032,0.5,1)*B956","v":0.15993068906770669},{"$f":"Inventory!C955","v":0},{"$f":"Inventory!E955","v":0},{"$f":"Inventory!W955","v":""},{"$f":"'Year 03'!AM956","v":""},{"$f":"IF($J956='Year 03'!$J956,'Year 03'!H956,$J956)","v":""},{"$f":"IF($J956='Year 03'!$J956,'Year 03'!I956,$J956)","v":""},{"$f":"'Year 03'!AN956","v":""},"",{"$f":"IF(E956 = 0, \"\", MATCH($E956,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!BA$7+$J956-1))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$W$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AB$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,1,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0)*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},"","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$B$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$F$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$O$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$BF$7+$K956-1))","v":""},{"$f":"IF(L956=\"\", \"\", VLOOKUP(X956,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,P956,IF($X956=1,IF(Z$9=$G956,(1-$M956),0),IF($X956=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,Q956,IF($X956=1,IF(AA$9=$G956,(1-$M956),0),IF($X956=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,R956,IF($X956=1,IF(AB$9=$G956,(1-$M956),0),IF($X956=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,S956,IF($X956=1,IF(AC$9=$G956,(1-$M956),0),IF($X956=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X956=3,1,IF($X956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AO$7+$J956-1),$J956))","v":""},"",{"$f":"IF(L956=\"\", \"\", IF($X956=0,$V956,IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$T$7+$X956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956)))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$CE$7+$K956-1)*$F956)","v":""},"","","","","","","","","","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,IF($AK956=0,$W956,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1)*$F956)))","v":""},"",{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$V$7)*$F956)","v":""}]
[0.44143422904819285,6.6715771961665338E-2,{"$f":"IF(Inventory!AH963=Inventory!$C$1032,0.5,1)*B964","v":6.6715771961665338E-2},{"$f":"Inventory!C963","v":0},{"$f":"Inventory!E963","v":0},{"$f":"Inventory!W963","v":""},{"$f":"'Year 03'!AM964","v":""},{"$f":"IF($J964='Year 03'!$J964,'Year 03'!H964,$J964)","v":""},{"$f":"IF($J964='Year 03'!$J964,'Year 03'!I964,$J964)","v":""},{"$f":"'Year 03'!AN964","v":""},"",{"$f":"IF(E964 = 0, \"\", MATCH($E964,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!BA$7+$J964-1))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$W$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AB$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,1,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0)*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},"","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$B$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$F$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$O$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$BF$7+$K964-1))","v":""},{"$f":"IF(L964=\"\", \"\", VLOOKUP(X964,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,P964,IF($X964=1,IF(Z$9=$G964,(1-$M964),0),IF($X964=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,Q964,IF($X964=1,IF(AA$9=$G964,(1-$M964),0),IF($X964=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,R964,IF($X964=1,IF(AB$9=$G964,(1-$M964),0),IF($X964=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,S964,IF($X964=1,IF(AC$9=$G964,(1-$M964),0),IF($X964=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X964=3,1,IF($X964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AO$7+$J964-1),$J964))","v":""},"",{"$f":"IF(L964=\"\", \"\", IF($X964=0,$V964,IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$T$7+$X964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964)))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$CE$7+$K964-1)*$F964)","v":""},"","","","","","","","","","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,IF($AK964=0,$W964,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1)*$F964)))","v":""},"",{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$V$7)*$F964)","v":""}]
[0.10127070314146003,0.22404129566220699,{"$f":"IF(Inventory!AH964=Inventory!$C$1032,0.5,1)*B965","v":0.22404129566220699},{"$f":"Inventory!C964","v":0},{"$f":"Inventory!E964","v":0},{"$f":"Inventory!W964","v":""},{"$f":"'Year 03'!AM965","v":""},{"$f":"IF($J965='Year 03'!$J965,'Year 03'!H965,$J965)","v":""},{"$f":"IF($J965='Year 03'!$J965,'Year 03'!I965,$J965)","v":""},{"$f":"'Year 03'!AN965","v":""},"",{"$f":"IF(E965 = 0, \"\", MATCH($E965,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!BA$7+$J965-1))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$W$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AB$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,1,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0)*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},"","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$B$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$F$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$O$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$BF$7+$K965-1))","v":""},{"$f":"IF(L965=\"\", \"\", VLOOKUP(X965,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,P965,IF($X965=1,IF(Z$9=$G965,(1-$M965),0),IF($X965=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,Q965,IF($X965=1,IF(AA$9=$G965,(1-$M965),0),IF($X965=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,R965,IF($X965=1,IF(AB$9=$G965,(1-$M965),0),IF($X965=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,S965,IF($X965=1,IF(AC$9=$G965,(1-$M965),0),IF($X965=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X965=3,1,IF($X965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AO$7+$J965-1),$J965))","v":""},"",{"$f":"IF(L965=\"\", \"\", IF($X965=0,$V965,IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$T$7+$X965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965)))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$CE$7+$K965-1)*$F965)","v":""},"","","","","","","","","","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,IF($AK965=0,$W965,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1)*$F965)))","v":""},"",{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$V$7)*$F965)","v":""}]
[0.37533052502876463,0.78706274014810074,{"$f":"IF(Inventory!AH976=Inventory!$C$1032,0.5,1)*B977","v":0.78706274014810074},{"$f":"Inventory!C976","v":0},{"$f":"Inventory!E976","v":0},{"$f":"Inventory!W976","v":""},{"$f":"'Year 03'!AM977","v":""},{"$f":"IF($J977='Year 03'!$J977,'Year 03'!H977,$J977)","v":""},{"$f":"IF($J977='Year 03'!$J977,'Year 03'!I977,$J977)","v":""},{"$f":"'Year 03'!AN977","v":""},"",{"$f":"IF(E977 = 0, \"\", MATCH($E977,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!BA$7+$J977-1))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$W$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AB$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,1,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0)*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},"","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$B$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$F$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$O$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$BF$7+$K977-1))","v":""},{"$f":"IF(L977=\"\", \"\", VLOOKUP(X977,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,P977,IF($X977=1,IF(Z$9=$G977,(1-$M977),0),IF($X977=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,Q977,IF($X977=1,IF(AA$9=$G977,(1-$M977),0),IF($X977=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,R977,IF($X977=1,IF(AB$9=$G977,(1-$M977),0),IF($X977=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,S977,IF($X977=1,IF(AC$9=$G977,(1-$M977),0),IF($X977=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X977=3,1,IF($X977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AO$7+$J977-1),$J977))","v":""},"",{"$f":"IF(L977=\"\", \"\", IF($X977=0,$V977,IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$T$7+$X977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977)))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$CE$7+$K977-1)*$F977)","v":""},"","","","","","","","","","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,IF($AK977=0,$W977,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1)*$F977)))","v":""},"",{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$V$7)*$F977)","v":""}]
[0.15109519710584329,0.93236601165113997,{"$f":"IF(Inventory!AH978=Inventory!$C$1032,0.5,1)*B979","v":0.93236601165113997},{"$f":"Inventory!C978","v":0},{"$f":"Inventory!E978","v":0},{"$f":"Inventory!W978","v":""},{"$f":"'Year 03'!AM979","v":""},{"$f":"IF($J979='Year 03'!$J979,'Year 03'!H979,$J979)","v":""},{"$f":"IF($J979='Year 03'!$J979,'Year 03'!I979,$J979)","v":""},{"$f":"'Year 03'!AN979","v":""},"",{"$f":"IF(E979 = 0, \"\", MATCH($E979,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!BA$7+$J979-1))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$W$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AB$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,1,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0)*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},"","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$B$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$F$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$O$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$BF$7+$K979-1))","v":""},{"$f":"IF(L979=\"\", \"\", VLOOKUP(X979,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,P979,IF($X979=1,IF(Z$9=$G979,(1-$M979),0),IF($X979=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,Q979,IF($X979=1,IF(AA$9=$G979,(1-$M979),0),IF($X979=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,R979,IF($X979=1,IF(AB$9=$G979,(1-$M979),0),IF($X979=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,S979,IF($X979=1,IF(AC$9=$G979,(1-$M979),0),IF($X979=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X979=3,1,IF($X979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AO$7+$J979-1),$J979))","v":""},"",{"$f":"IF(L979=\"\", \"\", IF($X979=0,$V979,IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$T$7+$X979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979)))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$CE$7+$K979-1)*$F979)","v":""},"","","","","","","","","","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,IF($AK979=0,$W979,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1)*$F979)))","v":""},"",{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$V$7)*$F979)","v":""}]
[0.98609075719442385,0.35416711207841145,{"$f":"IF(Inventory!AH979=Inventory!$C$1032,0.5,1)*B980","v":0.35416711207841145},{"$f":"Inventory!C979","v":0},{"$f":"Inventory!E979","v":0},{"$f":"Inventory!W979","v":""},{"$f":"'Year 03'!AM980","v":""},{"$f":"IF($J980='Year 03'!$J980,'Year 03'!H980,$J980)","v":""},{"$f":"IF($J980='Year 03'!$J980,'Year 03'!I980,$J980)","v":""},{"$f":"'Year 03'!AN980","v":""},"",{"$f":"IF(E980 = 0, \"\", MATCH($E980,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!BA$7+$J980-1))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$W$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AB$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,1,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0)*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},"","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$B$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$F$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$O$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$BF$7+$K980-1))","v":""},{"$f":"IF(L980=\"\", \"\", VLOOKUP(X980,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,P980,IF($X980=1,IF(Z$9=$G980,(1-$M980),0),IF($X980=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,Q980,IF($X980=1,IF(AA$9=$G980,(1-$M980),0),IF($X980=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,R980,IF($X980=1,IF(AB$9=$G980,(1-$M980),0),IF($X980=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,S980,IF($X980=1,IF(AC$9=$G980,(1-$M980),0),IF($X980=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X980=3,1,IF($X980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AO$7+$J980-1),$J980))","v":""},"",{"$f":"IF(L980=\"\", \"\", IF($X980=0,$V980,IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$T$7+$X980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980)))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$CE$7+$K980-1)*$F980)","v":""},"","","","","","","","","","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,IF($AK980=0,$W980,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1)*$F980)))","v":""},"",{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$V$7)*$F980)","v":""}]
[0.42606216443633638,0.11555394466086188,{"$f":"IF(Inventory!AH980=Inventory!$C$1032,0.5,1)*B981","v":0.11555394466086188},{"$f":"Inventory!C980","v":0},{"$f":"Inventory!E980","v":0},{"$f":"Inventory!W980","v":""},{"$f":"'Year 03'!AM981","v":""},{"$f":"IF($J981='Year 03'!$J981,'Year 03'!H981,$J981)","v":""},{"$f":"IF($J981='Year 03'!$J981,'Year 03'!I981,$J981)","v":""},{"$f":"'Year 03'!AN981","v":""},"",{"$f":"IF(E981 = 0, \"\", MATCH($E981,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!BA$7+$J981-1))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$W$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AB$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,1,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0)*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},"","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$B$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$F$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$O$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$BF$7+$K981-1))","v":""},{"$f":"IF(L981=\"\", \"\", VLOOKUP(X981,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,P981,IF($X981=1,IF(Z$9=$G981,(1-$M981),0),IF($X981=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,Q981,IF($X981=1,IF(AA$9=$G981,(1-$M981),0),IF($X981=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,R981,IF($X981=1,IF(AB$9=$G981,(1-$M981),0),IF($X981=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,S981,IF($X981=1,IF(AC$9=$G981,(1-$M981),0),IF($X981=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X981=3,1,IF($X981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AO$7+$J981-1),$J981))","v":""},"",{"$f":"IF(L981=\"\", \"\", IF($X981=0,$V981,IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$T$7+$X981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981)))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$CE$7+$K981-1)*$F981)","v":""},"","","","","","","","","","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,IF($AK981=0,$W981,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1)*$F981)))","v":""},"",{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$V$7)*$F981)","v":""}]
[0.70930867225196037,0.31688930500942081,{"$f":"IF(Inventory!AH981=Inventory!$C$1032,0.5,1)*B982","v":0.31688930500942081},{"$f":"Inventory!C981","v":0},{"$f":"Inventory!E981","v":0},{"$f":"Inventory!W981","v":""},{"$f":"'Year 03'!AM982","v":""},{"$f":"IF($J982='Year 03'!$J982,'Year 03'!H982,$J982)","v":""},{"$f":"IF($J982='Year 03'!$J982,'Year 03'!I982,$J982)","v":""},{"$f":"'Year 03'!AN982","v":""},"",{"$f":"IF(E982 = 0, \"\", MATCH($E982,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!BA$7+$J982-1))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$W$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AB$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,1,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0)*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},"","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$B$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$F$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$O$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$BF$7+$K982-1))","v":""},{"$f":"IF(L982=\"\", \"\", VLOOKUP(X982,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,P982,IF($X982=1,IF(Z$9=$G982,(1-$M982),0),IF($X982=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,Q982,IF($X982=1,IF(AA$9=$G982,(1-$M982),0),IF($X982=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,R982,IF($X982=1,IF(AB$9=$G982,(1-$M982),0),IF($X982=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,S982,IF($X982=1,IF(AC$9=$G982,(1-$M982),0),IF($X982=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X982=3,1,IF($X982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AO$7+$J982-1),$J982))","v":""},"",{"$f":"IF(L982=\"\", \"\", IF($X982=0,$V982,IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$T$7+$X982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982)))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$CE$7+$K982-1)*$F982)","v":""},"","","","","","","","","","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,IF($AK982=0,$W982,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1)*$F982)))","v":""},"",{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$V$7)*$F982)","v":""}]
[0.60954407441638181,0.85048236203790439,{"$f":"IF(Inventory!AH982=Inventory!$C$1032,0.5,1)*B983","v":0.85048236203790439},{"$f":"Inventory!C982","v":0},{"$f":"Inventory!E982","v":0},{"$f":"Inventory!W982","v":""},{"$f":"'Year 03'!AM983","v":""},{"$f":"IF($J983='Year 03'!$J983,'Year 03'!H983,$J983)","v":""},{"$f":"IF($J983='Year 03'!$J983,'Year 03'!I983,$J983)","v":""},{"$f":"'Year 03'!AN983","v":""},"",{"$f":"IF(E983 = 0, \"\", MATCH($E983,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!BA$7+$J983-1))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$W$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AB$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,1,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0)*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},"","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$B$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$F$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$O$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$BF$7+$K983-1))","v":""},{"$f":"IF(L983=\"\", \"\", VLOOKUP(X983,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,P983,IF($X983=1,IF(Z$9=$G983,(1-$M983),0),IF($X983=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,Q983,IF($X983=1,IF(AA$9=$G983,(1-$M983),0),IF($X983=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,R983,IF($X983=1,IF(AB$9=$G983,(1-$M983),0),IF($X983=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,S983,IF($X983=1,IF(AC$9=$G983,(1-$M983),0),IF($X983=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X983=3,1,IF($X983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AO$7+$J983-1),$J983))","v":""},"",{"$f":"IF(L983=\"\", \"\", IF($X983=0,$V983,IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$T$7+$X983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983)))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$CE$7+$K983-1)*$F983)","v":""},"","","","","","","","","","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,IF($AK983=0,$W983,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1)*$F983)))","v":""},"",{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$V$7)*$F983)","v":""}]
[0.73540326950329404,0.92524110486496025,{"$f":"IF(Inventory!AH983=Inventory!$C$1032,0.5,1)*B984","v":0.92524110486496025},{"$f":"Inventory!C983","v":0},{"$f":"Inventory!E983","v":0},{"$f":"Inventory!W983","v":""},{"$f":"'Year 03'!AM984","v":""},{"$f":"IF($J984='Year 03'!$J984,'Year 03'!H984,$J984)","v":""},{"$f":"IF($J984='Year 03'!$J984,'Year 03'!I984,$J984)","v":""},{"$f":"'Year 03'!AN984","v":""},"",{"$f":"IF(E984 = 0, \"\", MATCH($E984,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!BA$7+$J984-1))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$W$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AB$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,1,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0)*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},"","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$B$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$F$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$O$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$BF$7+$K984-1))","v":""},{"$f":"IF(L984=\"\", \"\", VLOOKUP(X984,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,P984,IF($X984=1,IF(Z$9=$G984,(1-$M984),0),IF($X984=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,Q984,IF($X984=1,IF(AA$9=$G984,(1-$M984),0),IF($X984=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,R984,IF($X984=1,IF(AB$9=$G984,(1-$M984),0),IF($X984=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,S984,IF($X984=1,IF(AC$9=$G984,(1-$M984),0),IF($X984=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X984=3,1,IF($X984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AO$7+$J984-1),$J984))","v":""},"",{"$f":"IF(L984=\"\", \"\", IF($X984=0,$V984,IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$T$7+$X984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984)))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$CE$7+$K984-1)*$F984)","v":""},"","","","","","","","","","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,IF($AK984=0,$W984,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1)*$F984)))","v":""},"",{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$V$7)*$F984)","v":""}]
[9.8244257761416209E-2,1.6689818536032797E-2,{"$f":"IF(Inventory!AH984=Inventory!$C$1032,0.5,1)*B985","v":1.6689818536032797E-2},{"$f":"Inventory!C984","v":0},{"$f":"Inventory!E984","v":0},{"$f":"Inventory!W984","v":""},{"$f":"'Year 03'!AM985","v":""},{"$f":"IF($J985='Year 03'!$J985,'Year 03'!H985,$J985)","v":""},{"$f":"IF($J985='Year 03'!$J985,'Year 03'!I985,$J985)","v":""},{"$f":"'Year 03'!AN985","v":""},"",{"$f":"IF(E985 = 0, \"\", MATCH($E985,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!BA$7+$J985-1))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$W$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AB$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,1,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0)*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},"","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$B$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$F$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$O$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$BF$7+$K985-1))","v":""},{"$f":"IF(L985=\"\", \"\", VLOOKUP(X985,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,P985,IF($X985=1,IF(Z$9=$G985,(1-$M985),0),IF($X985=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,Q985,IF($X985=1,IF(AA$9=$G985,(1-$M985),0),IF($X985=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,R985,IF($X985=1,IF(AB$9=$G985,(1-$M985),0),IF($X985=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,S985,IF($X985=1,IF(AC$9=$G985,(1-$M985),0),IF($X985=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X985=3,1,IF($X985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AO$7+$J985-1),$J985))","v":""},"",{"$f":"IF(L985=\"\", \"\", IF($X985=0,$V985,IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$T$7+$X985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985)))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$CE$7+$K985-1)*$F985)","v":""},"","","","","","","","","","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,IF($AK985=0,$W985,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1)*$F985)))","v":""},"",{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$V$7)*$F985)","v":""}]
[0.23262967277660618,0.40984092820981588,{"$f":"IF(Inventory!AH985=Inventory!$C$1032,0.5,1)*B986","v":0.40984092820981588},{"$f":"Inventory!C985","v":0},{"$f":"Inventory!E985","v":0},{"$f":"Inventory!W985","v":""},{"$f":"'Year 03'!AM986","v":""},{"$f":"IF($J986='Year 03'!$J986,'Year 03'!H986,$J986)","v":""},{"$f":"IF($J986='Year 03'!$J986,'Year 03'!I986,$J986)","v":""},{"$f":"'Year 03'!AN986","v":""},"",{"$f":"IF(E986 = 0, \"\", MATCH($E986,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!BA$7+$J986-1))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$W$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AB$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,1,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0)*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},"","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$B$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$F$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$O$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$BF$7+$K986-1))","v":""},{"$f":"IF(L986=\"\", \"\", VLOOKUP(X986,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,P986,IF($X986=1,IF(Z$9=$G986,(1-$M986),0),IF($X986=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,Q986,IF($X986=1,IF(AA$9=$G986,(1-$M986),0),IF($X986=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,R986,IF($X986=1,IF(AB$9=$G986,(1-$M986),0),IF($X986=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,S986,IF($X986=1,IF(AC$9=$G986,(1-$M986),0),IF($X986=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X986=3,1,IF($X986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AO$7+$J986-1),$J986))","v":""},"",{"$f":"IF(L986=\"\", \"\", IF($X986=0,$V986,IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$T$7+$X986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986)))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$CE$7+$K986-1)*$F986)","v":""},"","","","","","","","","","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,IF($AK986=0,$W986,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1)*$F986)))","v":""},"",{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$V$7)*$F986)","v":""}]
[0.39962909006679337,0.70232296129588279,{"$f":"IF(Inventory!AH986=Inventory!$C$1032,0.5,1)*B987","v":0.70232296129588279},{"$f":"Inventory!C986","v":0},{"$f":"Inventory!E986","v":0},{"$f":"Inventory!W986","v":""},{"$f":"'Year 03'!AM987","v":""},{"$f":"IF($J987='Year 03'!$J987,'Year 03'!H987,$J987)","v":""},{"$f":"IF($J987='Year 03'!$J987,'Year 03'!I987,$J987)","v":""},{"$f":"'Year 03'!AN987","v":""},"",{"$f":"IF(E987 = 0, \"\", MATCH($E987,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!BA$7+$J987-1))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$W$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AB$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,1,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0)*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},"","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$B$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$F$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$O$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$BF$7+$K987-1))","v":""},{"$f":"IF(L987=\"\", \"\", VLOOKUP(X987,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,P987,IF($X987=1,IF(Z$9=$G987,(1-$M987),0),IF($X987=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,Q987,IF($X987=1,IF(AA$9=$G987,(1-$M987),0),IF($X987=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,R987,IF($X987=1,IF(AB$9=$G987,(1-$M987),0),IF($X987=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,S987,IF($X987=1,IF(AC$9=$G987,(1-$M987),0),IF($X987=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X987=3,1,IF($X987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AO$7+$J987-1),$J987))","v":""},"",{"$f":"IF(L987=\"\", \"\", IF($X987=0,$V987,IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$T$7+$X987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987)))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$CE$7+$K987-1)*$F987)","v":""},"","","","","","","","","","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,IF($AK987=0,$W987,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1)*$F987)))","v":""},"",{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$V$7)*$F987)","v":""}]
[0.93422653445589643,0.75822456015019668,{"$f":"IF(Inventory!AH987=Inventory!$C$1032,0.5,1)*B988","v":0.75822456015019668},{"$f":"Inventory!C987","v":0},{"$f":"Inventory!E987","v":0},{"$f":"Inventory!W987","v":""},{"$f":"'Year 03'!AM988","v":""},{"$f":"IF($J988='Year 03'!$J988,'Year 03'!H988,$J988)","v":""},{"$f":"IF($J988='Year 03'!$J988,'Year 03'!I988,$J988)","v":""},{"$f":"'Year 03'!AN988","v":""},"",{"$f":"IF(E988 = 0, \"\", MATCH($E988,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!BA$7+$J988-1))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$W$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AB$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,1,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0)*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},"","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$B$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$F$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$O$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$BF$7+$K988-1))","v":""},{"$f":"IF(L988=\"\", \"\", VLOOKUP(X988,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,P988,IF($X988=1,IF(Z$9=$G988,(1-$M988),0),IF($X988=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,Q988,IF($X988=1,IF(AA$9=$G988,(1-$M988),0),IF($X988=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,R988,IF($X988=1,IF(AB$9=$G988,(1-$M988),0),IF($X988=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,S988,IF($X988=1,IF(AC$9=$G988,(1-$M988),0),IF($X988=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X988=3,1,IF($X988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AO$7+$J988-1),$J988))","v":""},"",{"$f":"IF(L988=\"\", \"\", IF($X988=0,$V988,IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$T$7+$X988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988)))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$CE$7+$K988-1)*$F988)","v":""},"","","","","","","","","","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,IF($AK988=0,$W988,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1)*$F988)))","v":""},"",{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$V$7)*$F988)","v":""}]
[0.382539590388004,0.10596581441933106,{"$f":"IF(Inventory!AH988=Inventory!$C$1032,0.5,1)*B989","v":0.10596581441933106},{"$f":"Inventory!C988","v":0},{"$f":"Inventory!E988","v":0},{"$f":"Inventory!W988","v":""},{"$f":"'Year 03'!AM989","v":""},{"$f":"IF($J989='Year 03'!$J989,'Year 03'!H989,$J989)","v":""},{"$f":"IF($J989='Year 03'!$J989,'Year 03'!I989,$J989)","v":""},{"$f":"'Year 03'!AN989","v":""},"",{"$f":"IF(E989 = 0, \"\", MATCH($E989,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!BA$7+$J989-1))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$W$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AB$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,1,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0)*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},"","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$B$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$F$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$O$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$BF$7+$K989-1))","v":""},{"$f":"IF(L989=\"\", \"\", VLOOKUP(X989,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,P989,IF($X989=1,IF(Z$9=$G989,(1-$M989),0),IF($X989=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,Q989,IF($X989=1,IF(AA$9=$G989,(1-$M989),0),IF($X989=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,R989,IF($X989=1,IF(AB$9=$G989,(1-$M989),0),IF($X989=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,S989,IF($X989=1,IF(AC$9=$G989,(1-$M989),0),IF($X989=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X989=3,1,IF($X989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AO$7+$J989-1),$J989))","v":""},"",{"$f":"IF(L989=\"\", \"\", IF($X989=0,$V989,IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$T$7+$X989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989)))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$CE$7+$K989-1)*$F989)","v":""},"","","","","","","","","","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,IF($AK989=0,$W989,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1)*$F989)))","v":""},"",{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$V$7)*$F989)","v":""}]
[0.87380120852366761,0.77711572653278183,{"$f":"IF(Inventory!AH989=Inventory!$C$1032,0.5,1)*B990","v":0.77711572653278183},{"$f":"Inventory!C989","v":0},{"$f":"Inventory!E989","v":0},{"$f":"Inventory!W989","v":""},{"$f":"'Year 03'!AM990","v":""},{"$f":"IF($J990='Year 03'!$J990,'Year 03'!H990,$J990)","v":""},{"$f":"IF($J990='Year 03'!$J990,'Year 03'!I990,$J990)","v":""},{"$f":"'Year 03'!AN990","v":""},"",{"$f":"IF(E990 = 0, \"\", MATCH($E990,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!BA$7+$J990-1))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$W$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AB$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,1,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0)*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},"","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$B$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$F$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$O$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$BF$7+$K990-1))","v":""},{"$f":"IF(L990=\"\", \"\", VLOOKUP(X990,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,P990,IF($X990=1,IF(Z$9=$G990,(1-$M990),0),IF($X990=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,Q990,IF($X990=1,IF(AA$9=$G990,(1-$M990),0),IF($X990=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,R990,IF($X990=1,IF(AB$9=$G990,(1-$M990),0),IF($X990=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,S990,IF($X990=1,IF(AC$9=$G990,(1-$M990),0),IF($X990=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X990=3,1,IF($X990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AO$7+$J990-1),$J990))","v":""},"",{"$f":"IF(L990=\"\", \"\", IF($X990=0,$V990,IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$T$7+$X990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990)))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$CE$7+$K990-1)*$F990)","v":""},"","","","","","","","","","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,IF($AK990=0,$W990,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1)*$F990)))","v":""},"",{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$V$7)*$F990)","v":""}]
[0.6951559907857684,0.30592531554854163,{"$f":"IF(Inventory!AH990=Inventory!$C$1032,0.5,1)*B991","v":0.30592531554854163},{"$f":"Inventory!C990","v":0},{"$f":"Inventory!E990","v":0},{"$f":"Inventory!W990","v":""},{"$f":"'Year 03'!AM991","v":""},{"$f":"IF($J991='Year 03'!$J991,'Year 03'!H991,$J991)","v":""},{"$f":"IF($J991='Year 03'!$J991,'Year 03'!I991,$J991)","v":""},{"$f":"'Year 03'!AN991","v":""},"",{"$f":"IF(E991 = 0, \"\", MATCH($E991,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!BA$7+$J991-1))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$W$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AB$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,1,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0)*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},"","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$B$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$F$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$O$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$BF$7+$K991-1))","v":""},{"$f":"IF(L991=\"\", \"\", VLOOKUP(X991,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,P991,IF($X991=1,IF(Z$9=$G991,(1-$M991),0),IF($X991=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,Q991,IF($X991=1,IF(AA$9=$G991,(1-$M991),0),IF($X991=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,R991,IF($X991=1,IF(AB$9=$G991,(1-$M991),0),IF($X991=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,S991,IF($X991=1,IF(AC$9=$G991,(1-$M991),0),IF($X991=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X991=3,1,IF($X991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AO$7+$J991-1),$J991))","v":""},"",{"$f":"IF(L991=\"\", \"\", IF($X991=0,$V991,IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$T$7+$X991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991)))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$CE$7+$K991-1)*$F991)","v":""},"","","","","","","","","","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,IF($AK991=0,$W991,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1)*$F991)))","v":""},"",{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$V$7)*$F991)","v":""}]
[0.30051008982446514,0.72078737823547379,{"$f":"IF(Inventory!AH991=Inventory!$C$1032,0.5,1)*B992","v":0.72078737823547379},{"$f":"Inventory!C991","v":0},{"$f":"Inventory!E991","v":0},{"$f":"Inventory!W991","v":""},{"$f":"'Year 03'!AM992","v":""},{"$f":"IF($J992='Year 03'!$J992,'Year 03'!H992,$J992)","v":""},{"$f":"IF($J992='Year 03'!$J992,'Year 03'!I992,$J992)","v":""},{"$f":"'Year 03'!AN992","v":""},"",{"$f":"IF(E992 = 0, \"\", MATCH($E992,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!BA$7+$J992-1))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$W$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AB$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,1,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0)*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},"","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$B$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$F$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$O$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$BF$7+$K992-1))","v":""},{"$f":"IF(L992=\"\", \"\", VLOOKUP(X992,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,P992,IF($X992=1,IF(Z$9=$G992,(1-$M992),0),IF($X992=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,Q992,IF($X992=1,IF(AA$9=$G992,(1-$M992),0),IF($X992=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,R992,IF($X992=1,IF(AB$9=$G992,(1-$M992),0),IF($X992=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,S992,IF($X992=1,IF(AC$9=$G992,(1-$M992),0),IF($X992=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X992=3,1,IF($X992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AO$7+$J992-1),$J992))","v":""},"",{"$f":"IF(L992=\"\", \"\", IF($X992=0,$V992,IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$T$7+$X992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992)))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$CE$7+$K992-1)*$F992)","v":""},"","","","","","","","","","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,IF($AK992=0,$W992,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1)*$F992)))","v":""},"",{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$V$7)*$F992)","v":""}]
[0.33626691078374571,0.45094965507550111,{"$f":"IF(Inventory!AH992=Inventory!$C$1032,0.5,1)*B993","v":0.45094965507550111},{"$f":"Inventory!C992","v":0},{"$f":"Inventory!E992","v":0},{"$f":"Inventory!W992","v":""},{"$f":"'Year 03'!AM993","v":""},{"$f":"IF($J993='Year 03'!$J993,'Year 03'!H993,$J993)","v":""},{"$f":"IF($J993='Year 03'!$J993,'Year 03'!I993,$J993)","v":""},{"$f":"'Year 03'!AN993","v":""},"",{"$f":"IF(E993 = 0, \"\", MATCH($E993,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!BA$7+$J993-1))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$W$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AB$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,1,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0)*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},"","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$B$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$F$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$O$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$BF$7+$K993-1))","v":""},{"$f":"IF(L993=\"\", \"\", VLOOKUP(X993,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,P993,IF($X993=1,IF(Z$9=$G993,(1-$M993),0),IF($X993=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,Q993,IF($X993=1,IF(AA$9=$G993,(1-$M993),0),IF($X993=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,R993,IF($X993=1,IF(AB$9=$G993,(1-$M993),0),IF($X993=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,S993,IF($X993=1,IF(AC$9=$G993,(1-$M993),0),IF($X993=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X993=3,1,IF($X993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AO$7+$J993-1),$J993))","v":""},"",{"$f":"IF(L993=\"\", \"\", IF($X993=0,$V993,IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$T$7+$X993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993)))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$CE$7+$K993-1)*$F993)","v":""},"","","","","","","","","","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,IF($AK993=0,$W993,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1)*$F993)))","v":""},"",{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$V$7)*$F993)","v":""}]
[3.4695969470429411E-2,0.93338776826755143,{"$f":"IF(Inventory!AH993=Inventory!$C$1032,0.5,1)*B994","v":0.93338776826755143},{"$f":"Inventory!C993","v":0},{"$f":"Inventory!E993","v":0},{"$f":"Inventory!W993","v":""},{"$f":"'Year 03'!AM994","v":""},{"$f":"IF($J994='Year 03'!$J994,'Year 03'!H994,$J994)","v":""},{"$f":"IF($J994='Year 03'!$J994,'Year 03'!I994,$J994)","v":""},{"$f":"'Year 03'!AN994","v":""},"",{"$f":"IF(E994 = 0, \"\", MATCH($E994,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!BA$7+$J994-1))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$W$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AB$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,1,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0)*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},"","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$B$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$F$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$O$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$BF$7+$K994-1))","v":""},{"$f":"IF(L994=\"\", \"\", VLOOKUP(X994,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,P994,IF($X994=1,IF(Z$9=$G994,(1-$M994),0),IF($X994=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,Q994,IF($X994=1,IF(AA$9=$G994,(1-$M994),0),IF($X994=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,R994,IF($X994=1,IF(AB$9=$G994,(1-$M994),0),IF($X994=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,S994,IF($X994=1,IF(AC$9=$G994,(1-$M994),0),IF($X994=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X994=3,1,IF($X994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AO$7+$J994-1),$J994))","v":""},"",{"$f":"IF(L994=\"\", \"\", IF($X994=0,$V994,IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$T$7+$X994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994)))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$CE$7+$K994-1)*$F994)","v":""},"","","","","","","","","","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,IF($AK994=0,$W994,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1)*$F994)))","v":""},"",{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$V$7)*$F994)","v":""}]
[0.81152289359441199,0.20927280941269788,{"$f":"IF(Inventory!AH994=Inventory!$C$1032,0.5,1)*B995","v":0.20927280941269788},{"$f":"Inventory!C994","v":0},{"$f":"Inventory!E994","v":0},{"$f":"Inventory!W994","v":""},{"$f":"'Year 03'!AM995","v":""},{"$f":"IF($J995='Year 03'!$J995,'Year 03'!H995,$J995)","v":""},{"$f":"IF($J995='Year 03'!$J995,'Year 03'!I995,$J995)","v":""},{"$f":"'Year 03'!AN995","v":""},"",{"$f":"IF(E995 = 0, \"\", MATCH($E995,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!BA$7+$J995-1))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$W$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AB$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,1,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0)*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},"","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$B$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$F$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$O$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$BF$7+$K995-1))","v":""},{"$f":"IF(L995=\"\", \"\", VLOOKUP(X995,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,P995,IF($X995=1,IF(Z$9=$G995,(1-$M995),0),IF($X995=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,Q995,IF($X995=1,IF(AA$9=$G995,(1-$M995),0),IF($X995=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,R995,IF($X995=1,IF(AB$9=$G995,(1-$M995),0),IF($X995=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,S995,IF($X995=1,IF(AC$9=$G995,(1-$M995),0),IF($X995=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X995=3,1,IF($X995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AO$7+$J995-1),$J995))","v":""},"",{"$f":"IF(L995=\"\", \"\", IF($X995=0,$V995,IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$T$7+$X995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995)))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$CE$7+$K995-1)*$F995)","v":""},"","","","","","","","","","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,IF($AK995=0,$W995,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1)*$F995)))","v":""},"",{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$V$7)*$F995)","v":""}]
[3.2184930611082185E-3,0.1640022488598698,{"$f":"IF(Inventory!AH995=Inventory!$C$1032,0.5,1)*B996","v":0.1640022488598698},{"$f":"Inventory!C995","v":0},{"$f":"Inventory!E995","v":0},{"$f":"Inventory!W995","v":""},{"$f":"'Year 03'!AM996","v":""},{"$f":"IF($J996='Year 03'!$J996,'Year 03'!H996,$J996)","v":""},{"$f":"IF($J996='Year 03'!$J996,'Year 03'!I996,$J996)","v":""},{"$f":"'Year 03'!AN996","v":""},"",{"$f":"IF(E996 = 0, \"\", MATCH($E996,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!BA$7+$J996-1))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$W$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AB$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,1,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0)*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},"","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$B$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$F$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$O$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$BF$7+$K996-1))","v":""},{"$f":"IF(L996=\"\", \"\", VLOOKUP(X996,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,P996,IF($X996=1,IF(Z$9=$G996,(1-$M996),0),IF($X996=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,Q996,IF($X996=1,IF(AA$9=$G996,(1-$M996),0),IF($X996=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,R996,IF($X996=1,IF(AB$9=$G996,(1-$M996),0),IF($X996=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,S996,IF($X996=1,IF(AC$9=$G996,(1-$M996),0),IF($X996=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X996=3,1,IF($X996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AO$7+$J996-1),$J996))","v":""},"",{"$f":"IF(L996=\"\", \"\", IF($X996=0,$V996,IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$T$7+$X996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996)))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$CE$7+$K996-1)*$F996)","v":""},"","","","","","","","","","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,IF($AK996=0,$W996,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1)*$F996)))","v":""},"",{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$V$7)*$F996)","v":""}]
[0.73546424412605249,0.75882698930045223,{"$f":"IF(Inventory!AH996=Inventory!$C$1032,0.5,1)*B997","v":0.75882698930045223},{"$f":"Inventory!C996","v":0},{"$f":"Inventory!E996","v":0},{"$f":"Inventory!W996","v":""},{"$f":"'Year 03'!AM997","v":""},{"$f":"IF($J997='Year 03'!$J997,'Year 03'!H997,$J997)","v":""},{"$f":"IF($J997='Year 03'!$J997,'Year 03'!I997,$J997)","v":""},{"$f":"'Year 03'!AN997","v":""},"",{"$f":"IF(E997 = 0, \"\", MATCH($E997,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!BA$7+$J997-1))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$W$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AB$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,1,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0)*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},"","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$B$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$F$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$O$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$BF$7+$K997-1))","v":""},{"$f":"IF(L997=\"\", \"\", VLOOKUP(X997,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,P997,IF($X997=1,IF(Z$9=$G997,(1-$M997),0),IF($X997=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,Q997,IF($X997=1,IF(AA$9=$G997,(1-$M997),0),IF($X997=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,R997,IF($X997=1,IF(AB$9=$G997,(1-$M997),0),IF($X997=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,S997,IF($X997=1,IF(AC$9=$G997,(1-$M997),0),IF($X997=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X997=3,1,IF($X997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AO$7+$J997-1),$J997))","v":""},"",{"$f":"IF(L997=\"\", \"\", IF($X997=0,$V997,IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$T$7+$X997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997)))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$CE$7+$K997-1)*$F997)","v":""},"","","","","","","","","","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,IF($AK997=0,$W997,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1)*$F997)))","v":""},"",{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$V$7)*$F997)","v":""}]
[0.36450069155696108,0.82365149578240771,{"$f":"IF(Inventory!AH997=Inventory!$C$1032,0.5,1)*B998","v":0.82365149578240771},{"$f":"Inventory!C997","v":0},{"$f":"Inventory!E997","v":0},{"$f":"Inventory!W997","v":""},{"$f":"'Year 03'!AM998","v":""},{"$f":"IF($J998='Year 03'!$J998,'Year 03'!H998,$J998)","v":""},{"$f":"IF($J998='Year 03'!$J998,'Year 03'!I998,$J998)","v":""},{"$f":"'Year 03'!AN998","v":""},"",{"$f":"IF(E998 = 0, \"\", MATCH($E998,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!BA$7+$J998-1))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$W$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AB$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,1,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0)*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},"","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$B$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$F$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$O$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$BF$7+$K998-1))","v":""},{"$f":"IF(L998=\"\", \"\", VLOOKUP(X998,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,P998,IF($X998=1,IF(Z$9=$G998,(1-$M998),0),IF($X998=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,Q998,IF($X998=1,IF(AA$9=$G998,(1-$M998),0),IF($X998=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,R998,IF($X998=1,IF(AB$9=$G998,(1-$M998),0),IF($X998=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,S998,IF($X998=1,IF(AC$9=$G998,(1-$M998),0),IF($X998=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X998=3,1,IF($X998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AO$7+$J998-1),$J998))","v":""},"",{"$f":"IF(L998=\"\", \"\", IF($X998=0,$V998,IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$T$7+$X998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998)))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$CE$7+$K998-1)*$F998)","v":""},"","","","","","","","","","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,IF($AK998=0,$W998,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1)*$F998)))","v":""},"",{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$V$7)*$F998)","v":""}]
[4.019453188180433E-2,0.69421482793532641,{"$f":"IF(Inventory!AH998=Inventory!$C$1032,0.5,1)*B999","v":0.69421482793532641},{"$f":"Inventory!C998","v":0},{"$f":"Inventory!E998","v":0},{"$f":"Inventory!W998","v":""},{"$f":"'Year 03'!AM999","v":""},{"$f":"IF($J999='Year 03'!$J999,'Year 03'!H999,$J999)","v":""},{"$f":"IF($J999='Year 03'!$J999,'Year 03'!I999,$J999)","v":""},{"$f":"'Year 03'!AN999","v":""},"",{"$f":"IF(E999 = 0, \"\", MATCH($E999,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!BA$7+$J999-1))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$W$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AB$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,1,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0)*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},"","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$B$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$F$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$O$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$BF$7+$K999-1))","v":""},{"$f":"IF(L999=\"\", \"\", VLOOKUP(X999,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,P999,IF($X999=1,IF(Z$9=$G999,(1-$M999),0),IF($X999=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,Q999,IF($X999=1,IF(AA$9=$G999,(1-$M999),0),IF($X999=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,R999,IF($X999=1,IF(AB$9=$G999,(1-$M999),0),IF($X999=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,S999,IF($X999=1,IF(AC$9=$G999,(1-$M999),0),IF($X999=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X999=3,1,IF($X999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AO$7+$J999-1),$J999))","v":""},"",{"$f":"IF(L999=\"\", \"\", IF($X999=0,$V999,IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$T$7+$X999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999)))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$CE$7+$K999-1)*$F999)","v":""},"","","","","","","","","","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,IF($AK999=0,$W999,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1)*$F999)))","v":""},"",{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$V$7)*$F999)","v":""}]
[0.45937760697165697,0.91907656977967866,{"$f":"IF(Inventory!AH999=Inventory!$C$1032,0.5,1)*B1000","v":0.91907656977967866},{"$f":"Inventory!C999","v":0},{"$f":"Inventory!E999","v":0},{"$f":"Inventory!W999","v":""},{"$f":"'Year 03'!AM1000","v":""},{"$f":"IF($J1000='Year 03'!$J1000,'Year 03'!H1000,$J1000)","v":""},{"$f":"IF($J1000='Year 03'!$J1000,'Year 03'!I1000,$J1000)","v":""},{"$f":"'Year 03'!AN1000","v":""},"",{"$f":"IF(E1000 = 0, \"\", MATCH($E1000,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!BA$7+$J1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$W$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AB$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,1,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0)*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},"","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$B$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$F$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$O$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$BF$7+$K1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", VLOOKUP(X1000,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,P1000,IF($X1000=1,IF(Z$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,Q1000,IF($X1000=1,IF(AA$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,R1000,IF($X1000=1,IF(AB$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,S1000,IF($X1000=1,IF(AC$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1000=3,1,IF($X1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AO$7+$J1000-1),$J1000))","v":""},"",{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,$V1000,IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$T$7+$X1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$CE$7+$K1000-1)*$F1000)","v":""},"","","","","","","","","","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,IF($AK1000=0,$W1000,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1)*$F1000)))","v":""},"",{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$V$7)*$F1000)","v":""}]
[0.79048583244797355,0.70401817875580475,{"$f":"IF(Inventory!AH1000=Inventory!$C$1032,0.5,1)*B1001","v":0.70401817875580475},{"$f":"Inventory!C1000","v":0},{"$f":"Inventory!E1000","v":0},{"$f":"Inventory!W1000","v":""},{"$f":"'Year 03'!AM1001","v":""},{"$f":"IF($J1001='Year 03'!$J1001,'Year 03'!H1001,$J1001)","v":""},{"$f":"IF($J1001='Year 03'!$J1001,'Year 03'!I1001,$J1001)","v":""},{"$f":"'Year 03'!AN1001","v":""},"",{"$f":"IF(E1001 = 0, \"\", MATCH($E1001,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!BA$7+$J1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$W$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AB$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,1,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0)*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},"","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$B$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$F$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$O$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$BF$7+$K1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", VLOOKUP(X1001,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,P1001,IF($X1001=1,IF(Z$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,Q1001,IF($X1001=1,IF(AA$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,R1001,IF($X1001=1,IF(AB$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,S1001,IF($X1001=1,IF(AC$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1001=3,1,IF($X1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AO$7+$J1001-1),$J1001))","v":""},"",{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,$V1001,IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$T$7+$X1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$CE$7+$K1001-1)*$F1001)","v":""},"","","","","","","","","","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,IF($AK1001=0,$W1001,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1)*$F1001)))","v":""},"",{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$V$7)*$F1001)","v":""}]
[0.35266273978205198,0.57345237730411724,{"$f":"IF(Inventory!AH1001=Inventory!$C$1032,0.5,1)*B1002","v":0.57345237730411724},{"$f":"Inventory!C1001","v":0},{"$f":"Inventory!E1001","v":0},{"$f":"Inventory!W1001","v":""},{"$f":"'Year 03'!AM1002","v":""},{"$f":"IF($J1002='Year 03'!$J1002,'Year 03'!H1002,$J1002)","v":""},{"$f":"IF($J1002='Year 03'!$J1002,'Year 03'!I1002,$J1002)","v":""},{"$f":"'Year 03'!AN1002","v":""},"",{"$f":"IF(E1002 = 0, \"\", MATCH($E1002,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!BA$7+$J1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$W$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AB$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,1,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0)*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},"","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$B$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$F$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$O$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$BF$7+$K1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", VLOOKUP(X1002,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,P1002,IF($X1002=1,IF(Z$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,Q1002,IF($X1002=1,IF(AA$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,R1002,IF($X1002=1,IF(AB$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,S1002,IF($X1002=1,IF(AC$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1002=3,1,IF($X1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AO$7+$J1002-1),$J1002))","v":""},"",{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,$V1002,IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$T$7+$X1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$CE$7+$K1002-1)*$F1002)","v":""},"","","","","","","","","","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,IF($AK1002=0,$W1002,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1)*$F1002)))","v":""},"",{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$V$7)*$F1002)","v":""}]
[0.82374220510615737,0.75956177621573051,{"$f":"IF(Inventory!AH1002=Inventory!$C$1032,0.5,1)*B1003","v":0.75956177621573051},{"$f":"Inventory!C1002","v":0},{"$f":"Inventory!E1002","v":0},{"$f":"Inventory!W1002","v":""},{"$f":"'Year 03'!AM1003","v":""},{"$f":"IF($J1003='Year 03'!$J1003,'Year 03'!H1003,$J1003)","v":""},{"$f":"IF($J1003='Year 03'!$J1003,'Year 03'!I1003,$J1003)","v":""},{"$f":"'Year 03'!AN1003","v":""},"",{"$f":"IF(E1003 = 0, \"\", MATCH($E1003,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!BA$7+$J1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$W$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AB$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,1,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0)*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},"","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$B$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$F$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$O$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$BF$7+$K1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", VLOOKUP(X1003,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,P1003,IF($X1003=1,IF(Z$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,Q1003,IF($X1003=1,IF(AA$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,R1003,IF($X1003=1,IF(AB$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,S1003,IF($X1003=1,IF(AC$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1003=3,1,IF($X1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AO$7+$J1003-1),$J1003))","v":""},"",{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,$V1003,IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$T$7+$X1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$CE$7+$K1003-1)*$F1003)","v":""},"","","","","","","","","","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,IF($AK1003=0,$W1003,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1)*$F1003)))","v":""},"",{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$V$7)*$F1003)","v":""}]
[0.35952689738782484,0.45337958861516592,{"$f":"IF(Inventory!AH1003=Inventory!$C$1032,0.5,1)*B1004","v":0.45337958861516592},{"$f":"Inventory!C1003","v":0},{"$f":"Inventory!E1003","v":0},{"$f":"Inventory!W1003","v":""},{"$f":"'Year 03'!AM1004","v":""},{"$f":"IF($J1004='Year 03'!$J1004,'Year 03'!H1004,$J1004)","v":""},{"$f":"IF($J1004='Year 03'!$J1004,'Year 03'!I1004,$J1004)","v":""},{"$f":"'Year 03'!AN1004","v":""},"",{"$f":"IF(E1004 = 0, \"\", MATCH($E1004,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!BA$7+$J1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$W$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AB$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,1,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0)*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},"","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$B$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$F$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$O$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$BF$7+$K1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", VLOOKUP(X1004,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,P1004,IF($X1004=1,IF(Z$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,Q1004,IF($X1004=1,IF(AA$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,R1004,IF($X1004=1,IF(AB$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,S1004,IF($X1004=1,IF(AC$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1004=3,1,IF($X1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AO$7+$J1004-1),$J1004))","v":""},"",{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,$V1004,IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$T$7+$X1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$CE$7+$K1004-1)*$F1004)","v":""},"","","","","","","","","","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,IF($AK1004=0,$W1004,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1)*$F1004)))","v":""},"",{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$V$7)*$F1004)","v":""}]
[0.78945649775212656,0.47890454456219111,{"$f":"IF(Inventory!AH1004=Inventory!$C$1032,0.5,1)*B1005","v":0.47890454456219111},{"$f":"Inventory!C1004","v":0},{"$f":"Inventory!E1004","v":0},{"$f":"Inventory!W1004","v":""},{"$f":"'Year 03'!AM1005","v":""},{"$f":"IF($J1005='Year 03'!$J1005,'Year 03'!H1005,$J1005)","v":""},{"$f":"IF($J1005='Year 03'!$J1005,'Year 03'!I1005,$J1005)","v":""},{"$f":"'Year 03'!AN1005","v":""},"",{"$f":"IF(E1005 = 0, \"\", MATCH($E1005,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!BA$7+$J1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$W$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AB$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,1,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0)*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},"","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$B$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$F$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$O$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$BF$7+$K1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", VLOOKUP(X1005,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,P1005,IF($X1005=1,IF(Z$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,Q1005,IF($X1005=1,IF(AA$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,R1005,IF($X1005=1,IF(AB$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,S1005,IF($X1005=1,IF(AC$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1005=3,1,IF($X1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AO$7+$J1005-1),$J1005))","v":""},"",{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,$V1005,IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$T$7+$X1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$CE$7+$K1005-1)*$F1005)","v":""},"","","","","","","","","","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,IF($AK1005=0,$W1005,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1)*$F1005)))","v":""},"",{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$V$7)*$F1005)","v":""}]
[0.29355262087127942,0.27058206234614623,{"$f":"IF(Inventory!AH1005=Inventory!$C$1032,0.5,1)*B1006","v":0.27058206234614623},{"$f":"Inventory!C1005","v":0},{"$f":"Inventory!E1005","v":0},{"$f":"Inventory!W1005","v":""},{"$f":"'Year 03'!AM1006","v":""},{"$f":"IF($J1006='Year 03'!$J1006,'Year 03'!H1006,$J1006)","v":""},{"$f":"IF($J1006='Year 03'!$J1006,'Year 03'!I1006,$J1006)","v":""},{"$f":"'Year 03'!AN1006","v":""},"",{"$f":"IF(E1006 = 0, \"\", MATCH($E1006,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!BA$7+$J1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$W$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AB$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,1,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0)*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},"","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$B$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$F$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$O$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$BF$7+$K1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", VLOOKUP(X1006,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,P1006,IF($X1006=1,IF(Z$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,Q1006,IF($X1006=1,IF(AA$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,R1006,IF($X1006=1,IF(AB$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,S1006,IF($X1006=1,IF(AC$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1006=3,1,IF($X1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AO$7+$J1006-1),$J1006))","v":""},"",{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,$V1006,IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$T$7+$X1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$CE$7+$K1006-1)*$F1006)","v":""},"","","","","","","","","","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,IF($AK1006=0,$W1006,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1)*$F1006)))","v":""},"",{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$V$7)*$F1006)","v":""}]
[0.63582203758929468,0.75603992654654006,{"$f":"IF(Inventory!AH1006=Inventory!$C$1032,0.5,1)*B1007","v":0.75603992654654006},{"$f":"Inventory!C1006","v":0},{"$f":"Inventory!E1006","v":0},{"$f":"Inventory!W1006","v":""},{"$f":"'Year 03'!AM1007","v":""},{"$f":"IF($J1007='Year 03'!$J1007,'Year 03'!H1007,$J1007)","v":""},{"$f":"IF($J1007='Year 03'!$J1007,'Year 03'!I1007,$J1007)","v":""},{"$f":"'Year 03'!AN1007","v":""},"",{"$f":"IF(E1007 = 0, \"\", MATCH($E1007,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!BA$7+$J1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$W$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AB$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,1,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0)*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},"","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$B$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$F$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$O$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$BF$7+$K1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", VLOOKUP(X1007,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,P1007,IF($X1007=1,IF(Z$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,Q1007,IF($X1007=1,IF(AA$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,R1007,IF($X1007=1,IF(AB$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,S1007,IF($X1007=1,IF(AC$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1007=3,1,IF($X1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AO$7+$J1007-1),$J1007))","v":""},"",{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,$V1007,IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$T$7+$X1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$CE$7+$K1007-1)*$F1007)","v":""},"","","","","","","","","","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,IF($AK1007=0,$W1007,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1)*$F1007)))","v":""},"",{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$V$7)*$F1007)","v":""}]
[0.41850076388551494,0.45057896837526967,{"$f":"IF(Inventory!AH1007=Inventory!$C$1032,0.5,1)*B1008","v":0.45057896837526967},{"$f":"Inventory!C1007","v":0},{"$f":"Inventory!E1007","v":0},{"$f":"Inventory!W1007","v":""},{"$f":"'Year 03'!AM1008","v":""},{"$f":"IF($J1008='Year 03'!$J1008,'Year 03'!H1008,$J1008)","v":""},{"$f":"IF($J1008='Year 03'!$J1008,'Year 03'!I1008,$J1008)","v":""},{"$f":"'Year 03'!AN1008","v":""},"",{"$f":"IF(E1008 = 0, \"\", MATCH($E1008,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!BA$7+$J1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$W$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AB$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,1,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0)*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},"","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$B$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$F$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$O$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$BF$7+$K1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", VLOOKUP(X1008,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,P1008,IF($X1008=1,IF(Z$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,Q1008,IF($X1008=1,IF(AA$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,R1008,IF($X1008=1,IF(AB$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,S1008,IF($X1008=1,IF(AC$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1008=3,1,IF($X1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AO$7+$J1008-1),$J1008))","v":""},"",{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,$V1008,IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$T$7+$X1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$CE$7+$K1008-1)*$F1008)","v":""},"","","","","","","","","","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,IF($AK1008=0,$W1008,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1)*$F1008)))","v":""},"",{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$V$7)*$F1008)","v":""}]
[0.49911995515861407,0.9705487513518668,{"$f":"IF(Inventory!AH1008=Inventory!$C$1032,0.5,1)*B1009","v":0.9705487513518668},{"$f":"Inventory!C1008","v":0},{"$f":"Inventory!E1008","v":0},{"$f":"Inventory!W1008","v":""},{"$f":"'Year 03'!AM1009","v":""},{"$f":"IF($J1009='Year 03'!$J1009,'Year 03'!H1009,$J1009)","v":""},{"$f":"IF($J1009='Year 03'!$J1009,'Year 03'!I1009,$J1009)","v":""},{"$f":"'Year 03'!AN1009","v":""},"",{"$f":"IF(E1009 = 0, \"\", MATCH($E1009,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!BA$7+$J1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$W$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AB$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,1,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0)*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},"","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$B$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$F$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$O$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$BF$7+$K1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", VLOOKUP(X1009,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,P1009,IF($X1009=1,IF(Z$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,Q1009,IF($X1009=1,IF(AA$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,R1009,IF($X1009=1,IF(AB$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,S1009,IF($X1009=1,IF(AC$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1009=3,1,IF($X1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AO$7+$J1009-1),$J1009))","v":""},"",{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,$V1009,IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$T$7+$X1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$CE$7+$K1009-1)*$F1009)","v":""},"","","","","","","","","","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,IF($AK1009=0,$W1009,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1)*$F1009)))","v":""},"",{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$V$7)*$F1009)","v":""}]

{"sheet":"Year 05","index":11,"n_rows":1009,"n_cols":47,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["NCHRP Project 24-46"]
["Asset Simulation"]
[]
["Year",{"$f":"'Summary Results'!C13","v":5}]
["Budget ",{"$f":"VLOOKUP($B4,'Summary Results'!$C$9:$E$19,3)","v":50000}]
[]
[]
["Random","Fixed Rand","Other",null,null,null,null,null,null,null,null,null,"Failure Risk","Failure Cost",null,"Do-Minimum Prob",null,null,null,null,"Resulting","Do-Min Cost",null,"Treatment",null,"Rec. Action Prob",null,null,null,null,"Rec Action",null,null,null,null,null,null,"Results",null,null,null,"Costs"]
["Num","Num","Num","Asset ID","Type","Quantity","Maint Risk","Safety Risk","Mobility Risk","S+M Risk","State","Row Num","Base on S/M Cat","Agency","User",1,2,3,4,5,"State","Agency","User","Rec","Desc",1,2,3,4,5,"S/M Risk Level","State","Cost","Benefit","BCR","Cum Cost","Program?","Treatment","Maint Risk","S+M Risk","State","Total Agency","Do Min","Agency Fail","Total User","User Fail","Repl Value"]
[{"$f":"RAND()","v":0.48093855916370254},0.73719032178241195,{"$f":"IF(Inventory!AH9=Inventory!$C$1032,0.5,1)*B10","v":0.73719032178241195},{"$f":"Inventory!C9","v":0},{"$f":"Inventory!E9","v":0},{"$f":"Inventory!W9","v":1},{"$f":"'Year 04'!AM10","v":""},{"$f":"IF($J10='Year 04'!$J10,'Year 04'!H10,$J10)","v":""},{"$f":"IF($J10='Year 04'!$J10,'Year 04'!I10,$J10)","v":""},{"$f":"'Year 04'!AN10","v":""},{"$f":"IF(J10 = \"\", \"\", (J10-1)*5+G10)","v":""},{"$f":"IF(E10 = 0, \"\", MATCH($E10,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!BA$7+$J10-1))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$W$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AB$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,1,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0)*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(P10:S10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=T10,($J10-1)*5+5,(IF($C10<=S10+T10,4,IF($C10<=R10+S10+T10,3,IF($C10<=Q10+R10+S10+T10,2,1))))+($J10-1)*5))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$B$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$F$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$O$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$BF$7+$K10-1))","v":""},{"$f":"IF(L10=\"\", \"\", VLOOKUP(X10,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,P10,IF($X10=1,IF(Z$9=$G10,(1-$M10),0),IF($X10=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,Q10,IF($X10=1,IF(AA$9=$G10,(1-$M10),0),IF($X10=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,R10,IF($X10=1,IF(AB$9=$G10,(1-$M10),0),IF($X10=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,S10,IF($X10=1,IF(AC$9=$G10,(1-$M10),0),IF($X10=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(Z10:AC10))","v":""},{"$f":"IF($X10=3,1,IF($X10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AO$7+$J10-1),$J10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=AD10,5,IF($C10<=AC10+AD10,4,IF($C10<=AB10+AC10+AD10,3,IF($C10<=AA10+AB10+AC10+AD10,2,1))))+($AE10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,$V10,IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$T$7+$X10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$CE$7+$K10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AH10=0,AG10=0,AG10=V10),999999,AH10/(AG10-V10)))","v":""},{"$f":"IF(L10=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI10,$AG$10:$AG$1009))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AI10=999999,$AJ10<=$B$5),1,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$X10,0))","v":""},{"$f":"IF(L10=\"\", \"\", $AO10-($AN10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", INT(($AO10-1)/5)+1)","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AF10,$U10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AG10,$V10))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(X10=0,AK10=0),AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,IF($AK10=0,$W10,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1)*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AS10,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$V$7)*$F10)","v":""}]
[0.23687339321234069,3.5047104722992328E-2,{"$f":"IF(Inventory!AH10=Inventory!$C$1032,0.5,1)*B11","v":3.5047104722992328E-2},{"$f":"Inventory!C10","v":0},{"$f":"Inventory!E10","v":0},{"$f":"Inventory!W10","v":1},{"$f":"'Year 04'!AM11","v":""},{"$f":"IF($J11='Year 04'!$J11,'Year 04'!H11,$J11)","v":""},{"$f":"IF($J11='Year 04'!$J11,'Year 04'!I11,$J11)","v":""},{"$f":"'Year 04'!AN11","v":""},"",{"$f":"IF(E11 = 0, \"\", MATCH($E11,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!BA$7+$J11-1))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$W$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AB$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,1,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0)*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},"","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$B$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$F$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$O$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$BF$7+$K11-1))","v":""},{"$f":"IF(L11=\"\", \"\", VLOOKUP(X11,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,P11,IF($X11=1,IF(Z$9=$G11,(1-$M11),0),IF($X11=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,Q11,IF($X11=1,IF(AA$9=$G11,(1-$M11),0),IF($X11=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,R11,IF($X11=1,IF(AB$9=$G11,(1-$M11),0),IF($X11=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,S11,IF($X11=1,IF(AC$9=$G11,(1-$M11),0),IF($X11=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X11=3,1,IF($X11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AO$7+$J11-1),$J11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($C11<=AD11,5,IF($C11<=AC11+AD11,4,IF($C11<=AB11+AC11+AD11,3,IF($C11<=AA11+AB11+AC11+AD11,2,1))))+($AE11-1)*5)","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,$V11,IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$T$7+$X11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11)))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$CE$7+$K11-1)*$F11)","v":""},"","","","","","","","","","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,IF($AK11=0,$W11,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1)*$F11)))","v":""},"",{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$V$7)*$F11)","v":""}]
[0.73842994687776198,6.5014628730958424E-2,{"$f":"IF(Inventory!AH11=Inventory!$C$1032,0.5,1)*B12","v":6.5014628730958424E-2},{"$f":"Inventory!C11","v":0},{"$f":"Inventory!E11","v":0},{"$f":"Inventory!W11","v":1},{"$f":"'Year 04'!AM12","v":""},{"$f":"IF($J12='Year 04'!$J12,'Year 04'!H12,$J12)","v":""},{"$f":"IF($J12='Year 04'!$J12,'Year 04'!I12,$J12)","v":""},{"$f":"'Year 04'!AN12","v":""},"",{"$f":"IF(E12 = 0, \"\", MATCH($E12,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!BA$7+$J12-1))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$W$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AB$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,1,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0)*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},"","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$B$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$F$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$O$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$BF$7+$K12-1))","v":""},{"$f":"IF(L12=\"\", \"\", VLOOKUP(X12,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,P12,IF($X12=1,IF(Z$9=$G12,(1-$M12),0),IF($X12=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,Q12,IF($X12=1,IF(AA$9=$G12,(1-$M12),0),IF($X12=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,R12,IF($X12=1,IF(AB$9=$G12,(1-$M12),0),IF($X12=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,S12,IF($X12=1,IF(AC$9=$G12,(1-$M12),0),IF($X12=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X12=3,1,IF($X12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AO$7+$J12-1),$J12))","v":""},"",{"$f":"IF(L12=\"\", \"\", IF($X12=0,$V12,IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$T$7+$X12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12)))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$CE$7+$K12-1)*$F12)","v":""},"","","","","","","","","","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,IF($AK12=0,$W12,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1)*$F12)))","v":""},"",{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$V$7)*$F12)","v":""}]
[0.63056693610437997,0.29730807422785377,{"$f":"IF(Inventory!AH12=Inventory!$C$1032,0.5,1)*B13","v":0.29730807422785377},{"$f":"Inventory!C12","v":0},{"$f":"Inventory!E12","v":0},{"$f":"Inventory!W12","v":1},{"$f":"'Year 04'!AM13","v":""},{"$f":"IF($J13='Year 04'!$J13,'Year 04'!H13,$J13)","v":""},{"$f":"IF($J13='Year 04'!$J13,'Year 04'!I13,$J13)","v":""},{"$f":"'Year 04'!AN13","v":""},"",{"$f":"IF(E13 = 0, \"\", MATCH($E13,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!BA$7+$J13-1))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$W$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AB$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,1,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0)*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},"","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$B$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$F$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$O$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$BF$7+$K13-1))","v":""},{"$f":"IF(L13=\"\", \"\", VLOOKUP(X13,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,P13,IF($X13=1,IF(Z$9=$G13,(1-$M13),0),IF($X13=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,Q13,IF($X13=1,IF(AA$9=$G13,(1-$M13),0),IF($X13=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,R13,IF($X13=1,IF(AB$9=$G13,(1-$M13),0),IF($X13=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,S13,IF($X13=1,IF(AC$9=$G13,(1-$M13),0),IF($X13=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X13=3,1,IF($X13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AO$7+$J13-1),$J13))","v":""},"",{"$f":"IF(L13=\"\", \"\", IF($X13=0,$V13,IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$T$7+$X13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13)))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$CE$7+$K13-1)*$F13)","v":""},"","","","","","","","","","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,IF($AK13=0,$W13,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1)*$F13)))","v":""},"",{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$V$7)*$F13)","v":""}]
[0.47289670355249647,0.16735426667920794,{"$f":"IF(Inventory!AH13=Inventory!$C$1032,0.5,1)*B14","v":0.16735426667920794},{"$f":"Inventory!C13","v":0},{"$f":"Inventory!E13","v":0},{"$f":"Inventory!W13","v":1},{"$f":"'Year 04'!AM14","v":""},{"$f":"IF($J14='Year 04'!$J14,'Year 04'!H14,$J14)","v":""},{"$f":"IF($J14='Year 04'!$J14,'Year 04'!I14,$J14)","v":""},{"$f":"'Year 04'!AN14","v":""},"",{"$f":"IF(E14 = 0, \"\", MATCH($E14,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!BA$7+$J14-1))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$W$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AB$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,1,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0)*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},"","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$B$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$F$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$O$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$BF$7+$K14-1))","v":""},{"$f":"IF(L14=\"\", \"\", VLOOKUP(X14,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,P14,IF($X14=1,IF(Z$9=$G14,(1-$M14),0),IF($X14=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,Q14,IF($X14=1,IF(AA$9=$G14,(1-$M14),0),IF($X14=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,R14,IF($X14=1,IF(AB$9=$G14,(1-$M14),0),IF($X14=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,S14,IF($X14=1,IF(AC$9=$G14,(1-$M14),0),IF($X14=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X14=3,1,IF($X14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AO$7+$J14-1),$J14))","v":""},"",{"$f":"IF(L14=\"\", \"\", IF($X14=0,$V14,IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$T$7+$X14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14)))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$CE$7+$K14-1)*$F14)","v":""},"","","","","","","","","","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,IF($AK14=0,$W14,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1)*$F14)))","v":""},"",{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$V$7)*$F14)","v":""}]
[0.74128313582141492,0.66040522660241818,{"$f":"IF(Inventory!AH14=Inventory!$C$1032,0.5,1)*B15","v":0.66040522660241818},{"$f":"Inventory!C14","v":0},{"$f":"Inventory!E14","v":0},{"$f":"Inventory!W14","v":1},{"$f":"'Year 04'!AM15","v":""},{"$f":"IF($J15='Year 04'!$J15,'Year 04'!H15,$J15)","v":""},{"$f":"IF($J15='Year 04'!$J15,'Year 04'!I15,$J15)","v":""},{"$f":"'Year 04'!AN15","v":""},"",{"$f":"IF(E15 = 0, \"\", MATCH($E15,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!BA$7+$J15-1))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$W$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AB$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,1,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0)*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},"","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$B$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$F$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$O$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$BF$7+$K15-1))","v":""},{"$f":"IF(L15=\"\", \"\", VLOOKUP(X15,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,P15,IF($X15=1,IF(Z$9=$G15,(1-$M15),0),IF($X15=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,Q15,IF($X15=1,IF(AA$9=$G15,(1-$M15),0),IF($X15=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,R15,IF($X15=1,IF(AB$9=$G15,(1-$M15),0),IF($X15=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,S15,IF($X15=1,IF(AC$9=$G15,(1-$M15),0),IF($X15=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X15=3,1,IF($X15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AO$7+$J15-1),$J15))","v":""},"",{"$f":"IF(L15=\"\", \"\", IF($X15=0,$V15,IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$T$7+$X15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15)))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$CE$7+$K15-1)*$F15)","v":""},"","","","","","","","","","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,IF($AK15=0,$W15,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1)*$F15)))","v":""},"",{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$V$7)*$F15)","v":""}]
[0.54887265842843469,0.84742711894973555,{"$f":"IF(Inventory!AH15=Inventory!$C$1032,0.5,1)*B16","v":0.84742711894973555},{"$f":"Inventory!C15","v":0},{"$f":"Inventory!E15","v":0},{"$f":"Inventory!W15","v":1},{"$f":"'Year 04'!AM16","v":""},{"$f":"IF($J16='Year 04'!$J16,'Year 04'!H16,$J16)","v":""},{"$f":"IF($J16='Year 04'!$J16,'Year 04'!I16,$J16)","v":""},{"$f":"'Year 04'!AN16","v":""},"",{"$f":"IF(E16 = 0, \"\", MATCH($E16,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!BA$7+$J16-1))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$W$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AB$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,1,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0)*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},"","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$B$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$F$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$O$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$BF$7+$K16-1))","v":""},{"$f":"IF(L16=\"\", \"\", VLOOKUP(X16,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,P16,IF($X16=1,IF(Z$9=$G16,(1-$M16),0),IF($X16=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,Q16,IF($X16=1,IF(AA$9=$G16,(1-$M16),0),IF($X16=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,R16,IF($X16=1,IF(AB$9=$G16,(1-$M16),0),IF($X16=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,S16,IF($X16=1,IF(AC$9=$G16,(1-$M16),0),IF($X16=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X16=3,1,IF($X16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AO$7+$J16-1),$J16))","v":""},"",{"$f":"IF(L16=\"\", \"\", IF($X16=0,$V16,IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$T$7+$X16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16)))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$CE$7+$K16-1)*$F16)","v":""},"","","","","","","","","","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,IF($AK16=0,$W16,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1)*$F16)))","v":""},"",{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$V$7)*$F16)","v":""}]
[0.73809874490918304,0.69211022263127242,{"$f":"IF(Inventory!AH16=Inventory!$C$1032,0.5,1)*B17","v":0.69211022263127242},{"$f":"Inventory!C16","v":0},{"$f":"Inventory!E16","v":0},{"$f":"Inventory!W16","v":1},{"$f":"'Year 04'!AM17","v":""},{"$f":"IF($J17='Year 04'!$J17,'Year 04'!H17,$J17)","v":""},{"$f":"IF($J17='Year 04'!$J17,'Year 04'!I17,$J17)","v":""},{"$f":"'Year 04'!AN17","v":""},"",{"$f":"IF(E17 = 0, \"\", MATCH($E17,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!BA$7+$J17-1))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$W$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AB$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,1,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0)*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},"","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$B$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$F$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$O$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$BF$7+$K17-1))","v":""},{"$f":"IF(L17=\"\", \"\", VLOOKUP(X17,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,P17,IF($X17=1,IF(Z$9=$G17,(1-$M17),0),IF($X17=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,Q17,IF($X17=1,IF(AA$9=$G17,(1-$M17),0),IF($X17=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,R17,IF($X17=1,IF(AB$9=$G17,(1-$M17),0),IF($X17=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,S17,IF($X17=1,IF(AC$9=$G17,(1-$M17),0),IF($X17=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X17=3,1,IF($X17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AO$7+$J17-1),$J17))","v":""},"",{"$f":"IF(L17=\"\", \"\", IF($X17=0,$V17,IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$T$7+$X17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17)))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$CE$7+$K17-1)*$F17)","v":""},"","","","","","","","","","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,IF($AK17=0,$W17,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1)*$F17)))","v":""},"",{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$V$7)*$F17)","v":""}]
[0.88581742608711966,0.48327853541950372,{"$f":"IF(Inventory!AH17=Inventory!$C$1032,0.5,1)*B18","v":0.48327853541950372},{"$f":"Inventory!C17","v":0},{"$f":"Inventory!E17","v":0},{"$f":"Inventory!W17","v":1},{"$f":"'Year 04'!AM18","v":""},{"$f":"IF($J18='Year 04'!$J18,'Year 04'!H18,$J18)","v":""},{"$f":"IF($J18='Year 04'!$J18,'Year 04'!I18,$J18)","v":""},{"$f":"'Year 04'!AN18","v":""},"",{"$f":"IF(E18 = 0, \"\", MATCH($E18,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!BA$7+$J18-1))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$W$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AB$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,1,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0)*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},"","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$B$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$F$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$O$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$BF$7+$K18-1))","v":""},{"$f":"IF(L18=\"\", \"\", VLOOKUP(X18,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,P18,IF($X18=1,IF(Z$9=$G18,(1-$M18),0),IF($X18=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,Q18,IF($X18=1,IF(AA$9=$G18,(1-$M18),0),IF($X18=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,R18,IF($X18=1,IF(AB$9=$G18,(1-$M18),0),IF($X18=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,S18,IF($X18=1,IF(AC$9=$G18,(1-$M18),0),IF($X18=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X18=3,1,IF($X18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AO$7+$J18-1),$J18))","v":""},"",{"$f":"IF(L18=\"\", \"\", IF($X18=0,$V18,IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$T$7+$X18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18)))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$CE$7+$K18-1)*$F18)","v":""},"","","","","","","","","","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,IF($AK18=0,$W18,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1)*$F18)))","v":""},"",{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$V$7)*$F18)","v":""}]
[0.21087334444515715,0.31233851943359381,{"$f":"IF(Inventory!AH18=Inventory!$C$1032,0.5,1)*B19","v":0.31233851943359381},{"$f":"Inventory!C18","v":0},{"$f":"Inventory!E18","v":0},{"$f":"Inventory!W18","v":1},{"$f":"'Year 04'!AM19","v":""},{"$f":"IF($J19='Year 04'!$J19,'Year 04'!H19,$J19)","v":""},{"$f":"IF($J19='Year 04'!$J19,'Year 04'!I19,$J19)","v":""},{"$f":"'Year 04'!AN19","v":""},"",{"$f":"IF(E19 = 0, \"\", MATCH($E19,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!BA$7+$J19-1))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$W$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AB$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,1,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0)*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},"","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$B$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$F$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$O$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$BF$7+$K19-1))","v":""},{"$f":"IF(L19=\"\", \"\", VLOOKUP(X19,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,P19,IF($X19=1,IF(Z$9=$G19,(1-$M19),0),IF($X19=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,Q19,IF($X19=1,IF(AA$9=$G19,(1-$M19),0),IF($X19=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,R19,IF($X19=1,IF(AB$9=$G19,(1-$M19),0),IF($X19=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,S19,IF($X19=1,IF(AC$9=$G19,(1-$M19),0),IF($X19=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X19=3,1,IF($X19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AO$7+$J19-1),$J19))","v":""},"",{"$f":"IF(L19=\"\", \"\", IF($X19=0,$V19,IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$T$7+$X19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19)))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$CE$7+$K19-1)*$F19)","v":""},"","","","","","","","","","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,IF($AK19=0,$W19,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1)*$F19)))","v":""},"",{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$V$7)*$F19)","v":""}]
[0.39206112229434098,0.14606998945263305,{"$f":"IF(Inventory!AH19=Inventory!$C$1032,0.5,1)*B20","v":0.14606998945263305},{"$f":"Inventory!C19","v":0},{"$f":"Inventory!E19","v":0},{"$f":"Inventory!W19","v":""},{"$f":"'Year 04'!AM20","v":""},{"$f":"IF($J20='Year 04'!$J20,'Year 04'!H20,$J20)","v":""},{"$f":"IF($J20='Year 04'!$J20,'Year 04'!I20,$J20)","v":""},{"$f":"'Year 04'!AN20","v":""},"",{"$f":"IF(E20 = 0, \"\", MATCH($E20,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!BA$7+$J20-1))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$W$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AB$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,1,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0)*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},"","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$B$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$F$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$O$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$BF$7+$K20-1))","v":""},{"$f":"IF(L20=\"\", \"\", VLOOKUP(X20,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,P20,IF($X20=1,IF(Z$9=$G20,(1-$M20),0),IF($X20=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,Q20,IF($X20=1,IF(AA$9=$G20,(1-$M20),0),IF($X20=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,R20,IF($X20=1,IF(AB$9=$G20,(1-$M20),0),IF($X20=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,S20,IF($X20=1,IF(AC$9=$G20,(1-$M20),0),IF($X20=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X20=3,1,IF($X20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AO$7+$J20-1),$J20))","v":""},"",{"$f":"IF(L20=\"\", \"\", IF($X20=0,$V20,IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$T$7+$X20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20)))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$CE$7+$K20-1)*$F20)","v":""},"","","","","","","","","","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,IF($AK20=0,$W20,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1)*$F20)))","v":""},"",{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$V$7)*$F20)","v":""}]
[0.53587533997252867,0.41950869956981585,{"$f":"IF(Inventory!AH20=Inventory!$C$1032,0.5,1)*B21","v":0.41950869956981585},{"$f":"Inventory!C20","v":0},{"$f":"Inventory!E20","v":0},{"$f":"Inventory!W20","v":""},{"$f":"'Year 04'!AM21","v":""},{"$f":"IF($J21='Year 04'!$J21,'Year 04'!H21,$J21)","v":""},{"$f":"IF($J21='Year 04'!$J21,'Year 04'!I21,$J21)","v":""},{"$f":"'Year 04'!AN21","v":""},"",{"$f":"IF(E21 = 0, \"\", MATCH($E21,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!BA$7+$J21-1))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$W$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AB$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,1,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0)*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},"","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$B$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$F$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$O$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$BF$7+$K21-1))","v":""},{"$f":"IF(L21=\"\", \"\", VLOOKUP(X21,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,P21,IF($X21=1,IF(Z$9=$G21,(1-$M21),0),IF($X21=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,Q21,IF($X21=1,IF(AA$9=$G21,(1-$M21),0),IF($X21=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,R21,IF($X21=1,IF(AB$9=$G21,(1-$M21),0),IF($X21=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,S21,IF($X21=1,IF(AC$9=$G21,(1-$M21),0),IF($X21=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X21=3,1,IF($X21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AO$7+$J21-1),$J21))","v":""},"",{"$f":"IF(L21=\"\", \"\", IF($X21=0,$V21,IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$T$7+$X21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21)))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$CE$7+$K21-1)*$F21)","v":""},"","","","","","","","","","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,IF($AK21=0,$W21,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1)*$F21)))","v":""},"",{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$V$7)*$F21)","v":""}]
[0.54018178024524388,0.47562668338653291,{"$f":"IF(Inventory!AH21=Inventory!$C$1032,0.5,1)*B22","v":0.47562668338653291},{"$f":"Inventory!C21","v":0},{"$f":"Inventory!E21","v":0},{"$f":"Inventory!W21","v":""},{"$f":"'Year 04'!AM22","v":""},{"$f":"IF($J22='Year 04'!$J22,'Year 04'!H22,$J22)","v":""},{"$f":"IF($J22='Year 04'!$J22,'Year 04'!I22,$J22)","v":""},{"$f":"'Year 04'!AN22","v":""},"",{"$f":"IF(E22 = 0, \"\", MATCH($E22,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!BA$7+$J22-1))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$W$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AB$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,1,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0)*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},"","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$B$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$F$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$O$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$BF$7+$K22-1))","v":""},{"$f":"IF(L22=\"\", \"\", VLOOKUP(X22,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,P22,IF($X22=1,IF(Z$9=$G22,(1-$M22),0),IF($X22=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,Q22,IF($X22=1,IF(AA$9=$G22,(1-$M22),0),IF($X22=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,R22,IF($X22=1,IF(AB$9=$G22,(1-$M22),0),IF($X22=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,S22,IF($X22=1,IF(AC$9=$G22,(1-$M22),0),IF($X22=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X22=3,1,IF($X22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AO$7+$J22-1),$J22))","v":""},"",{"$f":"IF(L22=\"\", \"\", IF($X22=0,$V22,IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$T$7+$X22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22)))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$CE$7+$K22-1)*$F22)","v":""},"","","","","","","","","","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,IF($AK22=0,$W22,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1)*$F22)))","v":""},"",{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$V$7)*$F22)","v":""}]
[0.72052174022233262,0.37738404655705127,{"$f":"IF(Inventory!AH22=Inventory!$C$1032,0.5,1)*B23","v":0.37738404655705127},{"$f":"Inventory!C22","v":0},{"$f":"Inventory!E22","v":0},{"$f":"Inventory!W22","v":""},{"$f":"'Year 04'!AM23","v":""},{"$f":"IF($J23='Year 04'!$J23,'Year 04'!H23,$J23)","v":""},{"$f":"IF($J23='Year 04'!$J23,'Year 04'!I23,$J23)","v":""},{"$f":"'Year 04'!AN23","v":""},"",{"$f":"IF(E23 = 0, \"\", MATCH($E23,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!BA$7+$J23-1))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$W$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AB$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,1,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0)*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},"","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$B$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$F$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$O$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$BF$7+$K23-1))","v":""},{"$f":"IF(L23=\"\", \"\", VLOOKUP(X23,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,P23,IF($X23=1,IF(Z$9=$G23,(1-$M23),0),IF($X23=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,Q23,IF($X23=1,IF(AA$9=$G23,(1-$M23),0),IF($X23=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,R23,IF($X23=1,IF(AB$9=$G23,(1-$M23),0),IF($X23=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,S23,IF($X23=1,IF(AC$9=$G23,(1-$M23),0),IF($X23=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X23=3,1,IF($X23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AO$7+$J23-1),$J23))","v":""},"",{"$f":"IF(L23=\"\", \"\", IF($X23=0,$V23,IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$T$7+$X23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23)))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$CE$7+$K23-1)*$F23)","v":""},"","","","","","","","","","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,IF($AK23=0,$W23,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1)*$F23)))","v":""},"",{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$V$7)*$F23)","v":""}]
[0.1947742068534617,4.1690258803233404E-2,{"$f":"IF(Inventory!AH23=Inventory!$C$1032,0.5,1)*B24","v":4.1690258803233404E-2},{"$f":"Inventory!C23","v":0},{"$f":"Inventory!E23","v":0},{"$f":"Inventory!W23","v":""},{"$f":"'Year 04'!AM24","v":""},{"$f":"IF($J24='Year 04'!$J24,'Year 04'!H24,$J24)","v":""},{"$f":"IF($J24='Year 04'!$J24,'Year 04'!I24,$J24)","v":""},{"$f":"'Year 04'!AN24","v":""},"",{"$f":"IF(E24 = 0, \"\", MATCH($E24,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!BA$7+$J24-1))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$W$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AB$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,1,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0)*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},"","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$B$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$F$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$O$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$BF$7+$K24-1))","v":""},{"$f":"IF(L24=\"\", \"\", VLOOKUP(X24,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,P24,IF($X24=1,IF(Z$9=$G24,(1-$M24),0),IF($X24=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,Q24,IF($X24=1,IF(AA$9=$G24,(1-$M24),0),IF($X24=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,R24,IF($X24=1,IF(AB$9=$G24,(1-$M24),0),IF($X24=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,S24,IF($X24=1,IF(AC$9=$G24,(1-$M24),0),IF($X24=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X24=3,1,IF($X24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AO$7+$J24-1),$J24))","v":""},"",{"$f":"IF(L24=\"\", \"\", IF($X24=0,$V24,IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$T$7+$X24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24)))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$CE$7+$K24-1)*$F24)","v":""},"","","","","","","","","","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,IF($AK24=0,$W24,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1)*$F24)))","v":""},"",{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$V$7)*$F24)","v":""}]
[2.0893072066374696E-4,6.0200121375926008E-2,{"$f":"IF(Inventory!AH24=Inventory!$C$1032,0.5,1)*B25","v":6.0200121375926008E-2},{"$f":"Inventory!C24","v":0},{"$f":"Inventory!E24","v":0},{"$f":"Inventory!W24","v":""},{"$f":"'Year 04'!AM25","v":""},{"$f":"IF($J25='Year 04'!$J25,'Year 04'!H25,$J25)","v":""},{"$f":"IF($J25='Year 04'!$J25,'Year 04'!I25,$J25)","v":""},{"$f":"'Year 04'!AN25","v":""},"",{"$f":"IF(E25 = 0, \"\", MATCH($E25,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!BA$7+$J25-1))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$W$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AB$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,1,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0)*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},"","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$B$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$F$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$O$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$BF$7+$K25-1))","v":""},{"$f":"IF(L25=\"\", \"\", VLOOKUP(X25,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,P25,IF($X25=1,IF(Z$9=$G25,(1-$M25),0),IF($X25=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,Q25,IF($X25=1,IF(AA$9=$G25,(1-$M25),0),IF($X25=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,R25,IF($X25=1,IF(AB$9=$G25,(1-$M25),0),IF($X25=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,S25,IF($X25=1,IF(AC$9=$G25,(1-$M25),0),IF($X25=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X25=3,1,IF($X25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AO$7+$J25-1),$J25))","v":""},"",{"$f":"IF(L25=\"\", \"\", IF($X25=0,$V25,IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$T$7+$X25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25)))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$CE$7+$K25-1)*$F25)","v":""},"","","","","","","","","","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,IF($AK25=0,$W25,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1)*$F25)))","v":""},"",{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$V$7)*$F25)","v":""}]
[0.97941142123496061,0.43808649263192945,{"$f":"IF(Inventory!AH25=Inventory!$C$1032,0.5,1)*B26","v":0.43808649263192945},{"$f":"Inventory!C25","v":0},{"$f":"Inventory!E25","v":0},{"$f":"Inventory!W25","v":""},{"$f":"'Year 04'!AM26","v":""},{"$f":"IF($J26='Year 04'!$J26,'Year 04'!H26,$J26)","v":""},{"$f":"IF($J26='Year 04'!$J26,'Year 04'!I26,$J26)","v":""},{"$f":"'Year 04'!AN26","v":""},"",{"$f":"IF(E26 = 0, \"\", MATCH($E26,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!BA$7+$J26-1))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$W$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AB$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,1,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0)*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},"","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$B$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$F$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$O$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$BF$7+$K26-1))","v":""},{"$f":"IF(L26=\"\", \"\", VLOOKUP(X26,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,P26,IF($X26=1,IF(Z$9=$G26,(1-$M26),0),IF($X26=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,Q26,IF($X26=1,IF(AA$9=$G26,(1-$M26),0),IF($X26=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,R26,IF($X26=1,IF(AB$9=$G26,(1-$M26),0),IF($X26=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,S26,IF($X26=1,IF(AC$9=$G26,(1-$M26),0),IF($X26=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X26=3,1,IF($X26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AO$7+$J26-1),$J26))","v":""},"",{"$f":"IF(L26=\"\", \"\", IF($X26=0,$V26,IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$T$7+$X26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26)))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$CE$7+$K26-1)*$F26)","v":""},"","","","","","","","","","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,IF($AK26=0,$W26,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1)*$F26)))","v":""},"",{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$V$7)*$F26)","v":""}]
[0.62931558482772954,0.27313338752415783,{"$f":"IF(Inventory!AH26=Inventory!$C$1032,0.5,1)*B27","v":0.27313338752415783},{"$f":"Inventory!C26","v":0},{"$f":"Inventory!E26","v":0},{"$f":"Inventory!W26","v":""},{"$f":"'Year 04'!AM27","v":""},{"$f":"IF($J27='Year 04'!$J27,'Year 04'!H27,$J27)","v":""},{"$f":"IF($J27='Year 04'!$J27,'Year 04'!I27,$J27)","v":""},{"$f":"'Year 04'!AN27","v":""},"",{"$f":"IF(E27 = 0, \"\", MATCH($E27,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!BA$7+$J27-1))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$W$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AB$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,1,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0)*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},"","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$B$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$F$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$O$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$BF$7+$K27-1))","v":""},{"$f":"IF(L27=\"\", \"\", VLOOKUP(X27,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,P27,IF($X27=1,IF(Z$9=$G27,(1-$M27),0),IF($X27=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,Q27,IF($X27=1,IF(AA$9=$G27,(1-$M27),0),IF($X27=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,R27,IF($X27=1,IF(AB$9=$G27,(1-$M27),0),IF($X27=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,S27,IF($X27=1,IF(AC$9=$G27,(1-$M27),0),IF($X27=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X27=3,1,IF($X27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AO$7+$J27-1),$J27))","v":""},"",{"$f":"IF(L27=\"\", \"\", IF($X27=0,$V27,IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$T$7+$X27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27)))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$CE$7+$K27-1)*$F27)","v":""},"","","","","","","","","","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,IF($AK27=0,$W27,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1)*$F27)))","v":""},"",{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$V$7)*$F27)","v":""}]
[1.0306568842893493E-2,0.37276441255070547,{"$f":"IF(Inventory!AH27=Inventory!$C$1032,0.5,1)*B28","v":0.37276441255070547},{"$f":"Inventory!C27","v":0},{"$f":"Inventory!E27","v":0},{"$f":"Inventory!W27","v":""},{"$f":"'Year 04'!AM28","v":""},{"$f":"IF($J28='Year 04'!$J28,'Year 04'!H28,$J28)","v":""},{"$f":"IF($J28='Year 04'!$J28,'Year 04'!I28,$J28)","v":""},{"$f":"'Year 04'!AN28","v":""},"",{"$f":"IF(E28 = 0, \"\", MATCH($E28,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!BA$7+$J28-1))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$W$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AB$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,1,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0)*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},"","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$B$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$F$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$O$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$BF$7+$K28-1))","v":""},{"$f":"IF(L28=\"\", \"\", VLOOKUP(X28,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,P28,IF($X28=1,IF(Z$9=$G28,(1-$M28),0),IF($X28=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,Q28,IF($X28=1,IF(AA$9=$G28,(1-$M28),0),IF($X28=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,R28,IF($X28=1,IF(AB$9=$G28,(1-$M28),0),IF($X28=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,S28,IF($X28=1,IF(AC$9=$G28,(1-$M28),0),IF($X28=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X28=3,1,IF($X28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AO$7+$J28-1),$J28))","v":""},"",{"$f":"IF(L28=\"\", \"\", IF($X28=0,$V28,IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$T$7+$X28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28)))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$CE$7+$K28-1)*$F28)","v":""},"","","","","","","","","","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,IF($AK28=0,$W28,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1)*$F28)))","v":""},"",{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$V$7)*$F28)","v":""}]
[0.90116979409194264,0.76292024437542461,{"$f":"IF(Inventory!AH28=Inventory!$C$1032,0.5,1)*B29","v":0.76292024437542461},{"$f":"Inventory!C28","v":0},{"$f":"Inventory!E28","v":0},{"$f":"Inventory!W28","v":""},{"$f":"'Year 04'!AM29","v":""},{"$f":"IF($J29='Year 04'!$J29,'Year 04'!H29,$J29)","v":""},{"$f":"IF($J29='Year 04'!$J29,'Year 04'!I29,$J29)","v":""},{"$f":"'Year 04'!AN29","v":""},"",{"$f":"IF(E29 = 0, \"\", MATCH($E29,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!BA$7+$J29-1))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$W$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AB$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,1,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0)*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},"","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$B$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$F$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$O$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$BF$7+$K29-1))","v":""},{"$f":"IF(L29=\"\", \"\", VLOOKUP(X29,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,P29,IF($X29=1,IF(Z$9=$G29,(1-$M29),0),IF($X29=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,Q29,IF($X29=1,IF(AA$9=$G29,(1-$M29),0),IF($X29=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,R29,IF($X29=1,IF(AB$9=$G29,(1-$M29),0),IF($X29=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,S29,IF($X29=1,IF(AC$9=$G29,(1-$M29),0),IF($X29=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X29=3,1,IF($X29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AO$7+$J29-1),$J29))","v":""},"",{"$f":"IF(L29=\"\", \"\", IF($X29=0,$V29,IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$T$7+$X29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29)))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$CE$7+$K29-1)*$F29)","v":""},"","","","","","","","","","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,IF($AK29=0,$W29,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1)*$F29)))","v":""},"",{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$V$7)*$F29)","v":""}]
[0.22943913845662578,0.29042962515248572,{"$f":"IF(Inventory!AH29=Inventory!$C$1032,0.5,1)*B30","v":0.29042962515248572},{"$f":"Inventory!C29","v":0},{"$f":"Inventory!E29","v":0},{"$f":"Inventory!W29","v":""},{"$f":"'Year 04'!AM30","v":""},{"$f":"IF($J30='Year 04'!$J30,'Year 04'!H30,$J30)","v":""},{"$f":"IF($J30='Year 04'!$J30,'Year 04'!I30,$J30)","v":""},{"$f":"'Year 04'!AN30","v":""},"",{"$f":"IF(E30 = 0, \"\", MATCH($E30,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!BA$7+$J30-1))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$W$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AB$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,1,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0)*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},"","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$B$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$F$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$O$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$BF$7+$K30-1))","v":""},{"$f":"IF(L30=\"\", \"\", VLOOKUP(X30,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,P30,IF($X30=1,IF(Z$9=$G30,(1-$M30),0),IF($X30=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,Q30,IF($X30=1,IF(AA$9=$G30,(1-$M30),0),IF($X30=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,R30,IF($X30=1,IF(AB$9=$G30,(1-$M30),0),IF($X30=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,S30,IF($X30=1,IF(AC$9=$G30,(1-$M30),0),IF($X30=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X30=3,1,IF($X30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AO$7+$J30-1),$J30))","v":""},"",{"$f":"IF(L30=\"\", \"\", IF($X30=0,$V30,IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$T$7+$X30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30)))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$CE$7+$K30-1)*$F30)","v":""},"","","","","","","","","","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,IF($AK30=0,$W30,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1)*$F30)))","v":""},"",{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$V$7)*$F30)","v":""}]
[0.63697227354287911,0.70021986427588756,{"$f":"IF(Inventory!AH30=Inventory!$C$1032,0.5,1)*B31","v":0.70021986427588756},{"$f":"Inventory!C30","v":0},{"$f":"Inventory!E30","v":0},{"$f":"Inventory!W30","v":""},{"$f":"'Year 04'!AM31","v":""},{"$f":"IF($J31='Year 04'!$J31,'Year 04'!H31,$J31)","v":""},{"$f":"IF($J31='Year 04'!$J31,'Year 04'!I31,$J31)","v":""},{"$f":"'Year 04'!AN31","v":""},"",{"$f":"IF(E31 = 0, \"\", MATCH($E31,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!BA$7+$J31-1))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$W$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AB$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,1,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0)*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},"","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$B$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$F$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$O$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$BF$7+$K31-1))","v":""},{"$f":"IF(L31=\"\", \"\", VLOOKUP(X31,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,P31,IF($X31=1,IF(Z$9=$G31,(1-$M31),0),IF($X31=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,Q31,IF($X31=1,IF(AA$9=$G31,(1-$M31),0),IF($X31=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,R31,IF($X31=1,IF(AB$9=$G31,(1-$M31),0),IF($X31=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,S31,IF($X31=1,IF(AC$9=$G31,(1-$M31),0),IF($X31=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X31=3,1,IF($X31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AO$7+$J31-1),$J31))","v":""},"",{"$f":"IF(L31=\"\", \"\", IF($X31=0,$V31,IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$T$7+$X31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31)))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$CE$7+$K31-1)*$F31)","v":""},"","","","","","","","","","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,IF($AK31=0,$W31,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1)*$F31)))","v":""},"",{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$V$7)*$F31)","v":""}]
[0.91339561775108602,0.31503927422355948,{"$f":"IF(Inventory!AH31=Inventory!$C$1032,0.5,1)*B32","v":0.31503927422355948},{"$f":"Inventory!C31","v":0},{"$f":"Inventory!E31","v":0},{"$f":"Inventory!W31","v":""},{"$f":"'Year 04'!AM32","v":""},{"$f":"IF($J32='Year 04'!$J32,'Year 04'!H32,$J32)","v":""},{"$f":"IF($J32='Year 04'!$J32,'Year 04'!I32,$J32)","v":""},{"$f":"'Year 04'!AN32","v":""},"",{"$f":"IF(E32 = 0, \"\", MATCH($E32,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!BA$7+$J32-1))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$W$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AB$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,1,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0)*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},"","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$B$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$F$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$O$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$BF$7+$K32-1))","v":""},{"$f":"IF(L32=\"\", \"\", VLOOKUP(X32,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,P32,IF($X32=1,IF(Z$9=$G32,(1-$M32),0),IF($X32=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,Q32,IF($X32=1,IF(AA$9=$G32,(1-$M32),0),IF($X32=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,R32,IF($X32=1,IF(AB$9=$G32,(1-$M32),0),IF($X32=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,S32,IF($X32=1,IF(AC$9=$G32,(1-$M32),0),IF($X32=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X32=3,1,IF($X32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AO$7+$J32-1),$J32))","v":""},"",{"$f":"IF(L32=\"\", \"\", IF($X32=0,$V32,IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$T$7+$X32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32)))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$CE$7+$K32-1)*$F32)","v":""},"","","","","","","","","","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,IF($AK32=0,$W32,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1)*$F32)))","v":""},"",{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$V$7)*$F32)","v":""}]
[0.62361955913504696,0.8452220645077938,{"$f":"IF(Inventory!AH32=Inventory!$C$1032,0.5,1)*B33","v":0.8452220645077938},{"$f":"Inventory!C32","v":0},{"$f":"Inventory!E32","v":0},{"$f":"Inventory!W32","v":""},{"$f":"'Year 04'!AM33","v":""},{"$f":"IF($J33='Year 04'!$J33,'Year 04'!H33,$J33)","v":""},{"$f":"IF($J33='Year 04'!$J33,'Year 04'!I33,$J33)","v":""},{"$f":"'Year 04'!AN33","v":""},"",{"$f":"IF(E33 = 0, \"\", MATCH($E33,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!BA$7+$J33-1))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$W$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AB$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,1,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0)*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},"","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$B$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$F$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$O$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$BF$7+$K33-1))","v":""},{"$f":"IF(L33=\"\", \"\", VLOOKUP(X33,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,P33,IF($X33=1,IF(Z$9=$G33,(1-$M33),0),IF($X33=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,Q33,IF($X33=1,IF(AA$9=$G33,(1-$M33),0),IF($X33=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,R33,IF($X33=1,IF(AB$9=$G33,(1-$M33),0),IF($X33=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,S33,IF($X33=1,IF(AC$9=$G33,(1-$M33),0),IF($X33=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X33=3,1,IF($X33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AO$7+$J33-1),$J33))","v":""},"",{"$f":"IF(L33=\"\", \"\", IF($X33=0,$V33,IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$T$7+$X33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33)))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$CE$7+$K33-1)*$F33)","v":""},"","","","","","","","","","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,IF($AK33=0,$W33,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1)*$F33)))","v":""},"",{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$V$7)*$F33)","v":""}]
[0.13861806036187951,0.76734358988347606,{"$f":"IF(Inventory!AH33=Inventory!$C$1032,0.5,1)*B34","v":0.76734358988347606},{"$f":"Inventory!C33","v":0},{"$f":"Inventory!E33","v":0},{"$f":"Inventory!W33","v":""},{"$f":"'Year 04'!AM34","v":""},{"$f":"IF($J34='Year 04'!$J34,'Year 04'!H34,$J34)","v":""},{"$f":"IF($J34='Year 04'!$J34,'Year 04'!I34,$J34)","v":""},{"$f":"'Year 04'!AN34","v":""},"",{"$f":"IF(E34 = 0, \"\", MATCH($E34,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!BA$7+$J34-1))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$W$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AB$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,1,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0)*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},"","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$B$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$F$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$O$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$BF$7+$K34-1))","v":""},{"$f":"IF(L34=\"\", \"\", VLOOKUP(X34,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,P34,IF($X34=1,IF(Z$9=$G34,(1-$M34),0),IF($X34=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,Q34,IF($X34=1,IF(AA$9=$G34,(1-$M34),0),IF($X34=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,R34,IF($X34=1,IF(AB$9=$G34,(1-$M34),0),IF($X34=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,S34,IF($X34=1,IF(AC$9=$G34,(1-$M34),0),IF($X34=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X34=3,1,IF($X34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AO$7+$J34-1),$J34))","v":""},"",{"$f":"IF(L34=\"\", \"\", IF($X34=0,$V34,IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$T$7+$X34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34)))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$CE$7+$K34-1)*$F34)","v":""},"","","","","","","","","","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,IF($AK34=0,$W34,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1)*$F34)))","v":""},"",{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$V$7)*$F34)","v":""}]
[0.85221316720239837,0.77252978890420343,{"$f":"IF(Inventory!AH34=Inventory!$C$1032,0.5,1)*B35","v":0.77252978890420343},{"$f":"Inventory!C34","v":0},{"$f":"Inventory!E34","v":0},{"$f":"Inventory!W34","v":""},{"$f":"'Year 04'!AM35","v":""},{"$f":"IF($J35='Year 04'!$J35,'Year 04'!H35,$J35)","v":""},{"$f":"IF($J35='Year 04'!$J35,'Year 04'!I35,$J35)","v":""},{"$f":"'Year 04'!AN35","v":""},"",{"$f":"IF(E35 = 0, \"\", MATCH($E35,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!BA$7+$J35-1))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$W$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AB$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,1,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0)*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},"","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$B$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$F$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$O$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$BF$7+$K35-1))","v":""},{"$f":"IF(L35=\"\", \"\", VLOOKUP(X35,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,P35,IF($X35=1,IF(Z$9=$G35,(1-$M35),0),IF($X35=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,Q35,IF($X35=1,IF(AA$9=$G35,(1-$M35),0),IF($X35=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,R35,IF($X35=1,IF(AB$9=$G35,(1-$M35),0),IF($X35=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,S35,IF($X35=1,IF(AC$9=$G35,(1-$M35),0),IF($X35=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X35=3,1,IF($X35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AO$7+$J35-1),$J35))","v":""},"",{"$f":"IF(L35=\"\", \"\", IF($X35=0,$V35,IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$T$7+$X35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35)))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$CE$7+$K35-1)*$F35)","v":""},"","","","","","","","","","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,IF($AK35=0,$W35,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1)*$F35)))","v":""},"",{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$V$7)*$F35)","v":""}]
[0.48546011809713485,0.53289311822240837,{"$f":"IF(Inventory!AH35=Inventory!$C$1032,0.5,1)*B36","v":0.53289311822240837},{"$f":"Inventory!C35","v":0},{"$f":"Inventory!E35","v":0},{"$f":"Inventory!W35","v":""},{"$f":"'Year 04'!AM36","v":""},{"$f":"IF($J36='Year 04'!$J36,'Year 04'!H36,$J36)","v":""},{"$f":"IF($J36='Year 04'!$J36,'Year 04'!I36,$J36)","v":""},{"$f":"'Year 04'!AN36","v":""},"",{"$f":"IF(E36 = 0, \"\", MATCH($E36,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!BA$7+$J36-1))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$W$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AB$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,1,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0)*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},"","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$B$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$F$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$O$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$BF$7+$K36-1))","v":""},{"$f":"IF(L36=\"\", \"\", VLOOKUP(X36,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,P36,IF($X36=1,IF(Z$9=$G36,(1-$M36),0),IF($X36=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,Q36,IF($X36=1,IF(AA$9=$G36,(1-$M36),0),IF($X36=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,R36,IF($X36=1,IF(AB$9=$G36,(1-$M36),0),IF($X36=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,S36,IF($X36=1,IF(AC$9=$G36,(1-$M36),0),IF($X36=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X36=3,1,IF($X36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AO$7+$J36-1),$J36))","v":""},"",{"$f":"IF(L36=\"\", \"\", IF($X36=0,$V36,IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$T$7+$X36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36)))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$CE$7+$K36-1)*$F36)","v":""},"","","","","","","","","","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,IF($AK36=0,$W36,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1)*$F36)))","v":""},"",{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$V$7)*$F36)","v":""}]
[0.25390465157847131,0.92919641879104953,{"$f":"IF(Inventory!AH36=Inventory!$C$1032,0.5,1)*B37","v":0.92919641879104953},{"$f":"Inventory!C36","v":0},{"$f":"Inventory!E36","v":0},{"$f":"Inventory!W36","v":""},{"$f":"'Year 04'!AM37","v":""},{"$f":"IF($J37='Year 04'!$J37,'Year 04'!H37,$J37)","v":""},{"$f":"IF($J37='Year 04'!$J37,'Year 04'!I37,$J37)","v":""},{"$f":"'Year 04'!AN37","v":""},"",{"$f":"IF(E37 = 0, \"\", MATCH($E37,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!BA$7+$J37-1))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$W$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AB$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,1,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0)*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},"","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$B$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$F$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$O$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$BF$7+$K37-1))","v":""},{"$f":"IF(L37=\"\", \"\", VLOOKUP(X37,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,P37,IF($X37=1,IF(Z$9=$G37,(1-$M37),0),IF($X37=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,Q37,IF($X37=1,IF(AA$9=$G37,(1-$M37),0),IF($X37=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,R37,IF($X37=1,IF(AB$9=$G37,(1-$M37),0),IF($X37=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,S37,IF($X37=1,IF(AC$9=$G37,(1-$M37),0),IF($X37=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X37=3,1,IF($X37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AO$7+$J37-1),$J37))","v":""},"",{"$f":"IF(L37=\"\", \"\", IF($X37=0,$V37,IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$T$7+$X37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37)))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$CE$7+$K37-1)*$F37)","v":""},"","","","","","","","","","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,IF($AK37=0,$W37,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1)*$F37)))","v":""},"",{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$V$7)*$F37)","v":""}]
[0.98760965999759442,0.43139716153201002,{"$f":"IF(Inventory!AH37=Inventory!$C$1032,0.5,1)*B38","v":0.43139716153201002},{"$f":"Inventory!C37","v":0},{"$f":"Inventory!E37","v":0},{"$f":"Inventory!W37","v":""},{"$f":"'Year 04'!AM38","v":""},{"$f":"IF($J38='Year 04'!$J38,'Year 04'!H38,$J38)","v":""},{"$f":"IF($J38='Year 04'!$J38,'Year 04'!I38,$J38)","v":""},{"$f":"'Year 04'!AN38","v":""},"",{"$f":"IF(E38 = 0, \"\", MATCH($E38,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!BA$7+$J38-1))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$W$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AB$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,1,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0)*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},"","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$B$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$F$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$O$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$BF$7+$K38-1))","v":""},{"$f":"IF(L38=\"\", \"\", VLOOKUP(X38,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,P38,IF($X38=1,IF(Z$9=$G38,(1-$M38),0),IF($X38=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,Q38,IF($X38=1,IF(AA$9=$G38,(1-$M38),0),IF($X38=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,R38,IF($X38=1,IF(AB$9=$G38,(1-$M38),0),IF($X38=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,S38,IF($X38=1,IF(AC$9=$G38,(1-$M38),0),IF($X38=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X38=3,1,IF($X38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AO$7+$J38-1),$J38))","v":""},"",{"$f":"IF(L38=\"\", \"\", IF($X38=0,$V38,IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$T$7+$X38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38)))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$CE$7+$K38-1)*$F38)","v":""},"","","","","","","","","","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,IF($AK38=0,$W38,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1)*$F38)))","v":""},"",{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$V$7)*$F38)","v":""}]
[0.78059461286115039,0.48924056211400646,{"$f":"IF(Inventory!AH38=Inventory!$C$1032,0.5,1)*B39","v":0.48924056211400646},{"$f":"Inventory!C38","v":0},{"$f":"Inventory!E38","v":0},{"$f":"Inventory!W38","v":""},{"$f":"'Year 04'!AM39","v":""},{"$f":"IF($J39='Year 04'!$J39,'Year 04'!H39,$J39)","v":""},{"$f":"IF($J39='Year 04'!$J39,'Year 04'!I39,$J39)","v":""},{"$f":"'Year 04'!AN39","v":""},"",{"$f":"IF(E39 = 0, \"\", MATCH($E39,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!BA$7+$J39-1))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$W$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AB$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,1,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0)*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},"","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$B$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$F$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$O$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$BF$7+$K39-1))","v":""},{"$f":"IF(L39=\"\", \"\", VLOOKUP(X39,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,P39,IF($X39=1,IF(Z$9=$G39,(1-$M39),0),IF($X39=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,Q39,IF($X39=1,IF(AA$9=$G39,(1-$M39),0),IF($X39=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,R39,IF($X39=1,IF(AB$9=$G39,(1-$M39),0),IF($X39=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,S39,IF($X39=1,IF(AC$9=$G39,(1-$M39),0),IF($X39=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X39=3,1,IF($X39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AO$7+$J39-1),$J39))","v":""},"",{"$f":"IF(L39=\"\", \"\", IF($X39=0,$V39,IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$T$7+$X39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39)))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$CE$7+$K39-1)*$F39)","v":""},"","","","","","","","","","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,IF($AK39=0,$W39,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1)*$F39)))","v":""},"",{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$V$7)*$F39)","v":""}]
[0.89708682807243623,0.72141293765229619,{"$f":"IF(Inventory!AH39=Inventory!$C$1032,0.5,1)*B40","v":0.72141293765229619},{"$f":"Inventory!C39","v":0},{"$f":"Inventory!E39","v":0},{"$f":"Inventory!W39","v":""},{"$f":"'Year 04'!AM40","v":""},{"$f":"IF($J40='Year 04'!$J40,'Year 04'!H40,$J40)","v":""},{"$f":"IF($J40='Year 04'!$J40,'Year 04'!I40,$J40)","v":""},{"$f":"'Year 04'!AN40","v":""},"",{"$f":"IF(E40 = 0, \"\", MATCH($E40,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!BA$7+$J40-1))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$W$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AB$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,1,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0)*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},"","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$B$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$F$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$O$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$BF$7+$K40-1))","v":""},{"$f":"IF(L40=\"\", \"\", VLOOKUP(X40,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,P40,IF($X40=1,IF(Z$9=$G40,(1-$M40),0),IF($X40=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,Q40,IF($X40=1,IF(AA$9=$G40,(1-$M40),0),IF($X40=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,R40,IF($X40=1,IF(AB$9=$G40,(1-$M40),0),IF($X40=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,S40,IF($X40=1,IF(AC$9=$G40,(1-$M40),0),IF($X40=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X40=3,1,IF($X40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AO$7+$J40-1),$J40))","v":""},"",{"$f":"IF(L40=\"\", \"\", IF($X40=0,$V40,IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$T$7+$X40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40)))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$CE$7+$K40-1)*$F40)","v":""},"","","","","","","","","","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,IF($AK40=0,$W40,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1)*$F40)))","v":""},"",{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$V$7)*$F40)","v":""}]
[0.46854700300046814,0.77128040233718054,{"$f":"IF(Inventory!AH40=Inventory!$C$1032,0.5,1)*B41","v":0.77128040233718054},{"$f":"Inventory!C40","v":0},{"$f":"Inventory!E40","v":0},{"$f":"Inventory!W40","v":""},{"$f":"'Year 04'!AM41","v":""},{"$f":"IF($J41='Year 04'!$J41,'Year 04'!H41,$J41)","v":""},{"$f":"IF($J41='Year 04'!$J41,'Year 04'!I41,$J41)","v":""},{"$f":"'Year 04'!AN41","v":""},"",{"$f":"IF(E41 = 0, \"\", MATCH($E41,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!BA$7+$J41-1))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$W$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AB$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,1,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0)*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},"","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$B$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$F$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$O$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$BF$7+$K41-1))","v":""},{"$f":"IF(L41=\"\", \"\", VLOOKUP(X41,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,P41,IF($X41=1,IF(Z$9=$G41,(1-$M41),0),IF($X41=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,Q41,IF($X41=1,IF(AA$9=$G41,(1-$M41),0),IF($X41=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,R41,IF($X41=1,IF(AB$9=$G41,(1-$M41),0),IF($X41=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,S41,IF($X41=1,IF(AC$9=$G41,(1-$M41),0),IF($X41=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X41=3,1,IF($X41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AO$7+$J41-1),$J41))","v":""},"",{"$f":"IF(L41=\"\", \"\", IF($X41=0,$V41,IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$T$7+$X41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41)))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$CE$7+$K41-1)*$F41)","v":""},"","","","","","","","","","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,IF($AK41=0,$W41,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1)*$F41)))","v":""},"",{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$V$7)*$F41)","v":""}]
[0.94034809117017537,2.9993783515866235E-2,{"$f":"IF(Inventory!AH41=Inventory!$C$1032,0.5,1)*B42","v":2.9993783515866235E-2},{"$f":"Inventory!C41","v":0},{"$f":"Inventory!E41","v":0},{"$f":"Inventory!W41","v":""},{"$f":"'Year 04'!AM42","v":""},{"$f":"IF($J42='Year 04'!$J42,'Year 04'!H42,$J42)","v":""},{"$f":"IF($J42='Year 04'!$J42,'Year 04'!I42,$J42)","v":""},{"$f":"'Year 04'!AN42","v":""},"",{"$f":"IF(E42 = 0, \"\", MATCH($E42,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!BA$7+$J42-1))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$W$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AB$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,1,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0)*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},"","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$B$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$F$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$O$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$BF$7+$K42-1))","v":""},{"$f":"IF(L42=\"\", \"\", VLOOKUP(X42,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,P42,IF($X42=1,IF(Z$9=$G42,(1-$M42),0),IF($X42=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,Q42,IF($X42=1,IF(AA$9=$G42,(1-$M42),0),IF($X42=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,R42,IF($X42=1,IF(AB$9=$G42,(1-$M42),0),IF($X42=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,S42,IF($X42=1,IF(AC$9=$G42,(1-$M42),0),IF($X42=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X42=3,1,IF($X42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AO$7+$J42-1),$J42))","v":""},"",{"$f":"IF(L42=\"\", \"\", IF($X42=0,$V42,IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$T$7+$X42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42)))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$CE$7+$K42-1)*$F42)","v":""},"","","","","","","","","","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,IF($AK42=0,$W42,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1)*$F42)))","v":""},"",{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$V$7)*$F42)","v":""}]
[0.48138592557804138,0.8447524234685112,{"$f":"IF(Inventory!AH42=Inventory!$C$1032,0.5,1)*B43","v":0.8447524234685112},{"$f":"Inventory!C42","v":0},{"$f":"Inventory!E42","v":0},{"$f":"Inventory!W42","v":""},{"$f":"'Year 04'!AM43","v":""},{"$f":"IF($J43='Year 04'!$J43,'Year 04'!H43,$J43)","v":""},{"$f":"IF($J43='Year 04'!$J43,'Year 04'!I43,$J43)","v":""},{"$f":"'Year 04'!AN43","v":""},"",{"$f":"IF(E43 = 0, \"\", MATCH($E43,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!BA$7+$J43-1))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$W$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AB$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,1,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0)*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},"","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$B$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$F$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$O$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$BF$7+$K43-1))","v":""},{"$f":"IF(L43=\"\", \"\", VLOOKUP(X43,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,P43,IF($X43=1,IF(Z$9=$G43,(1-$M43),0),IF($X43=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,Q43,IF($X43=1,IF(AA$9=$G43,(1-$M43),0),IF($X43=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,R43,IF($X43=1,IF(AB$9=$G43,(1-$M43),0),IF($X43=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,S43,IF($X43=1,IF(AC$9=$G43,(1-$M43),0),IF($X43=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X43=3,1,IF($X43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AO$7+$J43-1),$J43))","v":""},"",{"$f":"IF(L43=\"\", \"\", IF($X43=0,$V43,IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$T$7+$X43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43)))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$CE$7+$K43-1)*$F43)","v":""},"","","","","","","","","","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,IF($AK43=0,$W43,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1)*$F43)))","v":""},"",{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$V$7)*$F43)","v":""}]
[0.90488773839262482,0.91901446822747979,{"$f":"IF(Inventory!AH43=Inventory!$C$1032,0.5,1)*B44","v":0.91901446822747979},{"$f":"Inventory!C43","v":0},{"$f":"Inventory!E43","v":0},{"$f":"Inventory!W43","v":""},{"$f":"'Year 04'!AM44","v":""},{"$f":"IF($J44='Year 04'!$J44,'Year 04'!H44,$J44)","v":""},{"$f":"IF($J44='Year 04'!$J44,'Year 04'!I44,$J44)","v":""},{"$f":"'Year 04'!AN44","v":""},"",{"$f":"IF(E44 = 0, \"\", MATCH($E44,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!BA$7+$J44-1))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$W$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AB$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,1,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0)*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},"","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$B$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$F$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$O$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$BF$7+$K44-1))","v":""},{"$f":"IF(L44=\"\", \"\", VLOOKUP(X44,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,P44,IF($X44=1,IF(Z$9=$G44,(1-$M44),0),IF($X44=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,Q44,IF($X44=1,IF(AA$9=$G44,(1-$M44),0),IF($X44=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,R44,IF($X44=1,IF(AB$9=$G44,(1-$M44),0),IF($X44=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,S44,IF($X44=1,IF(AC$9=$G44,(1-$M44),0),IF($X44=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X44=3,1,IF($X44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AO$7+$J44-1),$J44))","v":""},"",{"$f":"IF(L44=\"\", \"\", IF($X44=0,$V44,IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$T$7+$X44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44)))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$CE$7+$K44-1)*$F44)","v":""},"","","","","","","","","","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,IF($AK44=0,$W44,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1)*$F44)))","v":""},"",{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$V$7)*$F44)","v":""}]
[6.7894904249750643E-2,0.10208982680708112,{"$f":"IF(Inventory!AH44=Inventory!$C$1032,0.5,1)*B45","v":0.10208982680708112},{"$f":"Inventory!C44","v":0},{"$f":"Inventory!E44","v":0},{"$f":"Inventory!W44","v":""},{"$f":"'Year 04'!AM45","v":""},{"$f":"IF($J45='Year 04'!$J45,'Year 04'!H45,$J45)","v":""},{"$f":"IF($J45='Year 04'!$J45,'Year 04'!I45,$J45)","v":""},{"$f":"'Year 04'!AN45","v":""},"",{"$f":"IF(E45 = 0, \"\", MATCH($E45,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!BA$7+$J45-1))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$W$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AB$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,1,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0)*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},"","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$B$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$F$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$O$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$BF$7+$K45-1))","v":""},{"$f":"IF(L45=\"\", \"\", VLOOKUP(X45,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,P45,IF($X45=1,IF(Z$9=$G45,(1-$M45),0),IF($X45=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,Q45,IF($X45=1,IF(AA$9=$G45,(1-$M45),0),IF($X45=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,R45,IF($X45=1,IF(AB$9=$G45,(1-$M45),0),IF($X45=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,S45,IF($X45=1,IF(AC$9=$G45,(1-$M45),0),IF($X45=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X45=3,1,IF($X45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AO$7+$J45-1),$J45))","v":""},"",{"$f":"IF(L45=\"\", \"\", IF($X45=0,$V45,IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$T$7+$X45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45)))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$CE$7+$K45-1)*$F45)","v":""},"","","","","","","","","","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,IF($AK45=0,$W45,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1)*$F45)))","v":""},"",{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$V$7)*$F45)","v":""}]
[0.9940000887547058,4.5921678817934408E-2,{"$f":"IF(Inventory!AH45=Inventory!$C$1032,0.5,1)*B46","v":4.5921678817934408E-2},{"$f":"Inventory!C45","v":0},{"$f":"Inventory!E45","v":0},{"$f":"Inventory!W45","v":""},{"$f":"'Year 04'!AM46","v":""},{"$f":"IF($J46='Year 04'!$J46,'Year 04'!H46,$J46)","v":""},{"$f":"IF($J46='Year 04'!$J46,'Year 04'!I46,$J46)","v":""},{"$f":"'Year 04'!AN46","v":""},"",{"$f":"IF(E46 = 0, \"\", MATCH($E46,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!BA$7+$J46-1))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$W$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AB$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,1,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0)*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},"","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$B$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$F$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$O$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$BF$7+$K46-1))","v":""},{"$f":"IF(L46=\"\", \"\", VLOOKUP(X46,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,P46,IF($X46=1,IF(Z$9=$G46,(1-$M46),0),IF($X46=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,Q46,IF($X46=1,IF(AA$9=$G46,(1-$M46),0),IF($X46=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,R46,IF($X46=1,IF(AB$9=$G46,(1-$M46),0),IF($X46=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,S46,IF($X46=1,IF(AC$9=$G46,(1-$M46),0),IF($X46=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X46=3,1,IF($X46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AO$7+$J46-1),$J46))","v":""},"",{"$f":"IF(L46=\"\", \"\", IF($X46=0,$V46,IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$T$7+$X46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46)))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$CE$7+$K46-1)*$F46)","v":""},"","","","","","","","","","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,IF($AK46=0,$W46,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1)*$F46)))","v":""},"",{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$V$7)*$F46)","v":""}]
[0.50722579289518532,0.34724159344066441,{"$f":"IF(Inventory!AH46=Inventory!$C$1032,0.5,1)*B47","v":0.34724159344066441},{"$f":"Inventory!C46","v":0},{"$f":"Inventory!E46","v":0},{"$f":"Inventory!W46","v":""},{"$f":"'Year 04'!AM47","v":""},{"$f":"IF($J47='Year 04'!$J47,'Year 04'!H47,$J47)","v":""},{"$f":"IF($J47='Year 04'!$J47,'Year 04'!I47,$J47)","v":""},{"$f":"'Year 04'!AN47","v":""},"",{"$f":"IF(E47 = 0, \"\", MATCH($E47,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!BA$7+$J47-1))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$W$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AB$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,1,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0)*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},"","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$B$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$F$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$O$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$BF$7+$K47-1))","v":""},{"$f":"IF(L47=\"\", \"\", VLOOKUP(X47,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,P47,IF($X47=1,IF(Z$9=$G47,(1-$M47),0),IF($X47=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,Q47,IF($X47=1,IF(AA$9=$G47,(1-$M47),0),IF($X47=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,R47,IF($X47=1,IF(AB$9=$G47,(1-$M47),0),IF($X47=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,S47,IF($X47=1,IF(AC$9=$G47,(1-$M47),0),IF($X47=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X47=3,1,IF($X47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AO$7+$J47-1),$J47))","v":""},"",{"$f":"IF(L47=\"\", \"\", IF($X47=0,$V47,IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$T$7+$X47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47)))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$CE$7+$K47-1)*$F47)","v":""},"","","","","","","","","","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,IF($AK47=0,$W47,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1)*$F47)))","v":""},"",{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$V$7)*$F47)","v":""}]
[0.9975248322275454,0.76210327924108656,{"$f":"IF(Inventory!AH47=Inventory!$C$1032,0.5,1)*B48","v":0.76210327924108656},{"$f":"Inventory!C47","v":0},{"$f":"Inventory!E47","v":0},{"$f":"Inventory!W47","v":""},{"$f":"'Year 04'!AM48","v":""},{"$f":"IF($J48='Year 04'!$J48,'Year 04'!H48,$J48)","v":""},{"$f":"IF($J48='Year 04'!$J48,'Year 04'!I48,$J48)","v":""},{"$f":"'Year 04'!AN48","v":""},"",{"$f":"IF(E48 = 0, \"\", MATCH($E48,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!BA$7+$J48-1))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$W$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AB$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,1,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0)*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},"","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$B$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$F$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$O$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$BF$7+$K48-1))","v":""},{"$f":"IF(L48=\"\", \"\", VLOOKUP(X48,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,P48,IF($X48=1,IF(Z$9=$G48,(1-$M48),0),IF($X48=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,Q48,IF($X48=1,IF(AA$9=$G48,(1-$M48),0),IF($X48=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,R48,IF($X48=1,IF(AB$9=$G48,(1-$M48),0),IF($X48=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,S48,IF($X48=1,IF(AC$9=$G48,(1-$M48),0),IF($X48=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X48=3,1,IF($X48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AO$7+$J48-1),$J48))","v":""},"",{"$f":"IF(L48=\"\", \"\", IF($X48=0,$V48,IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$T$7+$X48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48)))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$CE$7+$K48-1)*$F48)","v":""},"","","","","","","","","","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,IF($AK48=0,$W48,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1)*$F48)))","v":""},"",{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$V$7)*$F48)","v":""}]
[0.41492906726614831,0.60279395716214601,{"$f":"IF(Inventory!AH48=Inventory!$C$1032,0.5,1)*B49","v":0.60279395716214601},{"$f":"Inventory!C48","v":0},{"$f":"Inventory!E48","v":0},{"$f":"Inventory!W48","v":""},{"$f":"'Year 04'!AM49","v":""},{"$f":"IF($J49='Year 04'!$J49,'Year 04'!H49,$J49)","v":""},{"$f":"IF($J49='Year 04'!$J49,'Year 04'!I49,$J49)","v":""},{"$f":"'Year 04'!AN49","v":""},"",{"$f":"IF(E49 = 0, \"\", MATCH($E49,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!BA$7+$J49-1))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$W$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AB$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,1,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0)*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},"","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$B$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$F$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$O$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$BF$7+$K49-1))","v":""},{"$f":"IF(L49=\"\", \"\", VLOOKUP(X49,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,P49,IF($X49=1,IF(Z$9=$G49,(1-$M49),0),IF($X49=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,Q49,IF($X49=1,IF(AA$9=$G49,(1-$M49),0),IF($X49=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,R49,IF($X49=1,IF(AB$9=$G49,(1-$M49),0),IF($X49=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,S49,IF($X49=1,IF(AC$9=$G49,(1-$M49),0),IF($X49=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X49=3,1,IF($X49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AO$7+$J49-1),$J49))","v":""},"",{"$f":"IF(L49=\"\", \"\", IF($X49=0,$V49,IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$T$7+$X49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49)))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$CE$7+$K49-1)*$F49)","v":""},"","","","","","","","","","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,IF($AK49=0,$W49,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1)*$F49)))","v":""},"",{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$V$7)*$F49)","v":""}]
[0.49740992683287155,0.41960206188339411,{"$f":"IF(Inventory!AH49=Inventory!$C$1032,0.5,1)*B50","v":0.41960206188339411},{"$f":"Inventory!C49","v":0},{"$f":"Inventory!E49","v":0},{"$f":"Inventory!W49","v":""},{"$f":"'Year 04'!AM50","v":""},{"$f":"IF($J50='Year 04'!$J50,'Year 04'!H50,$J50)","v":""},{"$f":"IF($J50='Year 04'!$J50,'Year 04'!I50,$J50)","v":""},{"$f":"'Year 04'!AN50","v":""},"",{"$f":"IF(E50 = 0, \"\", MATCH($E50,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!BA$7+$J50-1))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$W$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AB$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,1,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0)*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},"","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$B$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$F$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$O$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$BF$7+$K50-1))","v":""},{"$f":"IF(L50=\"\", \"\", VLOOKUP(X50,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,P50,IF($X50=1,IF(Z$9=$G50,(1-$M50),0),IF($X50=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,Q50,IF($X50=1,IF(AA$9=$G50,(1-$M50),0),IF($X50=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,R50,IF($X50=1,IF(AB$9=$G50,(1-$M50),0),IF($X50=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,S50,IF($X50=1,IF(AC$9=$G50,(1-$M50),0),IF($X50=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X50=3,1,IF($X50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AO$7+$J50-1),$J50))","v":""},"",{"$f":"IF(L50=\"\", \"\", IF($X50=0,$V50,IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$T$7+$X50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50)))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$CE$7+$K50-1)*$F50)","v":""},"","","","","","","","","","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,IF($AK50=0,$W50,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1)*$F50)))","v":""},"",{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$V$7)*$F50)","v":""}]
[0.45161436216153783,9.6745254824419646E-2,{"$f":"IF(Inventory!AH50=Inventory!$C$1032,0.5,1)*B51","v":9.6745254824419646E-2},{"$f":"Inventory!C50","v":0},{"$f":"Inventory!E50","v":0},{"$f":"Inventory!W50","v":""},{"$f":"'Year 04'!AM51","v":""},{"$f":"IF($J51='Year 04'!$J51,'Year 04'!H51,$J51)","v":""},{"$f":"IF($J51='Year 04'!$J51,'Year 04'!I51,$J51)","v":""},{"$f":"'Year 04'!AN51","v":""},"",{"$f":"IF(E51 = 0, \"\", MATCH($E51,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!BA$7+$J51-1))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$W$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AB$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,1,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0)*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},"","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$B$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$F$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$O$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$BF$7+$K51-1))","v":""},{"$f":"IF(L51=\"\", \"\", VLOOKUP(X51,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,P51,IF($X51=1,IF(Z$9=$G51,(1-$M51),0),IF($X51=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,Q51,IF($X51=1,IF(AA$9=$G51,(1-$M51),0),IF($X51=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,R51,IF($X51=1,IF(AB$9=$G51,(1-$M51),0),IF($X51=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,S51,IF($X51=1,IF(AC$9=$G51,(1-$M51),0),IF($X51=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X51=3,1,IF($X51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AO$7+$J51-1),$J51))","v":""},"",{"$f":"IF(L51=\"\", \"\", IF($X51=0,$V51,IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$T$7+$X51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51)))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$CE$7+$K51-1)*$F51)","v":""},"","","","","","","","","","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,IF($AK51=0,$W51,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1)*$F51)))","v":""},"",{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$V$7)*$F51)","v":""}]
[8.7295351418456346E-2,0.49387206075648438,{"$f":"IF(Inventory!AH51=Inventory!$C$1032,0.5,1)*B52","v":0.49387206075648438},{"$f":"Inventory!C51","v":0},{"$f":"Inventory!E51","v":0},{"$f":"Inventory!W51","v":""},{"$f":"'Year 04'!AM52","v":""},{"$f":"IF($J52='Year 04'!$J52,'Year 04'!H52,$J52)","v":""},{"$f":"IF($J52='Year 04'!$J52,'Year 04'!I52,$J52)","v":""},{"$f":"'Year 04'!AN52","v":""},"",{"$f":"IF(E52 = 0, \"\", MATCH($E52,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!BA$7+$J52-1))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$W$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AB$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,1,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0)*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},"","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$B$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$F$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$O$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$BF$7+$K52-1))","v":""},{"$f":"IF(L52=\"\", \"\", VLOOKUP(X52,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,P52,IF($X52=1,IF(Z$9=$G52,(1-$M52),0),IF($X52=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,Q52,IF($X52=1,IF(AA$9=$G52,(1-$M52),0),IF($X52=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,R52,IF($X52=1,IF(AB$9=$G52,(1-$M52),0),IF($X52=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,S52,IF($X52=1,IF(AC$9=$G52,(1-$M52),0),IF($X52=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X52=3,1,IF($X52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AO$7+$J52-1),$J52))","v":""},"",{"$f":"IF(L52=\"\", \"\", IF($X52=0,$V52,IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$T$7+$X52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52)))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$CE$7+$K52-1)*$F52)","v":""},"","","","","","","","","","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,IF($AK52=0,$W52,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1)*$F52)))","v":""},"",{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$V$7)*$F52)","v":""}]
[0.836938307847371,0.93966093497712133,{"$f":"IF(Inventory!AH52=Inventory!$C$1032,0.5,1)*B53","v":0.93966093497712133},{"$f":"Inventory!C52","v":0},{"$f":"Inventory!E52","v":0},{"$f":"Inventory!W52","v":""},{"$f":"'Year 04'!AM53","v":""},{"$f":"IF($J53='Year 04'!$J53,'Year 04'!H53,$J53)","v":""},{"$f":"IF($J53='Year 04'!$J53,'Year 04'!I53,$J53)","v":""},{"$f":"'Year 04'!AN53","v":""},"",{"$f":"IF(E53 = 0, \"\", MATCH($E53,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!BA$7+$J53-1))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$W$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AB$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,1,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0)*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},"","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$B$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$F$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$O$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$BF$7+$K53-1))","v":""},{"$f":"IF(L53=\"\", \"\", VLOOKUP(X53,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,P53,IF($X53=1,IF(Z$9=$G53,(1-$M53),0),IF($X53=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,Q53,IF($X53=1,IF(AA$9=$G53,(1-$M53),0),IF($X53=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,R53,IF($X53=1,IF(AB$9=$G53,(1-$M53),0),IF($X53=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,S53,IF($X53=1,IF(AC$9=$G53,(1-$M53),0),IF($X53=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X53=3,1,IF($X53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AO$7+$J53-1),$J53))","v":""},"",{"$f":"IF(L53=\"\", \"\", IF($X53=0,$V53,IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$T$7+$X53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53)))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$CE$7+$K53-1)*$F53)","v":""},"","","","","","","","","","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,IF($AK53=0,$W53,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1)*$F53)))","v":""},"",{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$V$7)*$F53)","v":""}]
[0.15258753363136535,9.7743949002686459E-2,{"$f":"IF(Inventory!AH53=Inventory!$C$1032,0.5,1)*B54","v":9.7743949002686459E-2},{"$f":"Inventory!C53","v":0},{"$f":"Inventory!E53","v":0},{"$f":"Inventory!W53","v":""},{"$f":"'Year 04'!AM54","v":""},{"$f":"IF($J54='Year 04'!$J54,'Year 04'!H54,$J54)","v":""},{"$f":"IF($J54='Year 04'!$J54,'Year 04'!I54,$J54)","v":""},{"$f":"'Year 04'!AN54","v":""},"",{"$f":"IF(E54 = 0, \"\", MATCH($E54,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!BA$7+$J54-1))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$W$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AB$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,1,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0)*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},"","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$B$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$F$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$O$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$BF$7+$K54-1))","v":""},{"$f":"IF(L54=\"\", \"\", VLOOKUP(X54,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,P54,IF($X54=1,IF(Z$9=$G54,(1-$M54),0),IF($X54=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,Q54,IF($X54=1,IF(AA$9=$G54,(1-$M54),0),IF($X54=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,R54,IF($X54=1,IF(AB$9=$G54,(1-$M54),0),IF($X54=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,S54,IF($X54=1,IF(AC$9=$G54,(1-$M54),0),IF($X54=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X54=3,1,IF($X54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AO$7+$J54-1),$J54))","v":""},"",{"$f":"IF(L54=\"\", \"\", IF($X54=0,$V54,IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$T$7+$X54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54)))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$CE$7+$K54-1)*$F54)","v":""},"","","","","","","","","","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,IF($AK54=0,$W54,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1)*$F54)))","v":""},"",{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$V$7)*$F54)","v":""}]
[0.86567161056489039,0.64906398456891445,{"$f":"IF(Inventory!AH54=Inventory!$C$1032,0.5,1)*B55","v":0.64906398456891445},{"$f":"Inventory!C54","v":0},{"$f":"Inventory!E54","v":0},{"$f":"Inventory!W54","v":""},{"$f":"'Year 04'!AM55","v":""},{"$f":"IF($J55='Year 04'!$J55,'Year 04'!H55,$J55)","v":""},{"$f":"IF($J55='Year 04'!$J55,'Year 04'!I55,$J55)","v":""},{"$f":"'Year 04'!AN55","v":""},"",{"$f":"IF(E55 = 0, \"\", MATCH($E55,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!BA$7+$J55-1))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$W$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AB$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,1,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0)*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},"","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$B$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$F$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$O$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$BF$7+$K55-1))","v":""},{"$f":"IF(L55=\"\", \"\", VLOOKUP(X55,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,P55,IF($X55=1,IF(Z$9=$G55,(1-$M55),0),IF($X55=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,Q55,IF($X55=1,IF(AA$9=$G55,(1-$M55),0),IF($X55=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,R55,IF($X55=1,IF(AB$9=$G55,(1-$M55),0),IF($X55=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,S55,IF($X55=1,IF(AC$9=$G55,(1-$M55),0),IF($X55=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X55=3,1,IF($X55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AO$7+$J55-1),$J55))","v":""},"",{"$f":"IF(L55=\"\", \"\", IF($X55=0,$V55,IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$T$7+$X55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55)))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$CE$7+$K55-1)*$F55)","v":""},"","","","","","","","","","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,IF($AK55=0,$W55,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1)*$F55)))","v":""},"",{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$V$7)*$F55)","v":""}]
[0.30053293514323798,0.13386979571518565,{"$f":"IF(Inventory!AH55=Inventory!$C$1032,0.5,1)*B56","v":0.13386979571518565},{"$f":"Inventory!C55","v":0},{"$f":"Inventory!E55","v":0},{"$f":"Inventory!W55","v":""},{"$f":"'Year 04'!AM56","v":""},{"$f":"IF($J56='Year 04'!$J56,'Year 04'!H56,$J56)","v":""},{"$f":"IF($J56='Year 04'!$J56,'Year 04'!I56,$J56)","v":""},{"$f":"'Year 04'!AN56","v":""},"",{"$f":"IF(E56 = 0, \"\", MATCH($E56,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!BA$7+$J56-1))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$W$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AB$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,1,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0)*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},"","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$B$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$F$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$O$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$BF$7+$K56-1))","v":""},{"$f":"IF(L56=\"\", \"\", VLOOKUP(X56,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,P56,IF($X56=1,IF(Z$9=$G56,(1-$M56),0),IF($X56=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,Q56,IF($X56=1,IF(AA$9=$G56,(1-$M56),0),IF($X56=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,R56,IF($X56=1,IF(AB$9=$G56,(1-$M56),0),IF($X56=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,S56,IF($X56=1,IF(AC$9=$G56,(1-$M56),0),IF($X56=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X56=3,1,IF($X56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AO$7+$J56-1),$J56))","v":""},"",{"$f":"IF(L56=\"\", \"\", IF($X56=0,$V56,IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$T$7+$X56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56)))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$CE$7+$K56-1)*$F56)","v":""},"","","","","","","","","","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,IF($AK56=0,$W56,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1)*$F56)))","v":""},"",{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$V$7)*$F56)","v":""}]
[7.7824731361856969E-2,0.41606591858246533,{"$f":"IF(Inventory!AH56=Inventory!$C$1032,0.5,1)*B57","v":0.41606591858246533},{"$f":"Inventory!C56","v":0},{"$f":"Inventory!E56","v":0},{"$f":"Inventory!W56","v":""},{"$f":"'Year 04'!AM57","v":""},{"$f":"IF($J57='Year 04'!$J57,'Year 04'!H57,$J57)","v":""},{"$f":"IF($J57='Year 04'!$J57,'Year 04'!I57,$J57)","v":""},{"$f":"'Year 04'!AN57","v":""},"",{"$f":"IF(E57 = 0, \"\", MATCH($E57,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!BA$7+$J57-1))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$W$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AB$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,1,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0)*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},"","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$B$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$F$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$O$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$BF$7+$K57-1))","v":""},{"$f":"IF(L57=\"\", \"\", VLOOKUP(X57,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,P57,IF($X57=1,IF(Z$9=$G57,(1-$M57),0),IF($X57=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,Q57,IF($X57=1,IF(AA$9=$G57,(1-$M57),0),IF($X57=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,R57,IF($X57=1,IF(AB$9=$G57,(1-$M57),0),IF($X57=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,S57,IF($X57=1,IF(AC$9=$G57,(1-$M57),0),IF($X57=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X57=3,1,IF($X57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AO$7+$J57-1),$J57))","v":""},"",{"$f":"IF(L57=\"\", \"\", IF($X57=0,$V57,IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$T$7+$X57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57)))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$CE$7+$K57-1)*$F57)","v":""},"","","","","","","","","","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,IF($AK57=0,$W57,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1)*$F57)))","v":""},"",{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$V$7)*$F57)","v":""}]
[0.10967287077123422,0.61637934083293366,{"$f":"IF(Inventory!AH57=Inventory!$C$1032,0.5,1)*B58","v":0.61637934083293366},{"$f":"Inventory!C57","v":0},{"$f":"Inventory!E57","v":0},{"$f":"Inventory!W57","v":""},{"$f":"'Year 04'!AM58","v":""},{"$f":"IF($J58='Year 04'!$J58,'Year 04'!H58,$J58)","v":""},{"$f":"IF($J58='Year 04'!$J58,'Year 04'!I58,$J58)","v":""},{"$f":"'Year 04'!AN58","v":""},"",{"$f":"IF(E58 = 0, \"\", MATCH($E58,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!BA$7+$J58-1))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$W$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AB$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,1,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0)*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},"","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$B$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$F$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$O$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$BF$7+$K58-1))","v":""},{"$f":"IF(L58=\"\", \"\", VLOOKUP(X58,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,P58,IF($X58=1,IF(Z$9=$G58,(1-$M58),0),IF($X58=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,Q58,IF($X58=1,IF(AA$9=$G58,(1-$M58),0),IF($X58=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,R58,IF($X58=1,IF(AB$9=$G58,(1-$M58),0),IF($X58=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,S58,IF($X58=1,IF(AC$9=$G58,(1-$M58),0),IF($X58=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X58=3,1,IF($X58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AO$7+$J58-1),$J58))","v":""},"",{"$f":"IF(L58=\"\", \"\", IF($X58=0,$V58,IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$T$7+$X58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58)))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$CE$7+$K58-1)*$F58)","v":""},"","","","","","","","","","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,IF($AK58=0,$W58,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1)*$F58)))","v":""},"",{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$V$7)*$F58)","v":""}]
[0.9102940705281285,0.48917467378956747,{"$f":"IF(Inventory!AH58=Inventory!$C$1032,0.5,1)*B59","v":0.48917467378956747},{"$f":"Inventory!C58","v":0},{"$f":"Inventory!E58","v":0},{"$f":"Inventory!W58","v":""},{"$f":"'Year 04'!AM59","v":""},{"$f":"IF($J59='Year 04'!$J59,'Year 04'!H59,$J59)","v":""},{"$f":"IF($J59='Year 04'!$J59,'Year 04'!I59,$J59)","v":""},{"$f":"'Year 04'!AN59","v":""},"",{"$f":"IF(E59 = 0, \"\", MATCH($E59,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!BA$7+$J59-1))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$W$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AB$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,1,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0)*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},"","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$B$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$F$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$O$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$BF$7+$K59-1))","v":""},{"$f":"IF(L59=\"\", \"\", VLOOKUP(X59,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,P59,IF($X59=1,IF(Z$9=$G59,(1-$M59),0),IF($X59=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,Q59,IF($X59=1,IF(AA$9=$G59,(1-$M59),0),IF($X59=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,R59,IF($X59=1,IF(AB$9=$G59,(1-$M59),0),IF($X59=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,S59,IF($X59=1,IF(AC$9=$G59,(1-$M59),0),IF($X59=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X59=3,1,IF($X59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AO$7+$J59-1),$J59))","v":""},"",{"$f":"IF(L59=\"\", \"\", IF($X59=0,$V59,IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$T$7+$X59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59)))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$CE$7+$K59-1)*$F59)","v":""},"","","","","","","","","","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,IF($AK59=0,$W59,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1)*$F59)))","v":""},"",{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$V$7)*$F59)","v":""}]
[0.98065588087311228,0.89995967122069687,{"$f":"IF(Inventory!AH59=Inventory!$C$1032,0.5,1)*B60","v":0.89995967122069687},{"$f":"Inventory!C59","v":0},{"$f":"Inventory!E59","v":0},{"$f":"Inventory!W59","v":""},{"$f":"'Year 04'!AM60","v":""},{"$f":"IF($J60='Year 04'!$J60,'Year 04'!H60,$J60)","v":""},{"$f":"IF($J60='Year 04'!$J60,'Year 04'!I60,$J60)","v":""},{"$f":"'Year 04'!AN60","v":""},"",{"$f":"IF(E60 = 0, \"\", MATCH($E60,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!BA$7+$J60-1))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$W$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AB$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,1,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0)*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},"","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$B$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$F$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$O$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$BF$7+$K60-1))","v":""},{"$f":"IF(L60=\"\", \"\", VLOOKUP(X60,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,P60,IF($X60=1,IF(Z$9=$G60,(1-$M60),0),IF($X60=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,Q60,IF($X60=1,IF(AA$9=$G60,(1-$M60),0),IF($X60=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,R60,IF($X60=1,IF(AB$9=$G60,(1-$M60),0),IF($X60=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,S60,IF($X60=1,IF(AC$9=$G60,(1-$M60),0),IF($X60=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X60=3,1,IF($X60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AO$7+$J60-1),$J60))","v":""},"",{"$f":"IF(L60=\"\", \"\", IF($X60=0,$V60,IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$T$7+$X60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60)))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$CE$7+$K60-1)*$F60)","v":""},"","","","","","","","","","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,IF($AK60=0,$W60,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1)*$F60)))","v":""},"",{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$V$7)*$F60)","v":""}]
[0.11076307501880167,0.7004361704038673,{"$f":"IF(Inventory!AH60=Inventory!$C$1032,0.5,1)*B61","v":0.7004361704038673},{"$f":"Inventory!C60","v":0},{"$f":"Inventory!E60","v":0},{"$f":"Inventory!W60","v":""},{"$f":"'Year 04'!AM61","v":""},{"$f":"IF($J61='Year 04'!$J61,'Year 04'!H61,$J61)","v":""},{"$f":"IF($J61='Year 04'!$J61,'Year 04'!I61,$J61)","v":""},{"$f":"'Year 04'!AN61","v":""},"",{"$f":"IF(E61 = 0, \"\", MATCH($E61,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!BA$7+$J61-1))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$W$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AB$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,1,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0)*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},"","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$B$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$F$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$O$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$BF$7+$K61-1))","v":""},{"$f":"IF(L61=\"\", \"\", VLOOKUP(X61,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,P61,IF($X61=1,IF(Z$9=$G61,(1-$M61),0),IF($X61=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,Q61,IF($X61=1,IF(AA$9=$G61,(1-$M61),0),IF($X61=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,R61,IF($X61=1,IF(AB$9=$G61,(1-$M61),0),IF($X61=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,S61,IF($X61=1,IF(AC$9=$G61,(1-$M61),0),IF($X61=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X61=3,1,IF($X61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AO$7+$J61-1),$J61))","v":""},"",{"$f":"IF(L61=\"\", \"\", IF($X61=0,$V61,IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$T$7+$X61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61)))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$CE$7+$K61-1)*$F61)","v":""},"","","","","","","","","","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,IF($AK61=0,$W61,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1)*$F61)))","v":""},"",{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$V$7)*$F61)","v":""}]
[0.22126092305190836,0.35691457409924399,{"$f":"IF(Inventory!AH61=Inventory!$C$1032,0.5,1)*B62","v":0.35691457409924399},{"$f":"Inventory!C61","v":0},{"$f":"Inventory!E61","v":0},{"$f":"Inventory!W61","v":""},{"$f":"'Year 04'!AM62","v":""},{"$f":"IF($J62='Year 04'!$J62,'Year 04'!H62,$J62)","v":""},{"$f":"IF($J62='Year 04'!$J62,'Year 04'!I62,$J62)","v":""},{"$f":"'Year 04'!AN62","v":""},"",{"$f":"IF(E62 = 0, \"\", MATCH($E62,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!BA$7+$J62-1))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$W$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AB$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,1,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0)*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},"","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$B$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$F$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$O$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$BF$7+$K62-1))","v":""},{"$f":"IF(L62=\"\", \"\", VLOOKUP(X62,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,P62,IF($X62=1,IF(Z$9=$G62,(1-$M62),0),IF($X62=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,Q62,IF($X62=1,IF(AA$9=$G62,(1-$M62),0),IF($X62=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,R62,IF($X62=1,IF(AB$9=$G62,(1-$M62),0),IF($X62=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,S62,IF($X62=1,IF(AC$9=$G62,(1-$M62),0),IF($X62=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X62=3,1,IF($X62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AO$7+$J62-1),$J62))","v":""},"",{"$f":"IF(L62=\"\", \"\", IF($X62=0,$V62,IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$T$7+$X62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62)))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$CE$7+$K62-1)*$F62)","v":""},"","","","","","","","","","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,IF($AK62=0,$W62,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1)*$F62)))","v":""},"",{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$V$7)*$F62)","v":""}]
[1.7888518314005397E-2,0.44214765711298754,{"$f":"IF(Inventory!AH62=Inventory!$C$1032,0.5,1)*B63","v":0.44214765711298754},{"$f":"Inventory!C62","v":0},{"$f":"Inventory!E62","v":0},{"$f":"Inventory!W62","v":""},{"$f":"'Year 04'!AM63","v":""},{"$f":"IF($J63='Year 04'!$J63,'Year 04'!H63,$J63)","v":""},{"$f":"IF($J63='Year 04'!$J63,'Year 04'!I63,$J63)","v":""},{"$f":"'Year 04'!AN63","v":""},"",{"$f":"IF(E63 = 0, \"\", MATCH($E63,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!BA$7+$J63-1))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$W$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AB$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,1,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0)*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},"","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$B$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$F$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$O$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$BF$7+$K63-1))","v":""},{"$f":"IF(L63=\"\", \"\", VLOOKUP(X63,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,P63,IF($X63=1,IF(Z$9=$G63,(1-$M63),0),IF($X63=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,Q63,IF($X63=1,IF(AA$9=$G63,(1-$M63),0),IF($X63=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,R63,IF($X63=1,IF(AB$9=$G63,(1-$M63),0),IF($X63=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,S63,IF($X63=1,IF(AC$9=$G63,(1-$M63),0),IF($X63=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X63=3,1,IF($X63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AO$7+$J63-1),$J63))","v":""},"",{"$f":"IF(L63=\"\", \"\", IF($X63=0,$V63,IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$T$7+$X63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63)))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$CE$7+$K63-1)*$F63)","v":""},"","","","","","","","","","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,IF($AK63=0,$W63,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1)*$F63)))","v":""},"",{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$V$7)*$F63)","v":""}]
[0.57529659203637062,0.11622777203431056,{"$f":"IF(Inventory!AH63=Inventory!$C$1032,0.5,1)*B64","v":0.11622777203431056},{"$f":"Inventory!C63","v":0},{"$f":"Inventory!E63","v":0},{"$f":"Inventory!W63","v":""},{"$f":"'Year 04'!AM64","v":""},{"$f":"IF($J64='Year 04'!$J64,'Year 04'!H64,$J64)","v":""},{"$f":"IF($J64='Year 04'!$J64,'Year 04'!I64,$J64)","v":""},{"$f":"'Year 04'!AN64","v":""},"",{"$f":"IF(E64 = 0, \"\", MATCH($E64,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!BA$7+$J64-1))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$W$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AB$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,1,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0)*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},"","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$B$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$F$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$O$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$BF$7+$K64-1))","v":""},{"$f":"IF(L64=\"\", \"\", VLOOKUP(X64,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,P64,IF($X64=1,IF(Z$9=$G64,(1-$M64),0),IF($X64=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,Q64,IF($X64=1,IF(AA$9=$G64,(1-$M64),0),IF($X64=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,R64,IF($X64=1,IF(AB$9=$G64,(1-$M64),0),IF($X64=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,S64,IF($X64=1,IF(AC$9=$G64,(1-$M64),0),IF($X64=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X64=3,1,IF($X64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AO$7+$J64-1),$J64))","v":""},"",{"$f":"IF(L64=\"\", \"\", IF($X64=0,$V64,IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$T$7+$X64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64)))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$CE$7+$K64-1)*$F64)","v":""},"","","","","","","","","","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,IF($AK64=0,$W64,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1)*$F64)))","v":""},"",{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$V$7)*$F64)","v":""}]
[4.8074247302760886E-2,0.39736607573360339,{"$f":"IF(Inventory!AH64=Inventory!$C$1032,0.5,1)*B65","v":0.39736607573360339},{"$f":"Inventory!C64","v":0},{"$f":"Inventory!E64","v":0},{"$f":"Inventory!W64","v":""},{"$f":"'Year 04'!AM65","v":""},{"$f":"IF($J65='Year 04'!$J65,'Year 04'!H65,$J65)","v":""},{"$f":"IF($J65='Year 04'!$J65,'Year 04'!I65,$J65)","v":""},{"$f":"'Year 04'!AN65","v":""},"",{"$f":"IF(E65 = 0, \"\", MATCH($E65,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!BA$7+$J65-1))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$W$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AB$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,1,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0)*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},"","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$B$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$F$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$O$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$BF$7+$K65-1))","v":""},{"$f":"IF(L65=\"\", \"\", VLOOKUP(X65,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,P65,IF($X65=1,IF(Z$9=$G65,(1-$M65),0),IF($X65=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,Q65,IF($X65=1,IF(AA$9=$G65,(1-$M65),0),IF($X65=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,R65,IF($X65=1,IF(AB$9=$G65,(1-$M65),0),IF($X65=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,S65,IF($X65=1,IF(AC$9=$G65,(1-$M65),0),IF($X65=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X65=3,1,IF($X65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AO$7+$J65-1),$J65))","v":""},"",{"$f":"IF(L65=\"\", \"\", IF($X65=0,$V65,IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$T$7+$X65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65)))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$CE$7+$K65-1)*$F65)","v":""},"","","","","","","","","","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,IF($AK65=0,$W65,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1)*$F65)))","v":""},"",{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$V$7)*$F65)","v":""}]
[0.26774358099884232,0.79357017937601071,{"$f":"IF(Inventory!AH65=Inventory!$C$1032,0.5,1)*B66","v":0.79357017937601071},{"$f":"Inventory!C65","v":0},{"$f":"Inventory!E65","v":0},{"$f":"Inventory!W65","v":""},{"$f":"'Year 04'!AM66","v":""},{"$f":"IF($J66='Year 04'!$J66,'Year 04'!H66,$J66)","v":""},{"$f":"IF($J66='Year 04'!$J66,'Year 04'!I66,$J66)","v":""},{"$f":"'Year 04'!AN66","v":""},"",{"$f":"IF(E66 = 0, \"\", MATCH($E66,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!BA$7+$J66-1))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$W$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AB$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,1,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0)*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},"","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$B$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$F$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$O$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$BF$7+$K66-1))","v":""},{"$f":"IF(L66=\"\", \"\", VLOOKUP(X66,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,P66,IF($X66=1,IF(Z$9=$G66,(1-$M66),0),IF($X66=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,Q66,IF($X66=1,IF(AA$9=$G66,(1-$M66),0),IF($X66=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,R66,IF($X66=1,IF(AB$9=$G66,(1-$M66),0),IF($X66=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,S66,IF($X66=1,IF(AC$9=$G66,(1-$M66),0),IF($X66=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X66=3,1,IF($X66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AO$7+$J66-1),$J66))","v":""},"",{"$f":"IF(L66=\"\", \"\", IF($X66=0,$V66,IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$T$7+$X66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66)))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$CE$7+$K66-1)*$F66)","v":""},"","","","","","","","","","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,IF($AK66=0,$W66,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1)*$F66)))","v":""},"",{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$V$7)*$F66)","v":""}]
[0.74630226291708002,0.15032129956767171,{"$f":"IF(Inventory!AH66=Inventory!$C$1032,0.5,1)*B67","v":0.15032129956767171},{"$f":"Inventory!C66","v":0},{"$f":"Inventory!E66","v":0},{"$f":"Inventory!W66","v":""},{"$f":"'Year 04'!AM67","v":""},{"$f":"IF($J67='Year 04'!$J67,'Year 04'!H67,$J67)","v":""},{"$f":"IF($J67='Year 04'!$J67,'Year 04'!I67,$J67)","v":""},{"$f":"'Year 04'!AN67","v":""},"",{"$f":"IF(E67 = 0, \"\", MATCH($E67,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!BA$7+$J67-1))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$W$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AB$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,1,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0)*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},"","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$B$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$F$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$O$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$BF$7+$K67-1))","v":""},{"$f":"IF(L67=\"\", \"\", VLOOKUP(X67,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,P67,IF($X67=1,IF(Z$9=$G67,(1-$M67),0),IF($X67=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,Q67,IF($X67=1,IF(AA$9=$G67,(1-$M67),0),IF($X67=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,R67,IF($X67=1,IF(AB$9=$G67,(1-$M67),0),IF($X67=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,S67,IF($X67=1,IF(AC$9=$G67,(1-$M67),0),IF($X67=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X67=3,1,IF($X67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AO$7+$J67-1),$J67))","v":""},"",{"$f":"IF(L67=\"\", \"\", IF($X67=0,$V67,IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$T$7+$X67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67)))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$CE$7+$K67-1)*$F67)","v":""},"","","","","","","","","","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,IF($AK67=0,$W67,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1)*$F67)))","v":""},"",{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$V$7)*$F67)","v":""}]
[0.74427301209231223,0.61138240495008789,{"$f":"IF(Inventory!AH67=Inventory!$C$1032,0.5,1)*B68","v":0.61138240495008789},{"$f":"Inventory!C67","v":0},{"$f":"Inventory!E67","v":0},{"$f":"Inventory!W67","v":""},{"$f":"'Year 04'!AM68","v":""},{"$f":"IF($J68='Year 04'!$J68,'Year 04'!H68,$J68)","v":""},{"$f":"IF($J68='Year 04'!$J68,'Year 04'!I68,$J68)","v":""},{"$f":"'Year 04'!AN68","v":""},"",{"$f":"IF(E68 = 0, \"\", MATCH($E68,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!BA$7+$J68-1))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$W$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AB$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,1,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0)*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},"","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$B$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$F$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$O$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$BF$7+$K68-1))","v":""},{"$f":"IF(L68=\"\", \"\", VLOOKUP(X68,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,P68,IF($X68=1,IF(Z$9=$G68,(1-$M68),0),IF($X68=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,Q68,IF($X68=1,IF(AA$9=$G68,(1-$M68),0),IF($X68=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,R68,IF($X68=1,IF(AB$9=$G68,(1-$M68),0),IF($X68=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,S68,IF($X68=1,IF(AC$9=$G68,(1-$M68),0),IF($X68=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X68=3,1,IF($X68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AO$7+$J68-1),$J68))","v":""},"",{"$f":"IF(L68=\"\", \"\", IF($X68=0,$V68,IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$T$7+$X68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68)))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$CE$7+$K68-1)*$F68)","v":""},"","","","","","","","","","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,IF($AK68=0,$W68,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1)*$F68)))","v":""},"",{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$V$7)*$F68)","v":""}]
[0.29556562731645541,0.19109800797071896,{"$f":"IF(Inventory!AH68=Inventory!$C$1032,0.5,1)*B69","v":0.19109800797071896},{"$f":"Inventory!C68","v":0},{"$f":"Inventory!E68","v":0},{"$f":"Inventory!W68","v":""},{"$f":"'Year 04'!AM69","v":""},{"$f":"IF($J69='Year 04'!$J69,'Year 04'!H69,$J69)","v":""},{"$f":"IF($J69='Year 04'!$J69,'Year 04'!I69,$J69)","v":""},{"$f":"'Year 04'!AN69","v":""},"",{"$f":"IF(E69 = 0, \"\", MATCH($E69,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!BA$7+$J69-1))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$W$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AB$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,1,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0)*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},"","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$B$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$F$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$O$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$BF$7+$K69-1))","v":""},{"$f":"IF(L69=\"\", \"\", VLOOKUP(X69,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,P69,IF($X69=1,IF(Z$9=$G69,(1-$M69),0),IF($X69=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,Q69,IF($X69=1,IF(AA$9=$G69,(1-$M69),0),IF($X69=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,R69,IF($X69=1,IF(AB$9=$G69,(1-$M69),0),IF($X69=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,S69,IF($X69=1,IF(AC$9=$G69,(1-$M69),0),IF($X69=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X69=3,1,IF($X69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AO$7+$J69-1),$J69))","v":""},"",{"$f":"IF(L69=\"\", \"\", IF($X69=0,$V69,IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$T$7+$X69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69)))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$CE$7+$K69-1)*$F69)","v":""},"","","","","","","","","","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,IF($AK69=0,$W69,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1)*$F69)))","v":""},"",{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$V$7)*$F69)","v":""}]
[0.45667736310999185,0.58882059325330938,{"$f":"IF(Inventory!AH69=Inventory!$C$1032,0.5,1)*B70","v":0.58882059325330938},{"$f":"Inventory!C69","v":0},{"$f":"Inventory!E69","v":0},{"$f":"Inventory!W69","v":""},{"$f":"'Year 04'!AM70","v":""},{"$f":"IF($J70='Year 04'!$J70,'Year 04'!H70,$J70)","v":""},{"$f":"IF($J70='Year 04'!$J70,'Year 04'!I70,$J70)","v":""},{"$f":"'Year 04'!AN70","v":""},"",{"$f":"IF(E70 = 0, \"\", MATCH($E70,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!BA$7+$J70-1))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$W$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AB$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,1,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0)*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},"","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$B$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$F$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$O$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$BF$7+$K70-1))","v":""},{"$f":"IF(L70=\"\", \"\", VLOOKUP(X70,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,P70,IF($X70=1,IF(Z$9=$G70,(1-$M70),0),IF($X70=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,Q70,IF($X70=1,IF(AA$9=$G70,(1-$M70),0),IF($X70=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,R70,IF($X70=1,IF(AB$9=$G70,(1-$M70),0),IF($X70=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,S70,IF($X70=1,IF(AC$9=$G70,(1-$M70),0),IF($X70=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X70=3,1,IF($X70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AO$7+$J70-1),$J70))","v":""},"",{"$f":"IF(L70=\"\", \"\", IF($X70=0,$V70,IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$T$7+$X70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70)))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$CE$7+$K70-1)*$F70)","v":""},"","","","","","","","","","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,IF($AK70=0,$W70,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1)*$F70)))","v":""},"",{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$V$7)*$F70)","v":""}]
[0.19772277670010829,0.46124305247231201,{"$f":"IF(Inventory!AH70=Inventory!$C$1032,0.5,1)*B71","v":0.46124305247231201},{"$f":"Inventory!C70","v":0},{"$f":"Inventory!E70","v":0},{"$f":"Inventory!W70","v":""},{"$f":"'Year 04'!AM71","v":""},{"$f":"IF($J71='Year 04'!$J71,'Year 04'!H71,$J71)","v":""},{"$f":"IF($J71='Year 04'!$J71,'Year 04'!I71,$J71)","v":""},{"$f":"'Year 04'!AN71","v":""},"",{"$f":"IF(E71 = 0, \"\", MATCH($E71,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!BA$7+$J71-1))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$W$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AB$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,1,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0)*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},"","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$B$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$F$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$O$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$BF$7+$K71-1))","v":""},{"$f":"IF(L71=\"\", \"\", VLOOKUP(X71,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,P71,IF($X71=1,IF(Z$9=$G71,(1-$M71),0),IF($X71=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,Q71,IF($X71=1,IF(AA$9=$G71,(1-$M71),0),IF($X71=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,R71,IF($X71=1,IF(AB$9=$G71,(1-$M71),0),IF($X71=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,S71,IF($X71=1,IF(AC$9=$G71,(1-$M71),0),IF($X71=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X71=3,1,IF($X71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AO$7+$J71-1),$J71))","v":""},"",{"$f":"IF(L71=\"\", \"\", IF($X71=0,$V71,IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$T$7+$X71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71)))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$CE$7+$K71-1)*$F71)","v":""},"","","","","","","","","","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,IF($AK71=0,$W71,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1)*$F71)))","v":""},"",{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$V$7)*$F71)","v":""}]
[0.788191466529508,0.23800334996363959,{"$f":"IF(Inventory!AH71=Inventory!$C$1032,0.5,1)*B72","v":0.23800334996363959},{"$f":"Inventory!C71","v":0},{"$f":"Inventory!E71","v":0},{"$f":"Inventory!W71","v":""},{"$f":"'Year 04'!AM72","v":""},{"$f":"IF($J72='Year 04'!$J72,'Year 04'!H72,$J72)","v":""},{"$f":"IF($J72='Year 04'!$J72,'Year 04'!I72,$J72)","v":""},{"$f":"'Year 04'!AN72","v":""},"",{"$f":"IF(E72 = 0, \"\", MATCH($E72,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!BA$7+$J72-1))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$W$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AB$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,1,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0)*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},"","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$B$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$F$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$O$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$BF$7+$K72-1))","v":""},{"$f":"IF(L72=\"\", \"\", VLOOKUP(X72,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,P72,IF($X72=1,IF(Z$9=$G72,(1-$M72),0),IF($X72=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,Q72,IF($X72=1,IF(AA$9=$G72,(1-$M72),0),IF($X72=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,R72,IF($X72=1,IF(AB$9=$G72,(1-$M72),0),IF($X72=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,S72,IF($X72=1,IF(AC$9=$G72,(1-$M72),0),IF($X72=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X72=3,1,IF($X72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AO$7+$J72-1),$J72))","v":""},"",{"$f":"IF(L72=\"\", \"\", IF($X72=0,$V72,IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$T$7+$X72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72)))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$CE$7+$K72-1)*$F72)","v":""},"","","","","","","","","","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,IF($AK72=0,$W72,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1)*$F72)))","v":""},"",{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$V$7)*$F72)","v":""}]
[0.21928949008104193,5.9505793451833155E-2,{"$f":"IF(Inventory!AH72=Inventory!$C$1032,0.5,1)*B73","v":5.9505793451833155E-2},{"$f":"Inventory!C72","v":0},{"$f":"Inventory!E72","v":0},{"$f":"Inventory!W72","v":""},{"$f":"'Year 04'!AM73","v":""},{"$f":"IF($J73='Year 04'!$J73,'Year 04'!H73,$J73)","v":""},{"$f":"IF($J73='Year 04'!$J73,'Year 04'!I73,$J73)","v":""},{"$f":"'Year 04'!AN73","v":""},"",{"$f":"IF(E73 = 0, \"\", MATCH($E73,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!BA$7+$J73-1))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$W$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AB$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,1,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0)*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},"","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$B$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$F$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$O$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$BF$7+$K73-1))","v":""},{"$f":"IF(L73=\"\", \"\", VLOOKUP(X73,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,P73,IF($X73=1,IF(Z$9=$G73,(1-$M73),0),IF($X73=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,Q73,IF($X73=1,IF(AA$9=$G73,(1-$M73),0),IF($X73=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,R73,IF($X73=1,IF(AB$9=$G73,(1-$M73),0),IF($X73=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,S73,IF($X73=1,IF(AC$9=$G73,(1-$M73),0),IF($X73=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X73=3,1,IF($X73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AO$7+$J73-1),$J73))","v":""},"",{"$f":"IF(L73=\"\", \"\", IF($X73=0,$V73,IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$T$7+$X73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73)))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$CE$7+$K73-1)*$F73)","v":""},"","","","","","","","","","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,IF($AK73=0,$W73,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1)*$F73)))","v":""},"",{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$V$7)*$F73)","v":""}]
[{"$f":"RAND()","v":0.80531914334314603},6.5889568523405662E-2,{"$f":"IF(Inventory!AH73=Inventory!$C$1032,0.5,1)*B74","v":6.5889568523405662E-2},{"$f":"Inventory!C73","v":0},{"$f":"Inventory!E73","v":0},{"$f":"Inventory!W73","v":""},{"$f":"'Year 04'!AM74","v":""},{"$f":"IF($J74='Year 04'!$J74,'Year 04'!H74,$J74)","v":""},{"$f":"IF($J74='Year 04'!$J74,'Year 04'!I74,$J74)","v":""},{"$f":"'Year 04'!AN74","v":""},{"$f":"IF(J74 = \"\", \"\", (J74-1)*5+G74)","v":""},{"$f":"IF(E74 = 0, \"\", MATCH($E74,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!BA$7+$J74-1))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$W$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AB$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,1,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0)*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(P74:S74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($C74<=T74,($J74-1)*5+5,(IF($C74<=S74+T74,4,IF($C74<=R74+S74+T74,3,IF($C74<=Q74+R74+S74+T74,2,1))))+($J74-1)*5))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$B$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$F$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$O$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$BF$7+$K74-1))","v":""},{"$f":"IF(L74=\"\", \"\", VLOOKUP(X74,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,P74,IF($X74=1,IF(Z$9=$G74,(1-$M74),0),IF($X74=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,Q74,IF($X74=1,IF(AA$9=$G74,(1-$M74),0),IF($X74=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,R74,IF($X74=1,IF(AB$9=$G74,(1-$M74),0),IF($X74=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,S74,IF($X74=1,IF(AC$9=$G74,(1-$M74),0),IF($X74=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(Z74:AC74))","v":""},{"$f":"IF($X74=3,1,IF($X74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AO$7+$J74-1),$J74))","v":""},"",{"$f":"IF(L74=\"\", \"\", IF($X74=0,$V74,IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$T$7+$X74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$CE$7+$K74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AH74=0,AG74=0,AG74=V74),999999,AH74/(AG74-V74)))","v":""},{"$f":"IF(L74=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI74,$AG$10:$AG$1009))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AI74=999999,$AJ74<=$B$5),1,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$X74,0))","v":""},{"$f":"IF(L74=\"\", \"\", $AO74-($AN74-1)*5)","v":""},{"$f":"IF(L74=\"\", \"\", INT(($AO74-1)/5)+1)","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AF74,$U74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AG74,$V74))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(X74=0,AK74=0),AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,IF($AK74=0,$W74,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1)*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AS74,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$V$7)*$F74)","v":""}]
[0.90125019707461407,0.97019372472139076,{"$f":"IF(Inventory!AH74=Inventory!$C$1032,0.5,1)*B75","v":0.97019372472139076},{"$f":"Inventory!C74","v":0},{"$f":"Inventory!E74","v":0},{"$f":"Inventory!W74","v":""},{"$f":"'Year 04'!AM75","v":""},{"$f":"IF($J75='Year 04'!$J75,'Year 04'!H75,$J75)","v":""},{"$f":"IF($J75='Year 04'!$J75,'Year 04'!I75,$J75)","v":""},{"$f":"'Year 04'!AN75","v":""},"",{"$f":"IF(E75 = 0, \"\", MATCH($E75,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!BA$7+$J75-1))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$W$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AB$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,1,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0)*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},"","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$B$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$F$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$O$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$BF$7+$K75-1))","v":""},{"$f":"IF(L75=\"\", \"\", VLOOKUP(X75,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,P75,IF($X75=1,IF(Z$9=$G75,(1-$M75),0),IF($X75=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,Q75,IF($X75=1,IF(AA$9=$G75,(1-$M75),0),IF($X75=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,R75,IF($X75=1,IF(AB$9=$G75,(1-$M75),0),IF($X75=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,S75,IF($X75=1,IF(AC$9=$G75,(1-$M75),0),IF($X75=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X75=3,1,IF($X75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AO$7+$J75-1),$J75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($C75<=AD75,5,IF($C75<=AC75+AD75,4,IF($C75<=AB75+AC75+AD75,3,IF($C75<=AA75+AB75+AC75+AD75,2,1))))+($AE75-1)*5)","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,$V75,IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$T$7+$X75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75)))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$CE$7+$K75-1)*$F75)","v":""},"","","","","","","","","","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,IF($AK75=0,$W75,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1)*$F75)))","v":""},"",{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$V$7)*$F75)","v":""}]
[0.88202757267853193,0.53515236789476339,{"$f":"IF(Inventory!AH75=Inventory!$C$1032,0.5,1)*B76","v":0.53515236789476339},{"$f":"Inventory!C75","v":0},{"$f":"Inventory!E75","v":0},{"$f":"Inventory!W75","v":""},{"$f":"'Year 04'!AM76","v":""},{"$f":"IF($J76='Year 04'!$J76,'Year 04'!H76,$J76)","v":""},{"$f":"IF($J76='Year 04'!$J76,'Year 04'!I76,$J76)","v":""},{"$f":"'Year 04'!AN76","v":""},"",{"$f":"IF(E76 = 0, \"\", MATCH($E76,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!BA$7+$J76-1))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$W$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AB$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,1,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0)*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},"","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$B$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$F$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$O$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$BF$7+$K76-1))","v":""},{"$f":"IF(L76=\"\", \"\", VLOOKUP(X76,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,P76,IF($X76=1,IF(Z$9=$G76,(1-$M76),0),IF($X76=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,Q76,IF($X76=1,IF(AA$9=$G76,(1-$M76),0),IF($X76=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,R76,IF($X76=1,IF(AB$9=$G76,(1-$M76),0),IF($X76=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,S76,IF($X76=1,IF(AC$9=$G76,(1-$M76),0),IF($X76=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X76=3,1,IF($X76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AO$7+$J76-1),$J76))","v":""},"",{"$f":"IF(L76=\"\", \"\", IF($X76=0,$V76,IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$T$7+$X76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76)))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$CE$7+$K76-1)*$F76)","v":""},"","","","","","","","","","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,IF($AK76=0,$W76,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1)*$F76)))","v":""},"",{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$V$7)*$F76)","v":""}]
[0.46311483291413635,0.26837404007082621,{"$f":"IF(Inventory!AH76=Inventory!$C$1032,0.5,1)*B77","v":0.26837404007082621},{"$f":"Inventory!C76","v":0},{"$f":"Inventory!E76","v":0},{"$f":"Inventory!W76","v":""},{"$f":"'Year 04'!AM77","v":""},{"$f":"IF($J77='Year 04'!$J77,'Year 04'!H77,$J77)","v":""},{"$f":"IF($J77='Year 04'!$J77,'Year 04'!I77,$J77)","v":""},{"$f":"'Year 04'!AN77","v":""},"",{"$f":"IF(E77 = 0, \"\", MATCH($E77,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!BA$7+$J77-1))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$W$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AB$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,1,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0)*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},"","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$B$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$F$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$O$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$BF$7+$K77-1))","v":""},{"$f":"IF(L77=\"\", \"\", VLOOKUP(X77,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,P77,IF($X77=1,IF(Z$9=$G77,(1-$M77),0),IF($X77=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,Q77,IF($X77=1,IF(AA$9=$G77,(1-$M77),0),IF($X77=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,R77,IF($X77=1,IF(AB$9=$G77,(1-$M77),0),IF($X77=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,S77,IF($X77=1,IF(AC$9=$G77,(1-$M77),0),IF($X77=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X77=3,1,IF($X77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AO$7+$J77-1),$J77))","v":""},"",{"$f":"IF(L77=\"\", \"\", IF($X77=0,$V77,IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$T$7+$X77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77)))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$CE$7+$K77-1)*$F77)","v":""},"","","","","","","","","","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,IF($AK77=0,$W77,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1)*$F77)))","v":""},"",{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$V$7)*$F77)","v":""}]
[6.3957583402836082E-3,0.65871290975842578,{"$f":"IF(Inventory!AH77=Inventory!$C$1032,0.5,1)*B78","v":0.65871290975842578},{"$f":"Inventory!C77","v":0},{"$f":"Inventory!E77","v":0},{"$f":"Inventory!W77","v":""},{"$f":"'Year 04'!AM78","v":""},{"$f":"IF($J78='Year 04'!$J78,'Year 04'!H78,$J78)","v":""},{"$f":"IF($J78='Year 04'!$J78,'Year 04'!I78,$J78)","v":""},{"$f":"'Year 04'!AN78","v":""},"",{"$f":"IF(E78 = 0, \"\", MATCH($E78,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!BA$7+$J78-1))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$W$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AB$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,1,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0)*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},"","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$B$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$F$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$O$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$BF$7+$K78-1))","v":""},{"$f":"IF(L78=\"\", \"\", VLOOKUP(X78,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,P78,IF($X78=1,IF(Z$9=$G78,(1-$M78),0),IF($X78=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,Q78,IF($X78=1,IF(AA$9=$G78,(1-$M78),0),IF($X78=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,R78,IF($X78=1,IF(AB$9=$G78,(1-$M78),0),IF($X78=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,S78,IF($X78=1,IF(AC$9=$G78,(1-$M78),0),IF($X78=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X78=3,1,IF($X78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AO$7+$J78-1),$J78))","v":""},"",{"$f":"IF(L78=\"\", \"\", IF($X78=0,$V78,IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$T$7+$X78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78)))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$CE$7+$K78-1)*$F78)","v":""},"","","","","","","","","","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,IF($AK78=0,$W78,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1)*$F78)))","v":""},"",{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$V$7)*$F78)","v":""}]
[0.6578615335300646,0.11862798601312274,{"$f":"IF(Inventory!AH78=Inventory!$C$1032,0.5,1)*B79","v":0.11862798601312274},{"$f":"Inventory!C78","v":0},{"$f":"Inventory!E78","v":0},{"$f":"Inventory!W78","v":""},{"$f":"'Year 04'!AM79","v":""},{"$f":"IF($J79='Year 04'!$J79,'Year 04'!H79,$J79)","v":""},{"$f":"IF($J79='Year 04'!$J79,'Year 04'!I79,$J79)","v":""},{"$f":"'Year 04'!AN79","v":""},"",{"$f":"IF(E79 = 0, \"\", MATCH($E79,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!BA$7+$J79-1))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$W$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AB$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,1,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0)*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},"","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$B$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$F$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$O$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$BF$7+$K79-1))","v":""},{"$f":"IF(L79=\"\", \"\", VLOOKUP(X79,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,P79,IF($X79=1,IF(Z$9=$G79,(1-$M79),0),IF($X79=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,Q79,IF($X79=1,IF(AA$9=$G79,(1-$M79),0),IF($X79=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,R79,IF($X79=1,IF(AB$9=$G79,(1-$M79),0),IF($X79=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,S79,IF($X79=1,IF(AC$9=$G79,(1-$M79),0),IF($X79=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X79=3,1,IF($X79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AO$7+$J79-1),$J79))","v":""},"",{"$f":"IF(L79=\"\", \"\", IF($X79=0,$V79,IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$T$7+$X79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79)))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$CE$7+$K79-1)*$F79)","v":""},"","","","","","","","","","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,IF($AK79=0,$W79,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1)*$F79)))","v":""},"",{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$V$7)*$F79)","v":""}]
[0.42684896695961461,0.94085161445156995,{"$f":"IF(Inventory!AH79=Inventory!$C$1032,0.5,1)*B80","v":0.94085161445156995},{"$f":"Inventory!C79","v":0},{"$f":"Inventory!E79","v":0},{"$f":"Inventory!W79","v":""},{"$f":"'Year 04'!AM80","v":""},{"$f":"IF($J80='Year 04'!$J80,'Year 04'!H80,$J80)","v":""},{"$f":"IF($J80='Year 04'!$J80,'Year 04'!I80,$J80)","v":""},{"$f":"'Year 04'!AN80","v":""},"",{"$f":"IF(E80 = 0, \"\", MATCH($E80,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!BA$7+$J80-1))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$W$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AB$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,1,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0)*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},"","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$B$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$F$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$O$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$BF$7+$K80-1))","v":""},{"$f":"IF(L80=\"\", \"\", VLOOKUP(X80,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,P80,IF($X80=1,IF(Z$9=$G80,(1-$M80),0),IF($X80=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,Q80,IF($X80=1,IF(AA$9=$G80,(1-$M80),0),IF($X80=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,R80,IF($X80=1,IF(AB$9=$G80,(1-$M80),0),IF($X80=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,S80,IF($X80=1,IF(AC$9=$G80,(1-$M80),0),IF($X80=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X80=3,1,IF($X80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AO$7+$J80-1),$J80))","v":""},"",{"$f":"IF(L80=\"\", \"\", IF($X80=0,$V80,IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$T$7+$X80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80)))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$CE$7+$K80-1)*$F80)","v":""},"","","","","","","","","","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,IF($AK80=0,$W80,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1)*$F80)))","v":""},"",{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$V$7)*$F80)","v":""}]
[0.74468673189392109,5.3229955186800404E-2,{"$f":"IF(Inventory!AH80=Inventory!$C$1032,0.5,1)*B81","v":5.3229955186800404E-2},{"$f":"Inventory!C80","v":0},{"$f":"Inventory!E80","v":0},{"$f":"Inventory!W80","v":""},{"$f":"'Year 04'!AM81","v":""},{"$f":"IF($J81='Year 04'!$J81,'Year 04'!H81,$J81)","v":""},{"$f":"IF($J81='Year 04'!$J81,'Year 04'!I81,$J81)","v":""},{"$f":"'Year 04'!AN81","v":""},"",{"$f":"IF(E81 = 0, \"\", MATCH($E81,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!BA$7+$J81-1))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$W$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AB$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,1,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0)*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},"","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$B$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$F$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$O$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$BF$7+$K81-1))","v":""},{"$f":"IF(L81=\"\", \"\", VLOOKUP(X81,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,P81,IF($X81=1,IF(Z$9=$G81,(1-$M81),0),IF($X81=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,Q81,IF($X81=1,IF(AA$9=$G81,(1-$M81),0),IF($X81=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,R81,IF($X81=1,IF(AB$9=$G81,(1-$M81),0),IF($X81=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,S81,IF($X81=1,IF(AC$9=$G81,(1-$M81),0),IF($X81=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X81=3,1,IF($X81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AO$7+$J81-1),$J81))","v":""},"",{"$f":"IF(L81=\"\", \"\", IF($X81=0,$V81,IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$T$7+$X81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81)))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$CE$7+$K81-1)*$F81)","v":""},"","","","","","","","","","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,IF($AK81=0,$W81,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1)*$F81)))","v":""},"",{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$V$7)*$F81)","v":""}]
[0.74575092369025209,0.75047563953343688,{"$f":"IF(Inventory!AH81=Inventory!$C$1032,0.5,1)*B82","v":0.75047563953343688},{"$f":"Inventory!C81","v":0},{"$f":"Inventory!E81","v":0},{"$f":"Inventory!W81","v":""},{"$f":"'Year 04'!AM82","v":""},{"$f":"IF($J82='Year 04'!$J82,'Year 04'!H82,$J82)","v":""},{"$f":"IF($J82='Year 04'!$J82,'Year 04'!I82,$J82)","v":""},{"$f":"'Year 04'!AN82","v":""},"",{"$f":"IF(E82 = 0, \"\", MATCH($E82,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!BA$7+$J82-1))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$W$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AB$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,1,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0)*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},"","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$B$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$F$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$O$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$BF$7+$K82-1))","v":""},{"$f":"IF(L82=\"\", \"\", VLOOKUP(X82,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,P82,IF($X82=1,IF(Z$9=$G82,(1-$M82),0),IF($X82=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,Q82,IF($X82=1,IF(AA$9=$G82,(1-$M82),0),IF($X82=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,R82,IF($X82=1,IF(AB$9=$G82,(1-$M82),0),IF($X82=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,S82,IF($X82=1,IF(AC$9=$G82,(1-$M82),0),IF($X82=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X82=3,1,IF($X82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AO$7+$J82-1),$J82))","v":""},"",{"$f":"IF(L82=\"\", \"\", IF($X82=0,$V82,IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$T$7+$X82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82)))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$CE$7+$K82-1)*$F82)","v":""},"","","","","","","","","","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,IF($AK82=0,$W82,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1)*$F82)))","v":""},"",{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$V$7)*$F82)","v":""}]
[0.19492552396854312,0.53636009582444577,{"$f":"IF(Inventory!AH82=Inventory!$C$1032,0.5,1)*B83","v":0.53636009582444577},{"$f":"Inventory!C82","v":0},{"$f":"Inventory!E82","v":0},{"$f":"Inventory!W82","v":""},{"$f":"'Year 04'!AM83","v":""},{"$f":"IF($J83='Year 04'!$J83,'Year 04'!H83,$J83)","v":""},{"$f":"IF($J83='Year 04'!$J83,'Year 04'!I83,$J83)","v":""},{"$f":"'Year 04'!AN83","v":""},"",{"$f":"IF(E83 = 0, \"\", MATCH($E83,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!BA$7+$J83-1))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$W$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AB$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,1,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0)*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},"","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$B$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$F$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$O$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$BF$7+$K83-1))","v":""},{"$f":"IF(L83=\"\", \"\", VLOOKUP(X83,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,P83,IF($X83=1,IF(Z$9=$G83,(1-$M83),0),IF($X83=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,Q83,IF($X83=1,IF(AA$9=$G83,(1-$M83),0),IF($X83=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,R83,IF($X83=1,IF(AB$9=$G83,(1-$M83),0),IF($X83=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,S83,IF($X83=1,IF(AC$9=$G83,(1-$M83),0),IF($X83=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X83=3,1,IF($X83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AO$7+$J83-1),$J83))","v":""},"",{"$f":"IF(L83=\"\", \"\", IF($X83=0,$V83,IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$T$7+$X83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83)))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$CE$7+$K83-1)*$F83)","v":""},"","","","","","","","","","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,IF($AK83=0,$W83,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1)*$F83)))","v":""},"",{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$V$7)*$F83)","v":""}]
[0.8380000577216703,0.43079424854219184,{"$f":"IF(Inventory!AH83=Inventory!$C$1032,0.5,1)*B84","v":0.43079424854219184},{"$f":"Inventory!C83","v":0},{"$f":"Inventory!E83","v":0},{"$f":"Inventory!W83","v":""},{"$f":"'Year 04'!AM84","v":""},{"$f":"IF($J84='Year 04'!$J84,'Year 04'!H84,$J84)","v":""},{"$f":"IF($J84='Year 04'!$J84,'Year 04'!I84,$J84)","v":""},{"$f":"'Year 04'!AN84","v":""},"",{"$f":"IF(E84 = 0, \"\", MATCH($E84,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!BA$7+$J84-1))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$W$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AB$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,1,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0)*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},"","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$B$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$F$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$O$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$BF$7+$K84-1))","v":""},{"$f":"IF(L84=\"\", \"\", VLOOKUP(X84,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,P84,IF($X84=1,IF(Z$9=$G84,(1-$M84),0),IF($X84=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,Q84,IF($X84=1,IF(AA$9=$G84,(1-$M84),0),IF($X84=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,R84,IF($X84=1,IF(AB$9=$G84,(1-$M84),0),IF($X84=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,S84,IF($X84=1,IF(AC$9=$G84,(1-$M84),0),IF($X84=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X84=3,1,IF($X84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AO$7+$J84-1),$J84))","v":""},"",{"$f":"IF(L84=\"\", \"\", IF($X84=0,$V84,IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$T$7+$X84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84)))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$CE$7+$K84-1)*$F84)","v":""},"","","","","","","","","","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,IF($AK84=0,$W84,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1)*$F84)))","v":""},"",{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$V$7)*$F84)","v":""}]
[0.38718211568905303,0.69823284475520564,{"$f":"IF(Inventory!AH84=Inventory!$C$1032,0.5,1)*B85","v":0.69823284475520564},{"$f":"Inventory!C84","v":0},{"$f":"Inventory!E84","v":0},{"$f":"Inventory!W84","v":""},{"$f":"'Year 04'!AM85","v":""},{"$f":"IF($J85='Year 04'!$J85,'Year 04'!H85,$J85)","v":""},{"$f":"IF($J85='Year 04'!$J85,'Year 04'!I85,$J85)","v":""},{"$f":"'Year 04'!AN85","v":""},"",{"$f":"IF(E85 = 0, \"\", MATCH($E85,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!BA$7+$J85-1))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$W$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AB$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,1,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0)*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},"","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$B$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$F$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$O$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$BF$7+$K85-1))","v":""},{"$f":"IF(L85=\"\", \"\", VLOOKUP(X85,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,P85,IF($X85=1,IF(Z$9=$G85,(1-$M85),0),IF($X85=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,Q85,IF($X85=1,IF(AA$9=$G85,(1-$M85),0),IF($X85=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,R85,IF($X85=1,IF(AB$9=$G85,(1-$M85),0),IF($X85=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,S85,IF($X85=1,IF(AC$9=$G85,(1-$M85),0),IF($X85=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X85=3,1,IF($X85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AO$7+$J85-1),$J85))","v":""},"",{"$f":"IF(L85=\"\", \"\", IF($X85=0,$V85,IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$T$7+$X85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85)))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$CE$7+$K85-1)*$F85)","v":""},"","","","","","","","","","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,IF($AK85=0,$W85,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1)*$F85)))","v":""},"",{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$V$7)*$F85)","v":""}]
[0.25765140470816705,0.84332482153493549,{"$f":"IF(Inventory!AH85=Inventory!$C$1032,0.5,1)*B86","v":0.84332482153493549},{"$f":"Inventory!C85","v":0},{"$f":"Inventory!E85","v":0},{"$f":"Inventory!W85","v":""},{"$f":"'Year 04'!AM86","v":""},{"$f":"IF($J86='Year 04'!$J86,'Year 04'!H86,$J86)","v":""},{"$f":"IF($J86='Year 04'!$J86,'Year 04'!I86,$J86)","v":""},{"$f":"'Year 04'!AN86","v":""},"",{"$f":"IF(E86 = 0, \"\", MATCH($E86,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!BA$7+$J86-1))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$W$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AB$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,1,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0)*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},"","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$B$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$F$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$O$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$BF$7+$K86-1))","v":""},{"$f":"IF(L86=\"\", \"\", VLOOKUP(X86,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,P86,IF($X86=1,IF(Z$9=$G86,(1-$M86),0),IF($X86=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,Q86,IF($X86=1,IF(AA$9=$G86,(1-$M86),0),IF($X86=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,R86,IF($X86=1,IF(AB$9=$G86,(1-$M86),0),IF($X86=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,S86,IF($X86=1,IF(AC$9=$G86,(1-$M86),0),IF($X86=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X86=3,1,IF($X86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AO$7+$J86-1),$J86))","v":""},"",{"$f":"IF(L86=\"\", \"\", IF($X86=0,$V86,IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$T$7+$X86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86)))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$CE$7+$K86-1)*$F86)","v":""},"","","","","","","","","","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,IF($AK86=0,$W86,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1)*$F86)))","v":""},"",{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$V$7)*$F86)","v":""}]
[0.92544184947016617,0.61673444647528874,{"$f":"IF(Inventory!AH86=Inventory!$C$1032,0.5,1)*B87","v":0.61673444647528874},{"$f":"Inventory!C86","v":0},{"$f":"Inventory!E86","v":0},{"$f":"Inventory!W86","v":""},{"$f":"'Year 04'!AM87","v":""},{"$f":"IF($J87='Year 04'!$J87,'Year 04'!H87,$J87)","v":""},{"$f":"IF($J87='Year 04'!$J87,'Year 04'!I87,$J87)","v":""},{"$f":"'Year 04'!AN87","v":""},"",{"$f":"IF(E87 = 0, \"\", MATCH($E87,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!BA$7+$J87-1))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$W$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AB$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,1,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0)*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},"","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$B$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$F$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$O$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$BF$7+$K87-1))","v":""},{"$f":"IF(L87=\"\", \"\", VLOOKUP(X87,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,P87,IF($X87=1,IF(Z$9=$G87,(1-$M87),0),IF($X87=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,Q87,IF($X87=1,IF(AA$9=$G87,(1-$M87),0),IF($X87=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,R87,IF($X87=1,IF(AB$9=$G87,(1-$M87),0),IF($X87=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,S87,IF($X87=1,IF(AC$9=$G87,(1-$M87),0),IF($X87=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X87=3,1,IF($X87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AO$7+$J87-1),$J87))","v":""},"",{"$f":"IF(L87=\"\", \"\", IF($X87=0,$V87,IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$T$7+$X87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87)))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$CE$7+$K87-1)*$F87)","v":""},"","","","","","","","","","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,IF($AK87=0,$W87,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1)*$F87)))","v":""},"",{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$V$7)*$F87)","v":""}]
[6.0357994026284056E-2,9.5162261002348036E-2,{"$f":"IF(Inventory!AH87=Inventory!$C$1032,0.5,1)*B88","v":9.5162261002348036E-2},{"$f":"Inventory!C87","v":0},{"$f":"Inventory!E87","v":0},{"$f":"Inventory!W87","v":""},{"$f":"'Year 04'!AM88","v":""},{"$f":"IF($J88='Year 04'!$J88,'Year 04'!H88,$J88)","v":""},{"$f":"IF($J88='Year 04'!$J88,'Year 04'!I88,$J88)","v":""},{"$f":"'Year 04'!AN88","v":""},"",{"$f":"IF(E88 = 0, \"\", MATCH($E88,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!BA$7+$J88-1))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$W$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AB$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,1,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0)*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},"","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$B$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$F$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$O$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$BF$7+$K88-1))","v":""},{"$f":"IF(L88=\"\", \"\", VLOOKUP(X88,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,P88,IF($X88=1,IF(Z$9=$G88,(1-$M88),0),IF($X88=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,Q88,IF($X88=1,IF(AA$9=$G88,(1-$M88),0),IF($X88=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,R88,IF($X88=1,IF(AB$9=$G88,(1-$M88),0),IF($X88=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,S88,IF($X88=1,IF(AC$9=$G88,(1-$M88),0),IF($X88=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X88=3,1,IF($X88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AO$7+$J88-1),$J88))","v":""},"",{"$f":"IF(L88=\"\", \"\", IF($X88=0,$V88,IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$T$7+$X88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88)))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$CE$7+$K88-1)*$F88)","v":""},"","","","","","","","","","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,IF($AK88=0,$W88,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1)*$F88)))","v":""},"",{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$V$7)*$F88)","v":""}]
[9.8653327085219678E-3,0.34543908911998811,{"$f":"IF(Inventory!AH88=Inventory!$C$1032,0.5,1)*B89","v":0.34543908911998811},{"$f":"Inventory!C88","v":0},{"$f":"Inventory!E88","v":0},{"$f":"Inventory!W88","v":""},{"$f":"'Year 04'!AM89","v":""},{"$f":"IF($J89='Year 04'!$J89,'Year 04'!H89,$J89)","v":""},{"$f":"IF($J89='Year 04'!$J89,'Year 04'!I89,$J89)","v":""},{"$f":"'Year 04'!AN89","v":""},"",{"$f":"IF(E89 = 0, \"\", MATCH($E89,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!BA$7+$J89-1))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$W$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AB$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,1,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0)*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},"","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$B$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$F$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$O$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$BF$7+$K89-1))","v":""},{"$f":"IF(L89=\"\", \"\", VLOOKUP(X89,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,P89,IF($X89=1,IF(Z$9=$G89,(1-$M89),0),IF($X89=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,Q89,IF($X89=1,IF(AA$9=$G89,(1-$M89),0),IF($X89=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,R89,IF($X89=1,IF(AB$9=$G89,(1-$M89),0),IF($X89=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,S89,IF($X89=1,IF(AC$9=$G89,(1-$M89),0),IF($X89=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X89=3,1,IF($X89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AO$7+$J89-1),$J89))","v":""},"",{"$f":"IF(L89=\"\", \"\", IF($X89=0,$V89,IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$T$7+$X89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89)))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$CE$7+$K89-1)*$F89)","v":""},"","","","","","","","","","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,IF($AK89=0,$W89,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1)*$F89)))","v":""},"",{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$V$7)*$F89)","v":""}]
[0.89664566868070672,0.96007268939827972,{"$f":"IF(Inventory!AH89=Inventory!$C$1032,0.5,1)*B90","v":0.96007268939827972},{"$f":"Inventory!C89","v":0},{"$f":"Inventory!E89","v":0},{"$f":"Inventory!W89","v":""},{"$f":"'Year 04'!AM90","v":""},{"$f":"IF($J90='Year 04'!$J90,'Year 04'!H90,$J90)","v":""},{"$f":"IF($J90='Year 04'!$J90,'Year 04'!I90,$J90)","v":""},{"$f":"'Year 04'!AN90","v":""},"",{"$f":"IF(E90 = 0, \"\", MATCH($E90,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!BA$7+$J90-1))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$W$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AB$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,1,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0)*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},"","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$B$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$F$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$O$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$BF$7+$K90-1))","v":""},{"$f":"IF(L90=\"\", \"\", VLOOKUP(X90,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,P90,IF($X90=1,IF(Z$9=$G90,(1-$M90),0),IF($X90=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,Q90,IF($X90=1,IF(AA$9=$G90,(1-$M90),0),IF($X90=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,R90,IF($X90=1,IF(AB$9=$G90,(1-$M90),0),IF($X90=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,S90,IF($X90=1,IF(AC$9=$G90,(1-$M90),0),IF($X90=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X90=3,1,IF($X90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AO$7+$J90-1),$J90))","v":""},"",{"$f":"IF(L90=\"\", \"\", IF($X90=0,$V90,IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$T$7+$X90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90)))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$CE$7+$K90-1)*$F90)","v":""},"","","","","","","","","","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,IF($AK90=0,$W90,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1)*$F90)))","v":""},"",{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$V$7)*$F90)","v":""}]
[0.9941183759898321,0.96768989317345377,{"$f":"IF(Inventory!AH90=Inventory!$C$1032,0.5,1)*B91","v":0.96768989317345377},{"$f":"Inventory!C90","v":0},{"$f":"Inventory!E90","v":0},{"$f":"Inventory!W90","v":""},{"$f":"'Year 04'!AM91","v":""},{"$f":"IF($J91='Year 04'!$J91,'Year 04'!H91,$J91)","v":""},{"$f":"IF($J91='Year 04'!$J91,'Year 04'!I91,$J91)","v":""},{"$f":"'Year 04'!AN91","v":""},"",{"$f":"IF(E91 = 0, \"\", MATCH($E91,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!BA$7+$J91-1))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$W$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AB$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,1,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0)*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},"","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$B$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$F$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$O$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$BF$7+$K91-1))","v":""},{"$f":"IF(L91=\"\", \"\", VLOOKUP(X91,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,P91,IF($X91=1,IF(Z$9=$G91,(1-$M91),0),IF($X91=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,Q91,IF($X91=1,IF(AA$9=$G91,(1-$M91),0),IF($X91=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,R91,IF($X91=1,IF(AB$9=$G91,(1-$M91),0),IF($X91=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,S91,IF($X91=1,IF(AC$9=$G91,(1-$M91),0),IF($X91=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X91=3,1,IF($X91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AO$7+$J91-1),$J91))","v":""},"",{"$f":"IF(L91=\"\", \"\", IF($X91=0,$V91,IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$T$7+$X91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91)))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$CE$7+$K91-1)*$F91)","v":""},"","","","","","","","","","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,IF($AK91=0,$W91,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1)*$F91)))","v":""},"",{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$V$7)*$F91)","v":""}]
[0.82175848036992494,0.69110070456935446,{"$f":"IF(Inventory!AH91=Inventory!$C$1032,0.5,1)*B92","v":0.69110070456935446},{"$f":"Inventory!C91","v":0},{"$f":"Inventory!E91","v":0},{"$f":"Inventory!W91","v":""},{"$f":"'Year 04'!AM92","v":""},{"$f":"IF($J92='Year 04'!$J92,'Year 04'!H92,$J92)","v":""},{"$f":"IF($J92='Year 04'!$J92,'Year 04'!I92,$J92)","v":""},{"$f":"'Year 04'!AN92","v":""},"",{"$f":"IF(E92 = 0, \"\", MATCH($E92,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!BA$7+$J92-1))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$W$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AB$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,1,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0)*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},"","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$B$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$F$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$O$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$BF$7+$K92-1))","v":""},{"$f":"IF(L92=\"\", \"\", VLOOKUP(X92,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,P92,IF($X92=1,IF(Z$9=$G92,(1-$M92),0),IF($X92=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,Q92,IF($X92=1,IF(AA$9=$G92,(1-$M92),0),IF($X92=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,R92,IF($X92=1,IF(AB$9=$G92,(1-$M92),0),IF($X92=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,S92,IF($X92=1,IF(AC$9=$G92,(1-$M92),0),IF($X92=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X92=3,1,IF($X92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AO$7+$J92-1),$J92))","v":""},"",{"$f":"IF(L92=\"\", \"\", IF($X92=0,$V92,IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$T$7+$X92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92)))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$CE$7+$K92-1)*$F92)","v":""},"","","","","","","","","","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,IF($AK92=0,$W92,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1)*$F92)))","v":""},"",{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$V$7)*$F92)","v":""}]
[8.6240883148455127E-3,0.78865010776733946,{"$f":"IF(Inventory!AH92=Inventory!$C$1032,0.5,1)*B93","v":0.78865010776733946},{"$f":"Inventory!C92","v":0},{"$f":"Inventory!E92","v":0},{"$f":"Inventory!W92","v":""},{"$f":"'Year 04'!AM93","v":""},{"$f":"IF($J93='Year 04'!$J93,'Year 04'!H93,$J93)","v":""},{"$f":"IF($J93='Year 04'!$J93,'Year 04'!I93,$J93)","v":""},{"$f":"'Year 04'!AN93","v":""},"",{"$f":"IF(E93 = 0, \"\", MATCH($E93,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!BA$7+$J93-1))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$W$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AB$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,1,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0)*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},"","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$B$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$F$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$O$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$BF$7+$K93-1))","v":""},{"$f":"IF(L93=\"\", \"\", VLOOKUP(X93,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,P93,IF($X93=1,IF(Z$9=$G93,(1-$M93),0),IF($X93=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,Q93,IF($X93=1,IF(AA$9=$G93,(1-$M93),0),IF($X93=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,R93,IF($X93=1,IF(AB$9=$G93,(1-$M93),0),IF($X93=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,S93,IF($X93=1,IF(AC$9=$G93,(1-$M93),0),IF($X93=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X93=3,1,IF($X93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AO$7+$J93-1),$J93))","v":""},"",{"$f":"IF(L93=\"\", \"\", IF($X93=0,$V93,IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$T$7+$X93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93)))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$CE$7+$K93-1)*$F93)","v":""},"","","","","","","","","","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,IF($AK93=0,$W93,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1)*$F93)))","v":""},"",{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$V$7)*$F93)","v":""}]
[0.35891465435128389,0.37400947200581081,{"$f":"IF(Inventory!AH93=Inventory!$C$1032,0.5,1)*B94","v":0.37400947200581081},{"$f":"Inventory!C93","v":0},{"$f":"Inventory!E93","v":0},{"$f":"Inventory!W93","v":""},{"$f":"'Year 04'!AM94","v":""},{"$f":"IF($J94='Year 04'!$J94,'Year 04'!H94,$J94)","v":""},{"$f":"IF($J94='Year 04'!$J94,'Year 04'!I94,$J94)","v":""},{"$f":"'Year 04'!AN94","v":""},"",{"$f":"IF(E94 = 0, \"\", MATCH($E94,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!BA$7+$J94-1))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$W$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AB$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,1,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0)*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},"","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$B$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$F$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$O$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$BF$7+$K94-1))","v":""},{"$f":"IF(L94=\"\", \"\", VLOOKUP(X94,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,P94,IF($X94=1,IF(Z$9=$G94,(1-$M94),0),IF($X94=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,Q94,IF($X94=1,IF(AA$9=$G94,(1-$M94),0),IF($X94=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,R94,IF($X94=1,IF(AB$9=$G94,(1-$M94),0),IF($X94=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,S94,IF($X94=1,IF(AC$9=$G94,(1-$M94),0),IF($X94=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X94=3,1,IF($X94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AO$7+$J94-1),$J94))","v":""},"",{"$f":"IF(L94=\"\", \"\", IF($X94=0,$V94,IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$T$7+$X94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94)))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$CE$7+$K94-1)*$F94)","v":""},"","","","","","","","","","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,IF($AK94=0,$W94,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1)*$F94)))","v":""},"",{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$V$7)*$F94)","v":""}]
[0.64451784530575484,0.71167225691119118,{"$f":"IF(Inventory!AH94=Inventory!$C$1032,0.5,1)*B95","v":0.71167225691119118},{"$f":"Inventory!C94","v":0},{"$f":"Inventory!E94","v":0},{"$f":"Inventory!W94","v":""},{"$f":"'Year 04'!AM95","v":""},{"$f":"IF($J95='Year 04'!$J95,'Year 04'!H95,$J95)","v":""},{"$f":"IF($J95='Year 04'!$J95,'Year 04'!I95,$J95)","v":""},{"$f":"'Year 04'!AN95","v":""},"",{"$f":"IF(E95 = 0, \"\", MATCH($E95,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!BA$7+$J95-1))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$W$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AB$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,1,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0)*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},"","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$B$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$F$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$O$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$BF$7+$K95-1))","v":""},{"$f":"IF(L95=\"\", \"\", VLOOKUP(X95,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,P95,IF($X95=1,IF(Z$9=$G95,(1-$M95),0),IF($X95=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,Q95,IF($X95=1,IF(AA$9=$G95,(1-$M95),0),IF($X95=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,R95,IF($X95=1,IF(AB$9=$G95,(1-$M95),0),IF($X95=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,S95,IF($X95=1,IF(AC$9=$G95,(1-$M95),0),IF($X95=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X95=3,1,IF($X95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AO$7+$J95-1),$J95))","v":""},"",{"$f":"IF(L95=\"\", \"\", IF($X95=0,$V95,IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$T$7+$X95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95)))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$CE$7+$K95-1)*$F95)","v":""},"","","","","","","","","","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,IF($AK95=0,$W95,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1)*$F95)))","v":""},"",{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$V$7)*$F95)","v":""}]
[0.5973251739765354,0.37978920834286356,{"$f":"IF(Inventory!AH95=Inventory!$C$1032,0.5,1)*B96","v":0.37978920834286356},{"$f":"Inventory!C95","v":0},{"$f":"Inventory!E95","v":0},{"$f":"Inventory!W95","v":""},{"$f":"'Year 04'!AM96","v":""},{"$f":"IF($J96='Year 04'!$J96,'Year 04'!H96,$J96)","v":""},{"$f":"IF($J96='Year 04'!$J96,'Year 04'!I96,$J96)","v":""},{"$f":"'Year 04'!AN96","v":""},"",{"$f":"IF(E96 = 0, \"\", MATCH($E96,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!BA$7+$J96-1))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$W$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AB$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,1,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0)*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},"","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$B$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$F$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$O$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$BF$7+$K96-1))","v":""},{"$f":"IF(L96=\"\", \"\", VLOOKUP(X96,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,P96,IF($X96=1,IF(Z$9=$G96,(1-$M96),0),IF($X96=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,Q96,IF($X96=1,IF(AA$9=$G96,(1-$M96),0),IF($X96=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,R96,IF($X96=1,IF(AB$9=$G96,(1-$M96),0),IF($X96=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,S96,IF($X96=1,IF(AC$9=$G96,(1-$M96),0),IF($X96=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X96=3,1,IF($X96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AO$7+$J96-1),$J96))","v":""},"",{"$f":"IF(L96=\"\", \"\", IF($X96=0,$V96,IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$T$7+$X96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96)))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$CE$7+$K96-1)*$F96)","v":""},"","","","","","","","","","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,IF($AK96=0,$W96,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1)*$F96)))","v":""},"",{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$V$7)*$F96)","v":""}]
[0.56742386879384266,0.69706649728199122,{"$f":"IF(Inventory!AH96=Inventory!$C$1032,0.5,1)*B97","v":0.69706649728199122},{"$f":"Inventory!C96","v":0},{"$f":"Inventory!E96","v":0},{"$f":"Inventory!W96","v":""},{"$f":"'Year 04'!AM97","v":""},{"$f":"IF($J97='Year 04'!$J97,'Year 04'!H97,$J97)","v":""},{"$f":"IF($J97='Year 04'!$J97,'Year 04'!I97,$J97)","v":""},{"$f":"'Year 04'!AN97","v":""},"",{"$f":"IF(E97 = 0, \"\", MATCH($E97,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!BA$7+$J97-1))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$W$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AB$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,1,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0)*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},"","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$B$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$F$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$O$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$BF$7+$K97-1))","v":""},{"$f":"IF(L97=\"\", \"\", VLOOKUP(X97,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,P97,IF($X97=1,IF(Z$9=$G97,(1-$M97),0),IF($X97=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,Q97,IF($X97=1,IF(AA$9=$G97,(1-$M97),0),IF($X97=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,R97,IF($X97=1,IF(AB$9=$G97,(1-$M97),0),IF($X97=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,S97,IF($X97=1,IF(AC$9=$G97,(1-$M97),0),IF($X97=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X97=3,1,IF($X97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AO$7+$J97-1),$J97))","v":""},"",{"$f":"IF(L97=\"\", \"\", IF($X97=0,$V97,IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$T$7+$X97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97)))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$CE$7+$K97-1)*$F97)","v":""},"","","","","","","","","","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,IF($AK97=0,$W97,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1)*$F97)))","v":""},"",{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$V$7)*$F97)","v":""}]
[0.44962338983085948,0.86787428043080839,{"$f":"IF(Inventory!AH97=Inventory!$C$1032,0.5,1)*B98","v":0.86787428043080839},{"$f":"Inventory!C97","v":0},{"$f":"Inventory!E97","v":0},{"$f":"Inventory!W97","v":""},{"$f":"'Year 04'!AM98","v":""},{"$f":"IF($J98='Year 04'!$J98,'Year 04'!H98,$J98)","v":""},{"$f":"IF($J98='Year 04'!$J98,'Year 04'!I98,$J98)","v":""},{"$f":"'Year 04'!AN98","v":""},"",{"$f":"IF(E98 = 0, \"\", MATCH($E98,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!BA$7+$J98-1))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$W$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AB$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,1,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0)*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},"","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$B$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$F$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$O$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$BF$7+$K98-1))","v":""},{"$f":"IF(L98=\"\", \"\", VLOOKUP(X98,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,P98,IF($X98=1,IF(Z$9=$G98,(1-$M98),0),IF($X98=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,Q98,IF($X98=1,IF(AA$9=$G98,(1-$M98),0),IF($X98=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,R98,IF($X98=1,IF(AB$9=$G98,(1-$M98),0),IF($X98=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,S98,IF($X98=1,IF(AC$9=$G98,(1-$M98),0),IF($X98=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X98=3,1,IF($X98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AO$7+$J98-1),$J98))","v":""},"",{"$f":"IF(L98=\"\", \"\", IF($X98=0,$V98,IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$T$7+$X98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98)))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$CE$7+$K98-1)*$F98)","v":""},"","","","","","","","","","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,IF($AK98=0,$W98,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1)*$F98)))","v":""},"",{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$V$7)*$F98)","v":""}]
[0.19194852019325326,0.91019041792998945,{"$f":"IF(Inventory!AH98=Inventory!$C$1032,0.5,1)*B99","v":0.91019041792998945},{"$f":"Inventory!C98","v":0},{"$f":"Inventory!E98","v":0},{"$f":"Inventory!W98","v":""},{"$f":"'Year 04'!AM99","v":""},{"$f":"IF($J99='Year 04'!$J99,'Year 04'!H99,$J99)","v":""},{"$f":"IF($J99='Year 04'!$J99,'Year 04'!I99,$J99)","v":""},{"$f":"'Year 04'!AN99","v":""},"",{"$f":"IF(E99 = 0, \"\", MATCH($E99,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!BA$7+$J99-1))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$W$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AB$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,1,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0)*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},"","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$B$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$F$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$O$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$BF$7+$K99-1))","v":""},{"$f":"IF(L99=\"\", \"\", VLOOKUP(X99,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,P99,IF($X99=1,IF(Z$9=$G99,(1-$M99),0),IF($X99=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,Q99,IF($X99=1,IF(AA$9=$G99,(1-$M99),0),IF($X99=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,R99,IF($X99=1,IF(AB$9=$G99,(1-$M99),0),IF($X99=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,S99,IF($X99=1,IF(AC$9=$G99,(1-$M99),0),IF($X99=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X99=3,1,IF($X99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AO$7+$J99-1),$J99))","v":""},"",{"$f":"IF(L99=\"\", \"\", IF($X99=0,$V99,IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$T$7+$X99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99)))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$CE$7+$K99-1)*$F99)","v":""},"","","","","","","","","","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,IF($AK99=0,$W99,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1)*$F99)))","v":""},"",{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$V$7)*$F99)","v":""}]
[0.21757436482676495,0.20787505307729415,{"$f":"IF(Inventory!AH99=Inventory!$C$1032,0.5,1)*B100","v":0.20787505307729415},{"$f":"Inventory!C99","v":0},{"$f":"Inventory!E99","v":0},{"$f":"Inventory!W99","v":""},{"$f":"'Year 04'!AM100","v":""},{"$f":"IF($J100='Year 04'!$J100,'Year 04'!H100,$J100)","v":""},{"$f":"IF($J100='Year 04'!$J100,'Year 04'!I100,$J100)","v":""},{"$f":"'Year 04'!AN100","v":""},"",{"$f":"IF(E100 = 0, \"\", MATCH($E100,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!BA$7+$J100-1))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$W$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AB$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,1,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0)*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},"","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$B$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$F$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$O$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$BF$7+$K100-1))","v":""},{"$f":"IF(L100=\"\", \"\", VLOOKUP(X100,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,P100,IF($X100=1,IF(Z$9=$G100,(1-$M100),0),IF($X100=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,Q100,IF($X100=1,IF(AA$9=$G100,(1-$M100),0),IF($X100=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,R100,IF($X100=1,IF(AB$9=$G100,(1-$M100),0),IF($X100=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,S100,IF($X100=1,IF(AC$9=$G100,(1-$M100),0),IF($X100=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X100=3,1,IF($X100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AO$7+$J100-1),$J100))","v":""},"",{"$f":"IF(L100=\"\", \"\", IF($X100=0,$V100,IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$T$7+$X100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100)))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$CE$7+$K100-1)*$F100)","v":""},"","","","","","","","","","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,IF($AK100=0,$W100,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1)*$F100)))","v":""},"",{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$V$7)*$F100)","v":""}]
[0.99733536802959388,0.32549510228222989,{"$f":"IF(Inventory!AH100=Inventory!$C$1032,0.5,1)*B101","v":0.32549510228222989},{"$f":"Inventory!C100","v":0},{"$f":"Inventory!E100","v":0},{"$f":"Inventory!W100","v":""},{"$f":"'Year 04'!AM101","v":""},{"$f":"IF($J101='Year 04'!$J101,'Year 04'!H101,$J101)","v":""},{"$f":"IF($J101='Year 04'!$J101,'Year 04'!I101,$J101)","v":""},{"$f":"'Year 04'!AN101","v":""},"",{"$f":"IF(E101 = 0, \"\", MATCH($E101,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!BA$7+$J101-1))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$W$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AB$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,1,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0)*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},"","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$B$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$F$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$O$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$BF$7+$K101-1))","v":""},{"$f":"IF(L101=\"\", \"\", VLOOKUP(X101,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,P101,IF($X101=1,IF(Z$9=$G101,(1-$M101),0),IF($X101=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,Q101,IF($X101=1,IF(AA$9=$G101,(1-$M101),0),IF($X101=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,R101,IF($X101=1,IF(AB$9=$G101,(1-$M101),0),IF($X101=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,S101,IF($X101=1,IF(AC$9=$G101,(1-$M101),0),IF($X101=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X101=3,1,IF($X101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AO$7+$J101-1),$J101))","v":""},"",{"$f":"IF(L101=\"\", \"\", IF($X101=0,$V101,IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$T$7+$X101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101)))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$CE$7+$K101-1)*$F101)","v":""},"","","","","","","","","","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,IF($AK101=0,$W101,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1)*$F101)))","v":""},"",{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$V$7)*$F101)","v":""}]
[0.59051593503657918,0.12340348712404692,{"$f":"IF(Inventory!AH101=Inventory!$C$1032,0.5,1)*B102","v":0.12340348712404692},{"$f":"Inventory!C101","v":0},{"$f":"Inventory!E101","v":0},{"$f":"Inventory!W101","v":""},{"$f":"'Year 04'!AM102","v":""},{"$f":"IF($J102='Year 04'!$J102,'Year 04'!H102,$J102)","v":""},{"$f":"IF($J102='Year 04'!$J102,'Year 04'!I102,$J102)","v":""},{"$f":"'Year 04'!AN102","v":""},"",{"$f":"IF(E102 = 0, \"\", MATCH($E102,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!BA$7+$J102-1))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$W$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AB$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,1,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0)*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},"","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$B$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$F$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$O$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$BF$7+$K102-1))","v":""},{"$f":"IF(L102=\"\", \"\", VLOOKUP(X102,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,P102,IF($X102=1,IF(Z$9=$G102,(1-$M102),0),IF($X102=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,Q102,IF($X102=1,IF(AA$9=$G102,(1-$M102),0),IF($X102=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,R102,IF($X102=1,IF(AB$9=$G102,(1-$M102),0),IF($X102=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,S102,IF($X102=1,IF(AC$9=$G102,(1-$M102),0),IF($X102=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X102=3,1,IF($X102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AO$7+$J102-1),$J102))","v":""},"",{"$f":"IF(L102=\"\", \"\", IF($X102=0,$V102,IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$T$7+$X102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102)))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$CE$7+$K102-1)*$F102)","v":""},"","","","","","","","","","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,IF($AK102=0,$W102,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1)*$F102)))","v":""},"",{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$V$7)*$F102)","v":""}]
[0.87163635345350676,0.14228732035081504,{"$f":"IF(Inventory!AH102=Inventory!$C$1032,0.5,1)*B103","v":0.14228732035081504},{"$f":"Inventory!C102","v":0},{"$f":"Inventory!E102","v":0},{"$f":"Inventory!W102","v":""},{"$f":"'Year 04'!AM103","v":""},{"$f":"IF($J103='Year 04'!$J103,'Year 04'!H103,$J103)","v":""},{"$f":"IF($J103='Year 04'!$J103,'Year 04'!I103,$J103)","v":""},{"$f":"'Year 04'!AN103","v":""},"",{"$f":"IF(E103 = 0, \"\", MATCH($E103,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!BA$7+$J103-1))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$W$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AB$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,1,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0)*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},"","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$B$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$F$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$O$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$BF$7+$K103-1))","v":""},{"$f":"IF(L103=\"\", \"\", VLOOKUP(X103,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,P103,IF($X103=1,IF(Z$9=$G103,(1-$M103),0),IF($X103=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,Q103,IF($X103=1,IF(AA$9=$G103,(1-$M103),0),IF($X103=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,R103,IF($X103=1,IF(AB$9=$G103,(1-$M103),0),IF($X103=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,S103,IF($X103=1,IF(AC$9=$G103,(1-$M103),0),IF($X103=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X103=3,1,IF($X103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AO$7+$J103-1),$J103))","v":""},"",{"$f":"IF(L103=\"\", \"\", IF($X103=0,$V103,IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$T$7+$X103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103)))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$CE$7+$K103-1)*$F103)","v":""},"","","","","","","","","","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,IF($AK103=0,$W103,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1)*$F103)))","v":""},"",{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$V$7)*$F103)","v":""}]
[0.71262938258217001,0.37630423437546312,{"$f":"IF(Inventory!AH103=Inventory!$C$1032,0.5,1)*B104","v":0.37630423437546312},{"$f":"Inventory!C103","v":0},{"$f":"Inventory!E103","v":0},{"$f":"Inventory!W103","v":""},{"$f":"'Year 04'!AM104","v":""},{"$f":"IF($J104='Year 04'!$J104,'Year 04'!H104,$J104)","v":""},{"$f":"IF($J104='Year 04'!$J104,'Year 04'!I104,$J104)","v":""},{"$f":"'Year 04'!AN104","v":""},"",{"$f":"IF(E104 = 0, \"\", MATCH($E104,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!BA$7+$J104-1))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$W$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AB$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,1,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0)*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},"","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$B$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$F$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$O$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$BF$7+$K104-1))","v":""},{"$f":"IF(L104=\"\", \"\", VLOOKUP(X104,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,P104,IF($X104=1,IF(Z$9=$G104,(1-$M104),0),IF($X104=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,Q104,IF($X104=1,IF(AA$9=$G104,(1-$M104),0),IF($X104=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,R104,IF($X104=1,IF(AB$9=$G104,(1-$M104),0),IF($X104=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,S104,IF($X104=1,IF(AC$9=$G104,(1-$M104),0),IF($X104=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X104=3,1,IF($X104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AO$7+$J104-1),$J104))","v":""},"",{"$f":"IF(L104=\"\", \"\", IF($X104=0,$V104,IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$T$7+$X104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104)))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$CE$7+$K104-1)*$F104)","v":""},"","","","","","","","","","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,IF($AK104=0,$W104,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1)*$F104)))","v":""},"",{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$V$7)*$F104)","v":""}]
[0.33656926280179611,0.10800969159633134,{"$f":"IF(Inventory!AH104=Inventory!$C$1032,0.5,1)*B105","v":0.10800969159633134},{"$f":"Inventory!C104","v":0},{"$f":"Inventory!E104","v":0},{"$f":"Inventory!W104","v":""},{"$f":"'Year 04'!AM105","v":""},{"$f":"IF($J105='Year 04'!$J105,'Year 04'!H105,$J105)","v":""},{"$f":"IF($J105='Year 04'!$J105,'Year 04'!I105,$J105)","v":""},{"$f":"'Year 04'!AN105","v":""},"",{"$f":"IF(E105 = 0, \"\", MATCH($E105,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!BA$7+$J105-1))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$W$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AB$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,1,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0)*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},"","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$B$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$F$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$O$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$BF$7+$K105-1))","v":""},{"$f":"IF(L105=\"\", \"\", VLOOKUP(X105,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,P105,IF($X105=1,IF(Z$9=$G105,(1-$M105),0),IF($X105=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,Q105,IF($X105=1,IF(AA$9=$G105,(1-$M105),0),IF($X105=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,R105,IF($X105=1,IF(AB$9=$G105,(1-$M105),0),IF($X105=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,S105,IF($X105=1,IF(AC$9=$G105,(1-$M105),0),IF($X105=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X105=3,1,IF($X105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AO$7+$J105-1),$J105))","v":""},"",{"$f":"IF(L105=\"\", \"\", IF($X105=0,$V105,IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$T$7+$X105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105)))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$CE$7+$K105-1)*$F105)","v":""},"","","","","","","","","","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,IF($AK105=0,$W105,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1)*$F105)))","v":""},"",{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$V$7)*$F105)","v":""}]
[0.51316214440936458,0.38390712782639591,{"$f":"IF(Inventory!AH105=Inventory!$C$1032,0.5,1)*B106","v":0.38390712782639591},{"$f":"Inventory!C105","v":0},{"$f":"Inventory!E105","v":0},{"$f":"Inventory!W105","v":""},{"$f":"'Year 04'!AM106","v":""},{"$f":"IF($J106='Year 04'!$J106,'Year 04'!H106,$J106)","v":""},{"$f":"IF($J106='Year 04'!$J106,'Year 04'!I106,$J106)","v":""},{"$f":"'Year 04'!AN106","v":""},"",{"$f":"IF(E106 = 0, \"\", MATCH($E106,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!BA$7+$J106-1))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$W$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AB$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,1,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0)*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},"","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$B$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$F$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$O$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$BF$7+$K106-1))","v":""},{"$f":"IF(L106=\"\", \"\", VLOOKUP(X106,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,P106,IF($X106=1,IF(Z$9=$G106,(1-$M106),0),IF($X106=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,Q106,IF($X106=1,IF(AA$9=$G106,(1-$M106),0),IF($X106=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,R106,IF($X106=1,IF(AB$9=$G106,(1-$M106),0),IF($X106=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,S106,IF($X106=1,IF(AC$9=$G106,(1-$M106),0),IF($X106=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X106=3,1,IF($X106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AO$7+$J106-1),$J106))","v":""},"",{"$f":"IF(L106=\"\", \"\", IF($X106=0,$V106,IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$T$7+$X106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106)))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$CE$7+$K106-1)*$F106)","v":""},"","","","","","","","","","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,IF($AK106=0,$W106,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1)*$F106)))","v":""},"",{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$V$7)*$F106)","v":""}]
[0.81869944734532107,0.12199495011949357,{"$f":"IF(Inventory!AH106=Inventory!$C$1032,0.5,1)*B107","v":0.12199495011949357},{"$f":"Inventory!C106","v":0},{"$f":"Inventory!E106","v":0},{"$f":"Inventory!W106","v":""},{"$f":"'Year 04'!AM107","v":""},{"$f":"IF($J107='Year 04'!$J107,'Year 04'!H107,$J107)","v":""},{"$f":"IF($J107='Year 04'!$J107,'Year 04'!I107,$J107)","v":""},{"$f":"'Year 04'!AN107","v":""},"",{"$f":"IF(E107 = 0, \"\", MATCH($E107,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!BA$7+$J107-1))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$W$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AB$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,1,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0)*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},"","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$B$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$F$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$O$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$BF$7+$K107-1))","v":""},{"$f":"IF(L107=\"\", \"\", VLOOKUP(X107,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,P107,IF($X107=1,IF(Z$9=$G107,(1-$M107),0),IF($X107=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,Q107,IF($X107=1,IF(AA$9=$G107,(1-$M107),0),IF($X107=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,R107,IF($X107=1,IF(AB$9=$G107,(1-$M107),0),IF($X107=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,S107,IF($X107=1,IF(AC$9=$G107,(1-$M107),0),IF($X107=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X107=3,1,IF($X107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AO$7+$J107-1),$J107))","v":""},"",{"$f":"IF(L107=\"\", \"\", IF($X107=0,$V107,IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$T$7+$X107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107)))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$CE$7+$K107-1)*$F107)","v":""},"","","","","","","","","","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,IF($AK107=0,$W107,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1)*$F107)))","v":""},"",{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$V$7)*$F107)","v":""}]
[0.92164515212096221,0.1958100272053942,{"$f":"IF(Inventory!AH107=Inventory!$C$1032,0.5,1)*B108","v":0.1958100272053942},{"$f":"Inventory!C107","v":0},{"$f":"Inventory!E107","v":0},{"$f":"Inventory!W107","v":""},{"$f":"'Year 04'!AM108","v":""},{"$f":"IF($J108='Year 04'!$J108,'Year 04'!H108,$J108)","v":""},{"$f":"IF($J108='Year 04'!$J108,'Year 04'!I108,$J108)","v":""},{"$f":"'Year 04'!AN108","v":""},"",{"$f":"IF(E108 = 0, \"\", MATCH($E108,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!BA$7+$J108-1))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$W$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AB$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,1,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0)*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},"","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$B$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$F$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$O$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$BF$7+$K108-1))","v":""},{"$f":"IF(L108=\"\", \"\", VLOOKUP(X108,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,P108,IF($X108=1,IF(Z$9=$G108,(1-$M108),0),IF($X108=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,Q108,IF($X108=1,IF(AA$9=$G108,(1-$M108),0),IF($X108=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,R108,IF($X108=1,IF(AB$9=$G108,(1-$M108),0),IF($X108=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,S108,IF($X108=1,IF(AC$9=$G108,(1-$M108),0),IF($X108=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X108=3,1,IF($X108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AO$7+$J108-1),$J108))","v":""},"",{"$f":"IF(L108=\"\", \"\", IF($X108=0,$V108,IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$T$7+$X108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108)))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$CE$7+$K108-1)*$F108)","v":""},"","","","","","","","","","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,IF($AK108=0,$W108,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1)*$F108)))","v":""},"",{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$V$7)*$F108)","v":""}]
[0.60830479793094427,0.50852640154853146,{"$f":"IF(Inventory!AH108=Inventory!$C$1032,0.5,1)*B109","v":0.50852640154853146},{"$f":"Inventory!C108","v":0},{"$f":"Inventory!E108","v":0},{"$f":"Inventory!W108","v":""},{"$f":"'Year 04'!AM109","v":""},{"$f":"IF($J109='Year 04'!$J109,'Year 04'!H109,$J109)","v":""},{"$f":"IF($J109='Year 04'!$J109,'Year 04'!I109,$J109)","v":""},{"$f":"'Year 04'!AN109","v":""},"",{"$f":"IF(E109 = 0, \"\", MATCH($E109,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!BA$7+$J109-1))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$W$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AB$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,1,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0)*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},"","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$B$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$F$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$O$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$BF$7+$K109-1))","v":""},{"$f":"IF(L109=\"\", \"\", VLOOKUP(X109,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,P109,IF($X109=1,IF(Z$9=$G109,(1-$M109),0),IF($X109=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,Q109,IF($X109=1,IF(AA$9=$G109,(1-$M109),0),IF($X109=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,R109,IF($X109=1,IF(AB$9=$G109,(1-$M109),0),IF($X109=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,S109,IF($X109=1,IF(AC$9=$G109,(1-$M109),0),IF($X109=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X109=3,1,IF($X109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AO$7+$J109-1),$J109))","v":""},"",{"$f":"IF(L109=\"\", \"\", IF($X109=0,$V109,IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$T$7+$X109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109)))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$CE$7+$K109-1)*$F109)","v":""},"","","","","","","","","","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,IF($AK109=0,$W109,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1)*$F109)))","v":""},"",{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$V$7)*$F109)","v":""}]
[0.66435061535765538,0.48790233543436456,{"$f":"IF(Inventory!AH109=Inventory!$C$1032,0.5,1)*B110","v":0.48790233543436456},{"$f":"Inventory!C109","v":0},{"$f":"Inventory!E109","v":0},{"$f":"Inventory!W109","v":""},{"$f":"'Year 04'!AM110","v":""},{"$f":"IF($J110='Year 04'!$J110,'Year 04'!H110,$J110)","v":""},{"$f":"IF($J110='Year 04'!$J110,'Year 04'!I110,$J110)","v":""},{"$f":"'Year 04'!AN110","v":""},"",{"$f":"IF(E110 = 0, \"\", MATCH($E110,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!BA$7+$J110-1))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$W$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AB$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,1,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0)*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},"","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$B$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$F$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$O$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$BF$7+$K110-1))","v":""},{"$f":"IF(L110=\"\", \"\", VLOOKUP(X110,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,P110,IF($X110=1,IF(Z$9=$G110,(1-$M110),0),IF($X110=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,Q110,IF($X110=1,IF(AA$9=$G110,(1-$M110),0),IF($X110=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,R110,IF($X110=1,IF(AB$9=$G110,(1-$M110),0),IF($X110=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,S110,IF($X110=1,IF(AC$9=$G110,(1-$M110),0),IF($X110=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X110=3,1,IF($X110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AO$7+$J110-1),$J110))","v":""},"",{"$f":"IF(L110=\"\", \"\", IF($X110=0,$V110,IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$T$7+$X110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110)))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$CE$7+$K110-1)*$F110)","v":""},"","","","","","","","","","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,IF($AK110=0,$W110,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1)*$F110)))","v":""},"",{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$V$7)*$F110)","v":""}]
[0.5923798957385813,0.11279256569961149,{"$f":"IF(Inventory!AH110=Inventory!$C$1032,0.5,1)*B111","v":0.11279256569961149},{"$f":"Inventory!C110","v":0},{"$f":"Inventory!E110","v":0},{"$f":"Inventory!W110","v":""},{"$f":"'Year 04'!AM111","v":""},{"$f":"IF($J111='Year 04'!$J111,'Year 04'!H111,$J111)","v":""},{"$f":"IF($J111='Year 04'!$J111,'Year 04'!I111,$J111)","v":""},{"$f":"'Year 04'!AN111","v":""},"",{"$f":"IF(E111 = 0, \"\", MATCH($E111,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!BA$7+$J111-1))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$W$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AB$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,1,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0)*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},"","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$B$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$F$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$O$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$BF$7+$K111-1))","v":""},{"$f":"IF(L111=\"\", \"\", VLOOKUP(X111,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,P111,IF($X111=1,IF(Z$9=$G111,(1-$M111),0),IF($X111=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,Q111,IF($X111=1,IF(AA$9=$G111,(1-$M111),0),IF($X111=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,R111,IF($X111=1,IF(AB$9=$G111,(1-$M111),0),IF($X111=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,S111,IF($X111=1,IF(AC$9=$G111,(1-$M111),0),IF($X111=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X111=3,1,IF($X111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AO$7+$J111-1),$J111))","v":""},"",{"$f":"IF(L111=\"\", \"\", IF($X111=0,$V111,IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$T$7+$X111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111)))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$CE$7+$K111-1)*$F111)","v":""},"","","","","","","","","","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,IF($AK111=0,$W111,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1)*$F111)))","v":""},"",{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$V$7)*$F111)","v":""}]
[0.23127886251335217,0.8956679519053502,{"$f":"IF(Inventory!AH111=Inventory!$C$1032,0.5,1)*B112","v":0.8956679519053502},{"$f":"Inventory!C111","v":0},{"$f":"Inventory!E111","v":0},{"$f":"Inventory!W111","v":""},{"$f":"'Year 04'!AM112","v":""},{"$f":"IF($J112='Year 04'!$J112,'Year 04'!H112,$J112)","v":""},{"$f":"IF($J112='Year 04'!$J112,'Year 04'!I112,$J112)","v":""},{"$f":"'Year 04'!AN112","v":""},"",{"$f":"IF(E112 = 0, \"\", MATCH($E112,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!BA$7+$J112-1))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$W$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AB$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,1,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0)*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},"","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$B$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$F$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$O$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$BF$7+$K112-1))","v":""},{"$f":"IF(L112=\"\", \"\", VLOOKUP(X112,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,P112,IF($X112=1,IF(Z$9=$G112,(1-$M112),0),IF($X112=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,Q112,IF($X112=1,IF(AA$9=$G112,(1-$M112),0),IF($X112=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,R112,IF($X112=1,IF(AB$9=$G112,(1-$M112),0),IF($X112=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,S112,IF($X112=1,IF(AC$9=$G112,(1-$M112),0),IF($X112=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X112=3,1,IF($X112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AO$7+$J112-1),$J112))","v":""},"",{"$f":"IF(L112=\"\", \"\", IF($X112=0,$V112,IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$T$7+$X112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112)))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$CE$7+$K112-1)*$F112)","v":""},"","","","","","","","","","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,IF($AK112=0,$W112,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1)*$F112)))","v":""},"",{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$V$7)*$F112)","v":""}]
[0.95405058188462211,0.5300691783663769,{"$f":"IF(Inventory!AH112=Inventory!$C$1032,0.5,1)*B113","v":0.5300691783663769},{"$f":"Inventory!C112","v":0},{"$f":"Inventory!E112","v":0},{"$f":"Inventory!W112","v":""},{"$f":"'Year 04'!AM113","v":""},{"$f":"IF($J113='Year 04'!$J113,'Year 04'!H113,$J113)","v":""},{"$f":"IF($J113='Year 04'!$J113,'Year 04'!I113,$J113)","v":""},{"$f":"'Year 04'!AN113","v":""},"",{"$f":"IF(E113 = 0, \"\", MATCH($E113,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!BA$7+$J113-1))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$W$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AB$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,1,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0)*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},"","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$B$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$F$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$O$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$BF$7+$K113-1))","v":""},{"$f":"IF(L113=\"\", \"\", VLOOKUP(X113,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,P113,IF($X113=1,IF(Z$9=$G113,(1-$M113),0),IF($X113=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,Q113,IF($X113=1,IF(AA$9=$G113,(1-$M113),0),IF($X113=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,R113,IF($X113=1,IF(AB$9=$G113,(1-$M113),0),IF($X113=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,S113,IF($X113=1,IF(AC$9=$G113,(1-$M113),0),IF($X113=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X113=3,1,IF($X113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AO$7+$J113-1),$J113))","v":""},"",{"$f":"IF(L113=\"\", \"\", IF($X113=0,$V113,IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$T$7+$X113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113)))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$CE$7+$K113-1)*$F113)","v":""},"","","","","","","","","","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,IF($AK113=0,$W113,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1)*$F113)))","v":""},"",{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$V$7)*$F113)","v":""}]
[0.91575538175099847,0.81078080454724011,{"$f":"IF(Inventory!AH113=Inventory!$C$1032,0.5,1)*B114","v":0.81078080454724011},{"$f":"Inventory!C113","v":0},{"$f":"Inventory!E113","v":0},{"$f":"Inventory!W113","v":""},{"$f":"'Year 04'!AM114","v":""},{"$f":"IF($J114='Year 04'!$J114,'Year 04'!H114,$J114)","v":""},{"$f":"IF($J114='Year 04'!$J114,'Year 04'!I114,$J114)","v":""},{"$f":"'Year 04'!AN114","v":""},"",{"$f":"IF(E114 = 0, \"\", MATCH($E114,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!BA$7+$J114-1))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$W$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AB$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,1,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0)*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},"","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$B$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$F$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$O$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$BF$7+$K114-1))","v":""},{"$f":"IF(L114=\"\", \"\", VLOOKUP(X114,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,P114,IF($X114=1,IF(Z$9=$G114,(1-$M114),0),IF($X114=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,Q114,IF($X114=1,IF(AA$9=$G114,(1-$M114),0),IF($X114=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,R114,IF($X114=1,IF(AB$9=$G114,(1-$M114),0),IF($X114=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,S114,IF($X114=1,IF(AC$9=$G114,(1-$M114),0),IF($X114=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X114=3,1,IF($X114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AO$7+$J114-1),$J114))","v":""},"",{"$f":"IF(L114=\"\", \"\", IF($X114=0,$V114,IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$T$7+$X114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114)))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$CE$7+$K114-1)*$F114)","v":""},"","","","","","","","","","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,IF($AK114=0,$W114,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1)*$F114)))","v":""},"",{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$V$7)*$F114)","v":""}]
[0.6093877379111714,0.54911181354757388,{"$f":"IF(Inventory!AH114=Inventory!$C$1032,0.5,1)*B115","v":0.54911181354757388},{"$f":"Inventory!C114","v":0},{"$f":"Inventory!E114","v":0},{"$f":"Inventory!W114","v":""},{"$f":"'Year 04'!AM115","v":""},{"$f":"IF($J115='Year 04'!$J115,'Year 04'!H115,$J115)","v":""},{"$f":"IF($J115='Year 04'!$J115,'Year 04'!I115,$J115)","v":""},{"$f":"'Year 04'!AN115","v":""},"",{"$f":"IF(E115 = 0, \"\", MATCH($E115,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!BA$7+$J115-1))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$W$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AB$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,1,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0)*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},"","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$B$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$F$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$O$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$BF$7+$K115-1))","v":""},{"$f":"IF(L115=\"\", \"\", VLOOKUP(X115,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,P115,IF($X115=1,IF(Z$9=$G115,(1-$M115),0),IF($X115=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,Q115,IF($X115=1,IF(AA$9=$G115,(1-$M115),0),IF($X115=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,R115,IF($X115=1,IF(AB$9=$G115,(1-$M115),0),IF($X115=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,S115,IF($X115=1,IF(AC$9=$G115,(1-$M115),0),IF($X115=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X115=3,1,IF($X115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AO$7+$J115-1),$J115))","v":""},"",{"$f":"IF(L115=\"\", \"\", IF($X115=0,$V115,IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$T$7+$X115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115)))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$CE$7+$K115-1)*$F115)","v":""},"","","","","","","","","","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,IF($AK115=0,$W115,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1)*$F115)))","v":""},"",{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$V$7)*$F115)","v":""}]
[0.64094819481784771,0.52566383682624263,{"$f":"IF(Inventory!AH115=Inventory!$C$1032,0.5,1)*B116","v":0.52566383682624263},{"$f":"Inventory!C115","v":0},{"$f":"Inventory!E115","v":0},{"$f":"Inventory!W115","v":""},{"$f":"'Year 04'!AM116","v":""},{"$f":"IF($J116='Year 04'!$J116,'Year 04'!H116,$J116)","v":""},{"$f":"IF($J116='Year 04'!$J116,'Year 04'!I116,$J116)","v":""},{"$f":"'Year 04'!AN116","v":""},"",{"$f":"IF(E116 = 0, \"\", MATCH($E116,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!BA$7+$J116-1))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$W$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AB$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,1,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0)*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},"","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$B$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$F$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$O$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$BF$7+$K116-1))","v":""},{"$f":"IF(L116=\"\", \"\", VLOOKUP(X116,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,P116,IF($X116=1,IF(Z$9=$G116,(1-$M116),0),IF($X116=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,Q116,IF($X116=1,IF(AA$9=$G116,(1-$M116),0),IF($X116=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,R116,IF($X116=1,IF(AB$9=$G116,(1-$M116),0),IF($X116=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,S116,IF($X116=1,IF(AC$9=$G116,(1-$M116),0),IF($X116=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X116=3,1,IF($X116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AO$7+$J116-1),$J116))","v":""},"",{"$f":"IF(L116=\"\", \"\", IF($X116=0,$V116,IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$T$7+$X116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116)))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$CE$7+$K116-1)*$F116)","v":""},"","","","","","","","","","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,IF($AK116=0,$W116,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1)*$F116)))","v":""},"",{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$V$7)*$F116)","v":""}]
[0.90087252105036786,0.36301834066296201,{"$f":"IF(Inventory!AH116=Inventory!$C$1032,0.5,1)*B117","v":0.36301834066296201},{"$f":"Inventory!C116","v":0},{"$f":"Inventory!E116","v":0},{"$f":"Inventory!W116","v":""},{"$f":"'Year 04'!AM117","v":""},{"$f":"IF($J117='Year 04'!$J117,'Year 04'!H117,$J117)","v":""},{"$f":"IF($J117='Year 04'!$J117,'Year 04'!I117,$J117)","v":""},{"$f":"'Year 04'!AN117","v":""},"",{"$f":"IF(E117 = 0, \"\", MATCH($E117,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!BA$7+$J117-1))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$W$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AB$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,1,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0)*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},"","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$B$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$F$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$O$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$BF$7+$K117-1))","v":""},{"$f":"IF(L117=\"\", \"\", VLOOKUP(X117,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,P117,IF($X117=1,IF(Z$9=$G117,(1-$M117),0),IF($X117=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,Q117,IF($X117=1,IF(AA$9=$G117,(1-$M117),0),IF($X117=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,R117,IF($X117=1,IF(AB$9=$G117,(1-$M117),0),IF($X117=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,S117,IF($X117=1,IF(AC$9=$G117,(1-$M117),0),IF($X117=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X117=3,1,IF($X117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AO$7+$J117-1),$J117))","v":""},"",{"$f":"IF(L117=\"\", \"\", IF($X117=0,$V117,IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$T$7+$X117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117)))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$CE$7+$K117-1)*$F117)","v":""},"","","","","","","","","","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,IF($AK117=0,$W117,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1)*$F117)))","v":""},"",{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$V$7)*$F117)","v":""}]
[0.21416687253253719,0.45971919952978413,{"$f":"IF(Inventory!AH117=Inventory!$C$1032,0.5,1)*B118","v":0.45971919952978413},{"$f":"Inventory!C117","v":0},{"$f":"Inventory!E117","v":0},{"$f":"Inventory!W117","v":""},{"$f":"'Year 04'!AM118","v":""},{"$f":"IF($J118='Year 04'!$J118,'Year 04'!H118,$J118)","v":""},{"$f":"IF($J118='Year 04'!$J118,'Year 04'!I118,$J118)","v":""},{"$f":"'Year 04'!AN118","v":""},"",{"$f":"IF(E118 = 0, \"\", MATCH($E118,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!BA$7+$J118-1))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$W$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AB$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,1,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0)*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},"","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$B$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$F$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$O$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$BF$7+$K118-1))","v":""},{"$f":"IF(L118=\"\", \"\", VLOOKUP(X118,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,P118,IF($X118=1,IF(Z$9=$G118,(1-$M118),0),IF($X118=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,Q118,IF($X118=1,IF(AA$9=$G118,(1-$M118),0),IF($X118=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,R118,IF($X118=1,IF(AB$9=$G118,(1-$M118),0),IF($X118=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,S118,IF($X118=1,IF(AC$9=$G118,(1-$M118),0),IF($X118=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X118=3,1,IF($X118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AO$7+$J118-1),$J118))","v":""},"",{"$f":"IF(L118=\"\", \"\", IF($X118=0,$V118,IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$T$7+$X118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118)))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$CE$7+$K118-1)*$F118)","v":""},"","","","","","","","","","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,IF($AK118=0,$W118,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1)*$F118)))","v":""},"",{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$V$7)*$F118)","v":""}]
[0.69266520231834183,0.42241948051193901,{"$f":"IF(Inventory!AH118=Inventory!$C$1032,0.5,1)*B119","v":0.42241948051193901},{"$f":"Inventory!C118","v":0},{"$f":"Inventory!E118","v":0},{"$f":"Inventory!W118","v":""},{"$f":"'Year 04'!AM119","v":""},{"$f":"IF($J119='Year 04'!$J119,'Year 04'!H119,$J119)","v":""},{"$f":"IF($J119='Year 04'!$J119,'Year 04'!I119,$J119)","v":""},{"$f":"'Year 04'!AN119","v":""},"",{"$f":"IF(E119 = 0, \"\", MATCH($E119,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!BA$7+$J119-1))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$W$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AB$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,1,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0)*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},"","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$B$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$F$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$O$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$BF$7+$K119-1))","v":""},{"$f":"IF(L119=\"\", \"\", VLOOKUP(X119,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,P119,IF($X119=1,IF(Z$9=$G119,(1-$M119),0),IF($X119=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,Q119,IF($X119=1,IF(AA$9=$G119,(1-$M119),0),IF($X119=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,R119,IF($X119=1,IF(AB$9=$G119,(1-$M119),0),IF($X119=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,S119,IF($X119=1,IF(AC$9=$G119,(1-$M119),0),IF($X119=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X119=3,1,IF($X119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AO$7+$J119-1),$J119))","v":""},"",{"$f":"IF(L119=\"\", \"\", IF($X119=0,$V119,IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$T$7+$X119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119)))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$CE$7+$K119-1)*$F119)","v":""},"","","","","","","","","","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,IF($AK119=0,$W119,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1)*$F119)))","v":""},"",{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$V$7)*$F119)","v":""}]
[0.92632949564372824,0.72073057259399842,{"$f":"IF(Inventory!AH119=Inventory!$C$1032,0.5,1)*B120","v":0.72073057259399842},{"$f":"Inventory!C119","v":0},{"$f":"Inventory!E119","v":0},{"$f":"Inventory!W119","v":""},{"$f":"'Year 04'!AM120","v":""},{"$f":"IF($J120='Year 04'!$J120,'Year 04'!H120,$J120)","v":""},{"$f":"IF($J120='Year 04'!$J120,'Year 04'!I120,$J120)","v":""},{"$f":"'Year 04'!AN120","v":""},"",{"$f":"IF(E120 = 0, \"\", MATCH($E120,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!BA$7+$J120-1))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$W$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AB$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,1,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0)*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},"","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$B$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$F$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$O$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$BF$7+$K120-1))","v":""},{"$f":"IF(L120=\"\", \"\", VLOOKUP(X120,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,P120,IF($X120=1,IF(Z$9=$G120,(1-$M120),0),IF($X120=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,Q120,IF($X120=1,IF(AA$9=$G120,(1-$M120),0),IF($X120=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,R120,IF($X120=1,IF(AB$9=$G120,(1-$M120),0),IF($X120=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,S120,IF($X120=1,IF(AC$9=$G120,(1-$M120),0),IF($X120=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X120=3,1,IF($X120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AO$7+$J120-1),$J120))","v":""},"",{"$f":"IF(L120=\"\", \"\", IF($X120=0,$V120,IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$T$7+$X120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120)))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$CE$7+$K120-1)*$F120)","v":""},"","","","","","","","","","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,IF($AK120=0,$W120,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1)*$F120)))","v":""},"",{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$V$7)*$F120)","v":""}]
[0.97886233903638464,0.39421802595540612,{"$f":"IF(Inventory!AH120=Inventory!$C$1032,0.5,1)*B121","v":0.39421802595540612},{"$f":"Inventory!C120","v":0},{"$f":"Inventory!E120","v":0},{"$f":"Inventory!W120","v":""},{"$f":"'Year 04'!AM121","v":""},{"$f":"IF($J121='Year 04'!$J121,'Year 04'!H121,$J121)","v":""},{"$f":"IF($J121='Year 04'!$J121,'Year 04'!I121,$J121)","v":""},{"$f":"'Year 04'!AN121","v":""},"",{"$f":"IF(E121 = 0, \"\", MATCH($E121,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!BA$7+$J121-1))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$W$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AB$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,1,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0)*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},"","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$B$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$F$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$O$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$BF$7+$K121-1))","v":""},{"$f":"IF(L121=\"\", \"\", VLOOKUP(X121,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,P121,IF($X121=1,IF(Z$9=$G121,(1-$M121),0),IF($X121=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,Q121,IF($X121=1,IF(AA$9=$G121,(1-$M121),0),IF($X121=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,R121,IF($X121=1,IF(AB$9=$G121,(1-$M121),0),IF($X121=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,S121,IF($X121=1,IF(AC$9=$G121,(1-$M121),0),IF($X121=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X121=3,1,IF($X121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AO$7+$J121-1),$J121))","v":""},"",{"$f":"IF(L121=\"\", \"\", IF($X121=0,$V121,IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$T$7+$X121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121)))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$CE$7+$K121-1)*$F121)","v":""},"","","","","","","","","","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,IF($AK121=0,$W121,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1)*$F121)))","v":""},"",{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$V$7)*$F121)","v":""}]
[0.44291385849892939,0.46802500711412109,{"$f":"IF(Inventory!AH121=Inventory!$C$1032,0.5,1)*B122","v":0.46802500711412109},{"$f":"Inventory!C121","v":0},{"$f":"Inventory!E121","v":0},{"$f":"Inventory!W121","v":""},{"$f":"'Year 04'!AM122","v":""},{"$f":"IF($J122='Year 04'!$J122,'Year 04'!H122,$J122)","v":""},{"$f":"IF($J122='Year 04'!$J122,'Year 04'!I122,$J122)","v":""},{"$f":"'Year 04'!AN122","v":""},"",{"$f":"IF(E122 = 0, \"\", MATCH($E122,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!BA$7+$J122-1))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$W$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AB$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,1,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0)*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},"","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$B$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$F$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$O$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$BF$7+$K122-1))","v":""},{"$f":"IF(L122=\"\", \"\", VLOOKUP(X122,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,P122,IF($X122=1,IF(Z$9=$G122,(1-$M122),0),IF($X122=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,Q122,IF($X122=1,IF(AA$9=$G122,(1-$M122),0),IF($X122=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,R122,IF($X122=1,IF(AB$9=$G122,(1-$M122),0),IF($X122=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,S122,IF($X122=1,IF(AC$9=$G122,(1-$M122),0),IF($X122=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X122=3,1,IF($X122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AO$7+$J122-1),$J122))","v":""},"",{"$f":"IF(L122=\"\", \"\", IF($X122=0,$V122,IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$T$7+$X122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122)))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$CE$7+$K122-1)*$F122)","v":""},"","","","","","","","","","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,IF($AK122=0,$W122,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1)*$F122)))","v":""},"",{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$V$7)*$F122)","v":""}]
[0.87472035675522253,0.94616760101794573,{"$f":"IF(Inventory!AH122=Inventory!$C$1032,0.5,1)*B123","v":0.94616760101794573},{"$f":"Inventory!C122","v":0},{"$f":"Inventory!E122","v":0},{"$f":"Inventory!W122","v":""},{"$f":"'Year 04'!AM123","v":""},{"$f":"IF($J123='Year 04'!$J123,'Year 04'!H123,$J123)","v":""},{"$f":"IF($J123='Year 04'!$J123,'Year 04'!I123,$J123)","v":""},{"$f":"'Year 04'!AN123","v":""},"",{"$f":"IF(E123 = 0, \"\", MATCH($E123,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!BA$7+$J123-1))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$W$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AB$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,1,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0)*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},"","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$B$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$F$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$O$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$BF$7+$K123-1))","v":""},{"$f":"IF(L123=\"\", \"\", VLOOKUP(X123,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,P123,IF($X123=1,IF(Z$9=$G123,(1-$M123),0),IF($X123=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,Q123,IF($X123=1,IF(AA$9=$G123,(1-$M123),0),IF($X123=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,R123,IF($X123=1,IF(AB$9=$G123,(1-$M123),0),IF($X123=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,S123,IF($X123=1,IF(AC$9=$G123,(1-$M123),0),IF($X123=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X123=3,1,IF($X123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AO$7+$J123-1),$J123))","v":""},"",{"$f":"IF(L123=\"\", \"\", IF($X123=0,$V123,IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$T$7+$X123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123)))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$CE$7+$K123-1)*$F123)","v":""},"","","","","","","","","","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,IF($AK123=0,$W123,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1)*$F123)))","v":""},"",{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$V$7)*$F123)","v":""}]
[0.14158420533299698,9.0301704485456158E-2,{"$f":"IF(Inventory!AH123=Inventory!$C$1032,0.5,1)*B124","v":9.0301704485456158E-2},{"$f":"Inventory!C123","v":0},{"$f":"Inventory!E123","v":0},{"$f":"Inventory!W123","v":""},{"$f":"'Year 04'!AM124","v":""},{"$f":"IF($J124='Year 04'!$J124,'Year 04'!H124,$J124)","v":""},{"$f":"IF($J124='Year 04'!$J124,'Year 04'!I124,$J124)","v":""},{"$f":"'Year 04'!AN124","v":""},"",{"$f":"IF(E124 = 0, \"\", MATCH($E124,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!BA$7+$J124-1))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$W$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AB$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,1,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0)*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},"","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$B$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$F$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$O$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$BF$7+$K124-1))","v":""},{"$f":"IF(L124=\"\", \"\", VLOOKUP(X124,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,P124,IF($X124=1,IF(Z$9=$G124,(1-$M124),0),IF($X124=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,Q124,IF($X124=1,IF(AA$9=$G124,(1-$M124),0),IF($X124=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,R124,IF($X124=1,IF(AB$9=$G124,(1-$M124),0),IF($X124=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,S124,IF($X124=1,IF(AC$9=$G124,(1-$M124),0),IF($X124=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X124=3,1,IF($X124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AO$7+$J124-1),$J124))","v":""},"",{"$f":"IF(L124=\"\", \"\", IF($X124=0,$V124,IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$T$7+$X124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124)))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$CE$7+$K124-1)*$F124)","v":""},"","","","","","","","","","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,IF($AK124=0,$W124,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1)*$F124)))","v":""},"",{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$V$7)*$F124)","v":""}]
[0.40212229387205267,0.10965789552453176,{"$f":"IF(Inventory!AH124=Inventory!$C$1032,0.5,1)*B125","v":0.10965789552453176},{"$f":"Inventory!C124","v":0},{"$f":"Inventory!E124","v":0},{"$f":"Inventory!W124","v":""},{"$f":"'Year 04'!AM125","v":""},{"$f":"IF($J125='Year 04'!$J125,'Year 04'!H125,$J125)","v":""},{"$f":"IF($J125='Year 04'!$J125,'Year 04'!I125,$J125)","v":""},{"$f":"'Year 04'!AN125","v":""},"",{"$f":"IF(E125 = 0, \"\", MATCH($E125,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!BA$7+$J125-1))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$W$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AB$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,1,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0)*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},"","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$B$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$F$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$O$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$BF$7+$K125-1))","v":""},{"$f":"IF(L125=\"\", \"\", VLOOKUP(X125,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,P125,IF($X125=1,IF(Z$9=$G125,(1-$M125),0),IF($X125=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,Q125,IF($X125=1,IF(AA$9=$G125,(1-$M125),0),IF($X125=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,R125,IF($X125=1,IF(AB$9=$G125,(1-$M125),0),IF($X125=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,S125,IF($X125=1,IF(AC$9=$G125,(1-$M125),0),IF($X125=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X125=3,1,IF($X125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AO$7+$J125-1),$J125))","v":""},"",{"$f":"IF(L125=\"\", \"\", IF($X125=0,$V125,IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$T$7+$X125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125)))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$CE$7+$K125-1)*$F125)","v":""},"","","","","","","","","","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,IF($AK125=0,$W125,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1)*$F125)))","v":""},"",{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$V$7)*$F125)","v":""}]
[5.7976757485470598E-3,0.18798839199306594,{"$f":"IF(Inventory!AH128=Inventory!$C$1032,0.5,1)*B129","v":0.18798839199306594},{"$f":"Inventory!C128","v":0},{"$f":"Inventory!E128","v":0},{"$f":"Inventory!W128","v":""},{"$f":"'Year 04'!AM129","v":""},{"$f":"IF($J129='Year 04'!$J129,'Year 04'!H129,$J129)","v":""},{"$f":"IF($J129='Year 04'!$J129,'Year 04'!I129,$J129)","v":""},{"$f":"'Year 04'!AN129","v":""},"",{"$f":"IF(E129 = 0, \"\", MATCH($E129,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!BA$7+$J129-1))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$W$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AB$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,1,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0)*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},"","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$B$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$F$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$O$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$BF$7+$K129-1))","v":""},{"$f":"IF(L129=\"\", \"\", VLOOKUP(X129,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,P129,IF($X129=1,IF(Z$9=$G129,(1-$M129),0),IF($X129=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,Q129,IF($X129=1,IF(AA$9=$G129,(1-$M129),0),IF($X129=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,R129,IF($X129=1,IF(AB$9=$G129,(1-$M129),0),IF($X129=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,S129,IF($X129=1,IF(AC$9=$G129,(1-$M129),0),IF($X129=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X129=3,1,IF($X129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AO$7+$J129-1),$J129))","v":""},"",{"$f":"IF(L129=\"\", \"\", IF($X129=0,$V129,IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$T$7+$X129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129)))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$CE$7+$K129-1)*$F129)","v":""},"","","","","","","","","","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,IF($AK129=0,$W129,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1)*$F129)))","v":""},"",{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$V$7)*$F129)","v":""}]
[0.42224154663467994,0.1307309639344596,{"$f":"IF(Inventory!AH133=Inventory!$C$1032,0.5,1)*B134","v":0.1307309639344596},{"$f":"Inventory!C133","v":0},{"$f":"Inventory!E133","v":0},{"$f":"Inventory!W133","v":""},{"$f":"'Year 04'!AM134","v":""},{"$f":"IF($J134='Year 04'!$J134,'Year 04'!H134,$J134)","v":""},{"$f":"IF($J134='Year 04'!$J134,'Year 04'!I134,$J134)","v":""},{"$f":"'Year 04'!AN134","v":""},"",{"$f":"IF(E134 = 0, \"\", MATCH($E134,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!BA$7+$J134-1))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$W$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AB$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,1,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0)*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},"","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$B$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$F$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$O$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$BF$7+$K134-1))","v":""},{"$f":"IF(L134=\"\", \"\", VLOOKUP(X134,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,P134,IF($X134=1,IF(Z$9=$G134,(1-$M134),0),IF($X134=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,Q134,IF($X134=1,IF(AA$9=$G134,(1-$M134),0),IF($X134=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,R134,IF($X134=1,IF(AB$9=$G134,(1-$M134),0),IF($X134=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,S134,IF($X134=1,IF(AC$9=$G134,(1-$M134),0),IF($X134=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X134=3,1,IF($X134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AO$7+$J134-1),$J134))","v":""},"",{"$f":"IF(L134=\"\", \"\", IF($X134=0,$V134,IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$T$7+$X134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134)))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$CE$7+$K134-1)*$F134)","v":""},"","","","","","","","","","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,IF($AK134=0,$W134,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1)*$F134)))","v":""},"",{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$V$7)*$F134)","v":""}]
[0.10546616619234805,4.5523484293171435E-2,{"$f":"IF(Inventory!AH141=Inventory!$C$1032,0.5,1)*B142","v":4.5523484293171435E-2},{"$f":"Inventory!C141","v":0},{"$f":"Inventory!E141","v":0},{"$f":"Inventory!W141","v":""},{"$f":"'Year 04'!AM142","v":""},{"$f":"IF($J142='Year 04'!$J142,'Year 04'!H142,$J142)","v":""},{"$f":"IF($J142='Year 04'!$J142,'Year 04'!I142,$J142)","v":""},{"$f":"'Year 04'!AN142","v":""},"",{"$f":"IF(E142 = 0, \"\", MATCH($E142,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!BA$7+$J142-1))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$W$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AB$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,1,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0)*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},"","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$B$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$F$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$O$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$BF$7+$K142-1))","v":""},{"$f":"IF(L142=\"\", \"\", VLOOKUP(X142,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,P142,IF($X142=1,IF(Z$9=$G142,(1-$M142),0),IF($X142=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,Q142,IF($X142=1,IF(AA$9=$G142,(1-$M142),0),IF($X142=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,R142,IF($X142=1,IF(AB$9=$G142,(1-$M142),0),IF($X142=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,S142,IF($X142=1,IF(AC$9=$G142,(1-$M142),0),IF($X142=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X142=3,1,IF($X142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AO$7+$J142-1),$J142))","v":""},"",{"$f":"IF(L142=\"\", \"\", IF($X142=0,$V142,IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$T$7+$X142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142)))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$CE$7+$K142-1)*$F142)","v":""},"","","","","","","","","","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,IF($AK142=0,$W142,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1)*$F142)))","v":""},"",{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$V$7)*$F142)","v":""}]
[0.57719562333146635,0.87718951567072023,{"$f":"IF(Inventory!AH146=Inventory!$C$1032,0.5,1)*B147","v":0.87718951567072023},{"$f":"Inventory!C146","v":0},{"$f":"Inventory!E146","v":0},{"$f":"Inventory!W146","v":""},{"$f":"'Year 04'!AM147","v":""},{"$f":"IF($J147='Year 04'!$J147,'Year 04'!H147,$J147)","v":""},{"$f":"IF($J147='Year 04'!$J147,'Year 04'!I147,$J147)","v":""},{"$f":"'Year 04'!AN147","v":""},"",{"$f":"IF(E147 = 0, \"\", MATCH($E147,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!BA$7+$J147-1))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$W$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AB$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,1,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0)*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},"","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$B$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$F$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$O$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$BF$7+$K147-1))","v":""},{"$f":"IF(L147=\"\", \"\", VLOOKUP(X147,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,P147,IF($X147=1,IF(Z$9=$G147,(1-$M147),0),IF($X147=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,Q147,IF($X147=1,IF(AA$9=$G147,(1-$M147),0),IF($X147=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,R147,IF($X147=1,IF(AB$9=$G147,(1-$M147),0),IF($X147=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,S147,IF($X147=1,IF(AC$9=$G147,(1-$M147),0),IF($X147=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X147=3,1,IF($X147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AO$7+$J147-1),$J147))","v":""},"",{"$f":"IF(L147=\"\", \"\", IF($X147=0,$V147,IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$T$7+$X147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147)))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$CE$7+$K147-1)*$F147)","v":""},"","","","","","","","","","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,IF($AK147=0,$W147,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1)*$F147)))","v":""},"",{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$V$7)*$F147)","v":""}]
[0.35940171438443036,0.16689402669756592,{"$f":"IF(Inventory!AH154=Inventory!$C$1032,0.5,1)*B155","v":0.16689402669756592},{"$f":"Inventory!C154","v":0},{"$f":"Inventory!E154","v":0},{"$f":"Inventory!W154","v":""},{"$f":"'Year 04'!AM155","v":""},{"$f":"IF($J155='Year 04'!$J155,'Year 04'!H155,$J155)","v":""},{"$f":"IF($J155='Year 04'!$J155,'Year 04'!I155,$J155)","v":""},{"$f":"'Year 04'!AN155","v":""},"",{"$f":"IF(E155 = 0, \"\", MATCH($E155,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!BA$7+$J155-1))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$W$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AB$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,1,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0)*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},"","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$B$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$F$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$O$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$BF$7+$K155-1))","v":""},{"$f":"IF(L155=\"\", \"\", VLOOKUP(X155,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,P155,IF($X155=1,IF(Z$9=$G155,(1-$M155),0),IF($X155=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,Q155,IF($X155=1,IF(AA$9=$G155,(1-$M155),0),IF($X155=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,R155,IF($X155=1,IF(AB$9=$G155,(1-$M155),0),IF($X155=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,S155,IF($X155=1,IF(AC$9=$G155,(1-$M155),0),IF($X155=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X155=3,1,IF($X155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AO$7+$J155-1),$J155))","v":""},"",{"$f":"IF(L155=\"\", \"\", IF($X155=0,$V155,IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$T$7+$X155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155)))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$CE$7+$K155-1)*$F155)","v":""},"","","","","","","","","","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,IF($AK155=0,$W155,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1)*$F155)))","v":""},"",{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$V$7)*$F155)","v":""}]
[0.94417258309047281,0.95473090777900582,{"$f":"IF(Inventory!AH161=Inventory!$C$1032,0.5,1)*B162","v":0.95473090777900582},{"$f":"Inventory!C161","v":0},{"$f":"Inventory!E161","v":0},{"$f":"Inventory!W161","v":""},{"$f":"'Year 04'!AM162","v":""},{"$f":"IF($J162='Year 04'!$J162,'Year 04'!H162,$J162)","v":""},{"$f":"IF($J162='Year 04'!$J162,'Year 04'!I162,$J162)","v":""},{"$f":"'Year 04'!AN162","v":""},"",{"$f":"IF(E162 = 0, \"\", MATCH($E162,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!BA$7+$J162-1))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$W$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AB$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,1,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0)*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},"","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$B$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$F$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$O$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$BF$7+$K162-1))","v":""},{"$f":"IF(L162=\"\", \"\", VLOOKUP(X162,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,P162,IF($X162=1,IF(Z$9=$G162,(1-$M162),0),IF($X162=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,Q162,IF($X162=1,IF(AA$9=$G162,(1-$M162),0),IF($X162=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,R162,IF($X162=1,IF(AB$9=$G162,(1-$M162),0),IF($X162=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,S162,IF($X162=1,IF(AC$9=$G162,(1-$M162),0),IF($X162=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X162=3,1,IF($X162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AO$7+$J162-1),$J162))","v":""},"",{"$f":"IF(L162=\"\", \"\", IF($X162=0,$V162,IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$T$7+$X162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162)))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$CE$7+$K162-1)*$F162)","v":""},"","","","","","","","","","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,IF($AK162=0,$W162,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1)*$F162)))","v":""},"",{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$V$7)*$F162)","v":""}]
[0.96408957859283795,0.84960274279659509,{"$f":"IF(Inventory!AH166=Inventory!$C$1032,0.5,1)*B167","v":0.84960274279659509},{"$f":"Inventory!C166","v":0},{"$f":"Inventory!E166","v":0},{"$f":"Inventory!W166","v":""},{"$f":"'Year 04'!AM167","v":""},{"$f":"IF($J167='Year 04'!$J167,'Year 04'!H167,$J167)","v":""},{"$f":"IF($J167='Year 04'!$J167,'Year 04'!I167,$J167)","v":""},{"$f":"'Year 04'!AN167","v":""},"",{"$f":"IF(E167 = 0, \"\", MATCH($E167,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!BA$7+$J167-1))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$W$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AB$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,1,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0)*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},"","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$B$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$F$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$O$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$BF$7+$K167-1))","v":""},{"$f":"IF(L167=\"\", \"\", VLOOKUP(X167,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,P167,IF($X167=1,IF(Z$9=$G167,(1-$M167),0),IF($X167=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,Q167,IF($X167=1,IF(AA$9=$G167,(1-$M167),0),IF($X167=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,R167,IF($X167=1,IF(AB$9=$G167,(1-$M167),0),IF($X167=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,S167,IF($X167=1,IF(AC$9=$G167,(1-$M167),0),IF($X167=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X167=3,1,IF($X167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AO$7+$J167-1),$J167))","v":""},"",{"$f":"IF(L167=\"\", \"\", IF($X167=0,$V167,IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$T$7+$X167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167)))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$CE$7+$K167-1)*$F167)","v":""},"","","","","","","","","","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,IF($AK167=0,$W167,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1)*$F167)))","v":""},"",{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$V$7)*$F167)","v":""}]
[0.96788646176147797,0.79379057484216986,{"$f":"IF(Inventory!AH174=Inventory!$C$1032,0.5,1)*B175","v":0.79379057484216986},{"$f":"Inventory!C174","v":0},{"$f":"Inventory!E174","v":0},{"$f":"Inventory!W174","v":""},{"$f":"'Year 04'!AM175","v":""},{"$f":"IF($J175='Year 04'!$J175,'Year 04'!H175,$J175)","v":""},{"$f":"IF($J175='Year 04'!$J175,'Year 04'!I175,$J175)","v":""},{"$f":"'Year 04'!AN175","v":""},"",{"$f":"IF(E175 = 0, \"\", MATCH($E175,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!BA$7+$J175-1))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$W$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AB$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,1,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0)*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},"","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$B$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$F$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$O$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$BF$7+$K175-1))","v":""},{"$f":"IF(L175=\"\", \"\", VLOOKUP(X175,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,P175,IF($X175=1,IF(Z$9=$G175,(1-$M175),0),IF($X175=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,Q175,IF($X175=1,IF(AA$9=$G175,(1-$M175),0),IF($X175=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,R175,IF($X175=1,IF(AB$9=$G175,(1-$M175),0),IF($X175=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,S175,IF($X175=1,IF(AC$9=$G175,(1-$M175),0),IF($X175=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X175=3,1,IF($X175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AO$7+$J175-1),$J175))","v":""},"",{"$f":"IF(L175=\"\", \"\", IF($X175=0,$V175,IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$T$7+$X175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175)))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$CE$7+$K175-1)*$F175)","v":""},"","","","","","","","","","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,IF($AK175=0,$W175,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1)*$F175)))","v":""},"",{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$V$7)*$F175)","v":""}]
[0.25538426013557225,0.61147141886578094,{"$f":"IF(Inventory!AH179=Inventory!$C$1032,0.5,1)*B180","v":0.61147141886578094},{"$f":"Inventory!C179","v":0},{"$f":"Inventory!E179","v":0},{"$f":"Inventory!W179","v":""},{"$f":"'Year 04'!AM180","v":""},{"$f":"IF($J180='Year 04'!$J180,'Year 04'!H180,$J180)","v":""},{"$f":"IF($J180='Year 04'!$J180,'Year 04'!I180,$J180)","v":""},{"$f":"'Year 04'!AN180","v":""},"",{"$f":"IF(E180 = 0, \"\", MATCH($E180,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!BA$7+$J180-1))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$W$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AB$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,1,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0)*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},"","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$B$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$F$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$O$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$BF$7+$K180-1))","v":""},{"$f":"IF(L180=\"\", \"\", VLOOKUP(X180,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,P180,IF($X180=1,IF(Z$9=$G180,(1-$M180),0),IF($X180=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,Q180,IF($X180=1,IF(AA$9=$G180,(1-$M180),0),IF($X180=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,R180,IF($X180=1,IF(AB$9=$G180,(1-$M180),0),IF($X180=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,S180,IF($X180=1,IF(AC$9=$G180,(1-$M180),0),IF($X180=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X180=3,1,IF($X180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AO$7+$J180-1),$J180))","v":""},"",{"$f":"IF(L180=\"\", \"\", IF($X180=0,$V180,IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$T$7+$X180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180)))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$CE$7+$K180-1)*$F180)","v":""},"","","","","","","","","","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,IF($AK180=0,$W180,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1)*$F180)))","v":""},"",{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$V$7)*$F180)","v":""}]
[0.27231768357760144,0.3345443637576162,{"$f":"IF(Inventory!AH187=Inventory!$C$1032,0.5,1)*B188","v":0.3345443637576162},{"$f":"Inventory!C187","v":0},{"$f":"Inventory!E187","v":0},{"$f":"Inventory!W187","v":""},{"$f":"'Year 04'!AM188","v":""},{"$f":"IF($J188='Year 04'!$J188,'Year 04'!H188,$J188)","v":""},{"$f":"IF($J188='Year 04'!$J188,'Year 04'!I188,$J188)","v":""},{"$f":"'Year 04'!AN188","v":""},"",{"$f":"IF(E188 = 0, \"\", MATCH($E188,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!BA$7+$J188-1))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$W$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AB$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,1,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0)*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},"","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$B$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$F$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$O$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$BF$7+$K188-1))","v":""},{"$f":"IF(L188=\"\", \"\", VLOOKUP(X188,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,P188,IF($X188=1,IF(Z$9=$G188,(1-$M188),0),IF($X188=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,Q188,IF($X188=1,IF(AA$9=$G188,(1-$M188),0),IF($X188=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,R188,IF($X188=1,IF(AB$9=$G188,(1-$M188),0),IF($X188=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,S188,IF($X188=1,IF(AC$9=$G188,(1-$M188),0),IF($X188=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X188=3,1,IF($X188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AO$7+$J188-1),$J188))","v":""},"",{"$f":"IF(L188=\"\", \"\", IF($X188=0,$V188,IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$T$7+$X188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188)))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$CE$7+$K188-1)*$F188)","v":""},"","","","","","","","","","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,IF($AK188=0,$W188,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1)*$F188)))","v":""},"",{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$V$7)*$F188)","v":""}]
[0.71594080497305657,0.96494304560195354,{"$f":"IF(Inventory!AH195=Inventory!$C$1032,0.5,1)*B196","v":0.96494304560195354},{"$f":"Inventory!C195","v":0},{"$f":"Inventory!E195","v":0},{"$f":"Inventory!W195","v":""},{"$f":"'Year 04'!AM196","v":""},{"$f":"IF($J196='Year 04'!$J196,'Year 04'!H196,$J196)","v":""},{"$f":"IF($J196='Year 04'!$J196,'Year 04'!I196,$J196)","v":""},{"$f":"'Year 04'!AN196","v":""},"",{"$f":"IF(E196 = 0, \"\", MATCH($E196,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!BA$7+$J196-1))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$W$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AB$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,1,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0)*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},"","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$B$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$F$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$O$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$BF$7+$K196-1))","v":""},{"$f":"IF(L196=\"\", \"\", VLOOKUP(X196,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,P196,IF($X196=1,IF(Z$9=$G196,(1-$M196),0),IF($X196=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,Q196,IF($X196=1,IF(AA$9=$G196,(1-$M196),0),IF($X196=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,R196,IF($X196=1,IF(AB$9=$G196,(1-$M196),0),IF($X196=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,S196,IF($X196=1,IF(AC$9=$G196,(1-$M196),0),IF($X196=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X196=3,1,IF($X196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AO$7+$J196-1),$J196))","v":""},"",{"$f":"IF(L196=\"\", \"\", IF($X196=0,$V196,IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$T$7+$X196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196)))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$CE$7+$K196-1)*$F196)","v":""},"","","","","","","","","","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,IF($AK196=0,$W196,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1)*$F196)))","v":""},"",{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$V$7)*$F196)","v":""}]
[7.8365768699890204E-2,1.8691797767624196E-2,{"$f":"IF(Inventory!AH202=Inventory!$C$1032,0.5,1)*B203","v":1.8691797767624196E-2},{"$f":"Inventory!C202","v":0},{"$f":"Inventory!E202","v":0},{"$f":"Inventory!W202","v":""},{"$f":"'Year 04'!AM203","v":""},{"$f":"IF($J203='Year 04'!$J203,'Year 04'!H203,$J203)","v":""},{"$f":"IF($J203='Year 04'!$J203,'Year 04'!I203,$J203)","v":""},{"$f":"'Year 04'!AN203","v":""},"",{"$f":"IF(E203 = 0, \"\", MATCH($E203,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!BA$7+$J203-1))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$W$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AB$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,1,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0)*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},"","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$B$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$F$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$O$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$BF$7+$K203-1))","v":""},{"$f":"IF(L203=\"\", \"\", VLOOKUP(X203,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,P203,IF($X203=1,IF(Z$9=$G203,(1-$M203),0),IF($X203=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,Q203,IF($X203=1,IF(AA$9=$G203,(1-$M203),0),IF($X203=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,R203,IF($X203=1,IF(AB$9=$G203,(1-$M203),0),IF($X203=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,S203,IF($X203=1,IF(AC$9=$G203,(1-$M203),0),IF($X203=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X203=3,1,IF($X203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AO$7+$J203-1),$J203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($C203<=AD203,5,IF($C203<=AC203+AD203,4,IF($C203<=AB203+AC203+AD203,3,IF($C203<=AA203+AB203+AC203+AD203,2,1))))+($AE203-1)*5)","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,$V203,IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$T$7+$X203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203)))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$CE$7+$K203-1)*$F203)","v":""},"","","","","","","","","","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,IF($AK203=0,$W203,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1)*$F203)))","v":""},"",{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$V$7)*$F203)","v":""}]
[0.95560129800126614,0.64696932445300193,{"$f":"IF(Inventory!AH207=Inventory!$C$1032,0.5,1)*B208","v":0.64696932445300193},{"$f":"Inventory!C207","v":0},{"$f":"Inventory!E207","v":0},{"$f":"Inventory!W207","v":""},{"$f":"'Year 04'!AM208","v":""},{"$f":"IF($J208='Year 04'!$J208,'Year 04'!H208,$J208)","v":""},{"$f":"IF($J208='Year 04'!$J208,'Year 04'!I208,$J208)","v":""},{"$f":"'Year 04'!AN208","v":""},"",{"$f":"IF(E208 = 0, \"\", MATCH($E208,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!BA$7+$J208-1))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$W$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AB$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,1,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0)*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},"","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$B$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$F$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$O$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$BF$7+$K208-1))","v":""},{"$f":"IF(L208=\"\", \"\", VLOOKUP(X208,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,P208,IF($X208=1,IF(Z$9=$G208,(1-$M208),0),IF($X208=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,Q208,IF($X208=1,IF(AA$9=$G208,(1-$M208),0),IF($X208=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,R208,IF($X208=1,IF(AB$9=$G208,(1-$M208),0),IF($X208=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,S208,IF($X208=1,IF(AC$9=$G208,(1-$M208),0),IF($X208=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X208=3,1,IF($X208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AO$7+$J208-1),$J208))","v":""},"",{"$f":"IF(L208=\"\", \"\", IF($X208=0,$V208,IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$T$7+$X208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208)))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$CE$7+$K208-1)*$F208)","v":""},"","","","","","","","","","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,IF($AK208=0,$W208,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1)*$F208)))","v":""},"",{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$V$7)*$F208)","v":""}]
[0.70800914060385778,0.54500155544119278,{"$f":"IF(Inventory!AH215=Inventory!$C$1032,0.5,1)*B216","v":0.54500155544119278},{"$f":"Inventory!C215","v":0},{"$f":"Inventory!E215","v":0},{"$f":"Inventory!W215","v":""},{"$f":"'Year 04'!AM216","v":""},{"$f":"IF($J216='Year 04'!$J216,'Year 04'!H216,$J216)","v":""},{"$f":"IF($J216='Year 04'!$J216,'Year 04'!I216,$J216)","v":""},{"$f":"'Year 04'!AN216","v":""},"",{"$f":"IF(E216 = 0, \"\", MATCH($E216,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!BA$7+$J216-1))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$W$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AB$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,1,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0)*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},"","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$B$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$F$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$O$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$BF$7+$K216-1))","v":""},{"$f":"IF(L216=\"\", \"\", VLOOKUP(X216,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,P216,IF($X216=1,IF(Z$9=$G216,(1-$M216),0),IF($X216=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,Q216,IF($X216=1,IF(AA$9=$G216,(1-$M216),0),IF($X216=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,R216,IF($X216=1,IF(AB$9=$G216,(1-$M216),0),IF($X216=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,S216,IF($X216=1,IF(AC$9=$G216,(1-$M216),0),IF($X216=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X216=3,1,IF($X216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AO$7+$J216-1),$J216))","v":""},"",{"$f":"IF(L216=\"\", \"\", IF($X216=0,$V216,IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$T$7+$X216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216)))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$CE$7+$K216-1)*$F216)","v":""},"","","","","","","","","","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,IF($AK216=0,$W216,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1)*$F216)))","v":""},"",{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$V$7)*$F216)","v":""}]
[0.53391452281573049,0.19625044944838932,{"$f":"IF(Inventory!AH220=Inventory!$C$1032,0.5,1)*B221","v":0.19625044944838932},{"$f":"Inventory!C220","v":0},{"$f":"Inventory!E220","v":0},{"$f":"Inventory!W220","v":""},{"$f":"'Year 04'!AM221","v":""},{"$f":"IF($J221='Year 04'!$J221,'Year 04'!H221,$J221)","v":""},{"$f":"IF($J221='Year 04'!$J221,'Year 04'!I221,$J221)","v":""},{"$f":"'Year 04'!AN221","v":""},"",{"$f":"IF(E221 = 0, \"\", MATCH($E221,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!BA$7+$J221-1))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$W$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AB$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,1,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0)*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},"","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$B$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$F$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$O$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$BF$7+$K221-1))","v":""},{"$f":"IF(L221=\"\", \"\", VLOOKUP(X221,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,P221,IF($X221=1,IF(Z$9=$G221,(1-$M221),0),IF($X221=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,Q221,IF($X221=1,IF(AA$9=$G221,(1-$M221),0),IF($X221=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,R221,IF($X221=1,IF(AB$9=$G221,(1-$M221),0),IF($X221=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,S221,IF($X221=1,IF(AC$9=$G221,(1-$M221),0),IF($X221=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X221=3,1,IF($X221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AO$7+$J221-1),$J221))","v":""},"",{"$f":"IF(L221=\"\", \"\", IF($X221=0,$V221,IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$T$7+$X221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221)))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$CE$7+$K221-1)*$F221)","v":""},"","","","","","","","","","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,IF($AK221=0,$W221,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1)*$F221)))","v":""},"",{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$V$7)*$F221)","v":""}]
[0.28234888882124842,0.17363052444077265,{"$f":"IF(Inventory!AH228=Inventory!$C$1032,0.5,1)*B229","v":0.17363052444077265},{"$f":"Inventory!C228","v":0},{"$f":"Inventory!E228","v":0},{"$f":"Inventory!W228","v":""},{"$f":"'Year 04'!AM229","v":""},{"$f":"IF($J229='Year 04'!$J229,'Year 04'!H229,$J229)","v":""},{"$f":"IF($J229='Year 04'!$J229,'Year 04'!I229,$J229)","v":""},{"$f":"'Year 04'!AN229","v":""},"",{"$f":"IF(E229 = 0, \"\", MATCH($E229,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!BA$7+$J229-1))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$W$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AB$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,1,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0)*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},"","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$B$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$F$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$O$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$BF$7+$K229-1))","v":""},{"$f":"IF(L229=\"\", \"\", VLOOKUP(X229,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,P229,IF($X229=1,IF(Z$9=$G229,(1-$M229),0),IF($X229=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,Q229,IF($X229=1,IF(AA$9=$G229,(1-$M229),0),IF($X229=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,R229,IF($X229=1,IF(AB$9=$G229,(1-$M229),0),IF($X229=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,S229,IF($X229=1,IF(AC$9=$G229,(1-$M229),0),IF($X229=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X229=3,1,IF($X229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AO$7+$J229-1),$J229))","v":""},"",{"$f":"IF(L229=\"\", \"\", IF($X229=0,$V229,IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$T$7+$X229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229)))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$CE$7+$K229-1)*$F229)","v":""},"","","","","","","","","","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,IF($AK229=0,$W229,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1)*$F229)))","v":""},"",{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$V$7)*$F229)","v":""}]
[0.72773218660957106,0.37754328841287921,{"$f":"IF(Inventory!AH240=Inventory!$C$1032,0.5,1)*B241","v":0.37754328841287921},{"$f":"Inventory!C240","v":0},{"$f":"Inventory!E240","v":0},{"$f":"Inventory!W240","v":""},{"$f":"'Year 04'!AM241","v":""},{"$f":"IF($J241='Year 04'!$J241,'Year 04'!H241,$J241)","v":""},{"$f":"IF($J241='Year 04'!$J241,'Year 04'!I241,$J241)","v":""},{"$f":"'Year 04'!AN241","v":""},"",{"$f":"IF(E241 = 0, \"\", MATCH($E241,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!BA$7+$J241-1))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$W$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AB$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,1,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0)*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},"","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$B$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$F$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$O$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$BF$7+$K241-1))","v":""},{"$f":"IF(L241=\"\", \"\", VLOOKUP(X241,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,P241,IF($X241=1,IF(Z$9=$G241,(1-$M241),0),IF($X241=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,Q241,IF($X241=1,IF(AA$9=$G241,(1-$M241),0),IF($X241=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,R241,IF($X241=1,IF(AB$9=$G241,(1-$M241),0),IF($X241=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,S241,IF($X241=1,IF(AC$9=$G241,(1-$M241),0),IF($X241=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X241=3,1,IF($X241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AO$7+$J241-1),$J241))","v":""},"",{"$f":"IF(L241=\"\", \"\", IF($X241=0,$V241,IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$T$7+$X241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241)))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$CE$7+$K241-1)*$F241)","v":""},"","","","","","","","","","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,IF($AK241=0,$W241,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1)*$F241)))","v":""},"",{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$V$7)*$F241)","v":""}]
[0.72158908786860854,0.56139540530563736,{"$f":"IF(Inventory!AH245=Inventory!$C$1032,0.5,1)*B246","v":0.56139540530563736},{"$f":"Inventory!C245","v":0},{"$f":"Inventory!E245","v":0},{"$f":"Inventory!W245","v":""},{"$f":"'Year 04'!AM246","v":""},{"$f":"IF($J246='Year 04'!$J246,'Year 04'!H246,$J246)","v":""},{"$f":"IF($J246='Year 04'!$J246,'Year 04'!I246,$J246)","v":""},{"$f":"'Year 04'!AN246","v":""},"",{"$f":"IF(E246 = 0, \"\", MATCH($E246,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!BA$7+$J246-1))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$W$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AB$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,1,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0)*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},"","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$B$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$F$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$O$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$BF$7+$K246-1))","v":""},{"$f":"IF(L246=\"\", \"\", VLOOKUP(X246,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,P246,IF($X246=1,IF(Z$9=$G246,(1-$M246),0),IF($X246=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,Q246,IF($X246=1,IF(AA$9=$G246,(1-$M246),0),IF($X246=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,R246,IF($X246=1,IF(AB$9=$G246,(1-$M246),0),IF($X246=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,S246,IF($X246=1,IF(AC$9=$G246,(1-$M246),0),IF($X246=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X246=3,1,IF($X246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AO$7+$J246-1),$J246))","v":""},"",{"$f":"IF(L246=\"\", \"\", IF($X246=0,$V246,IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$T$7+$X246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246)))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$CE$7+$K246-1)*$F246)","v":""},"","","","","","","","","","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,IF($AK246=0,$W246,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1)*$F246)))","v":""},"",{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$V$7)*$F246)","v":""}]
[0.85821259634617497,0.72655727443590812,{"$f":"IF(Inventory!AH248=Inventory!$C$1032,0.5,1)*B249","v":0.72655727443590812},{"$f":"Inventory!C248","v":0},{"$f":"Inventory!E248","v":0},{"$f":"Inventory!W248","v":""},{"$f":"'Year 04'!AM249","v":""},{"$f":"IF($J249='Year 04'!$J249,'Year 04'!H249,$J249)","v":""},{"$f":"IF($J249='Year 04'!$J249,'Year 04'!I249,$J249)","v":""},{"$f":"'Year 04'!AN249","v":""},"",{"$f":"IF(E249 = 0, \"\", MATCH($E249,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!BA$7+$J249-1))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$W$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AB$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,1,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0)*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},"","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$B$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$F$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$O$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$BF$7+$K249-1))","v":""},{"$f":"IF(L249=\"\", \"\", VLOOKUP(X249,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,P249,IF($X249=1,IF(Z$9=$G249,(1-$M249),0),IF($X249=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,Q249,IF($X249=1,IF(AA$9=$G249,(1-$M249),0),IF($X249=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,R249,IF($X249=1,IF(AB$9=$G249,(1-$M249),0),IF($X249=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,S249,IF($X249=1,IF(AC$9=$G249,(1-$M249),0),IF($X249=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X249=3,1,IF($X249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AO$7+$J249-1),$J249))","v":""},"",{"$f":"IF(L249=\"\", \"\", IF($X249=0,$V249,IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$T$7+$X249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249)))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$CE$7+$K249-1)*$F249)","v":""},"","","","","","","","","","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,IF($AK249=0,$W249,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1)*$F249)))","v":""},"",{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$V$7)*$F249)","v":""}]
[0.17868439326255281,0.15381773912245067,{"$f":"IF(Inventory!AH260=Inventory!$C$1032,0.5,1)*B261","v":0.15381773912245067},{"$f":"Inventory!C260","v":0},{"$f":"Inventory!E260","v":0},{"$f":"Inventory!W260","v":""},{"$f":"'Year 04'!AM261","v":""},{"$f":"IF($J261='Year 04'!$J261,'Year 04'!H261,$J261)","v":""},{"$f":"IF($J261='Year 04'!$J261,'Year 04'!I261,$J261)","v":""},{"$f":"'Year 04'!AN261","v":""},"",{"$f":"IF(E261 = 0, \"\", MATCH($E261,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!BA$7+$J261-1))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$W$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AB$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,1,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0)*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},"","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$B$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$F$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$O$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$BF$7+$K261-1))","v":""},{"$f":"IF(L261=\"\", \"\", VLOOKUP(X261,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,P261,IF($X261=1,IF(Z$9=$G261,(1-$M261),0),IF($X261=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,Q261,IF($X261=1,IF(AA$9=$G261,(1-$M261),0),IF($X261=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,R261,IF($X261=1,IF(AB$9=$G261,(1-$M261),0),IF($X261=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,S261,IF($X261=1,IF(AC$9=$G261,(1-$M261),0),IF($X261=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X261=3,1,IF($X261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AO$7+$J261-1),$J261))","v":""},"",{"$f":"IF(L261=\"\", \"\", IF($X261=0,$V261,IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$T$7+$X261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261)))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$CE$7+$K261-1)*$F261)","v":""},"","","","","","","","","","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,IF($AK261=0,$W261,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1)*$F261)))","v":""},"",{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$V$7)*$F261)","v":""}]
[0.37316178142670764,0.76032798870015161,{"$f":"IF(Inventory!AH261=Inventory!$C$1032,0.5,1)*B262","v":0.76032798870015161},{"$f":"Inventory!C261","v":0},{"$f":"Inventory!E261","v":0},{"$f":"Inventory!W261","v":""},{"$f":"'Year 04'!AM262","v":""},{"$f":"IF($J262='Year 04'!$J262,'Year 04'!H262,$J262)","v":""},{"$f":"IF($J262='Year 04'!$J262,'Year 04'!I262,$J262)","v":""},{"$f":"'Year 04'!AN262","v":""},"",{"$f":"IF(E262 = 0, \"\", MATCH($E262,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!BA$7+$J262-1))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$W$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AB$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,1,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0)*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},"","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$B$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$F$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$O$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$BF$7+$K262-1))","v":""},{"$f":"IF(L262=\"\", \"\", VLOOKUP(X262,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,P262,IF($X262=1,IF(Z$9=$G262,(1-$M262),0),IF($X262=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,Q262,IF($X262=1,IF(AA$9=$G262,(1-$M262),0),IF($X262=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,R262,IF($X262=1,IF(AB$9=$G262,(1-$M262),0),IF($X262=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,S262,IF($X262=1,IF(AC$9=$G262,(1-$M262),0),IF($X262=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X262=3,1,IF($X262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AO$7+$J262-1),$J262))","v":""},"",{"$f":"IF(L262=\"\", \"\", IF($X262=0,$V262,IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$T$7+$X262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262)))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$CE$7+$K262-1)*$F262)","v":""},"","","","","","","","","","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,IF($AK262=0,$W262,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1)*$F262)))","v":""},"",{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$V$7)*$F262)","v":""}]
[0.62405089287923454,0.39488759868545653,{"$f":"IF(Inventory!AH273=Inventory!$C$1032,0.5,1)*B274","v":0.39488759868545653},{"$f":"Inventory!C273","v":0},{"$f":"Inventory!E273","v":0},{"$f":"Inventory!W273","v":""},{"$f":"'Year 04'!AM274","v":""},{"$f":"IF($J274='Year 04'!$J274,'Year 04'!H274,$J274)","v":""},{"$f":"IF($J274='Year 04'!$J274,'Year 04'!I274,$J274)","v":""},{"$f":"'Year 04'!AN274","v":""},"",{"$f":"IF(E274 = 0, \"\", MATCH($E274,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!BA$7+$J274-1))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$W$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AB$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,1,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0)*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},"","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$B$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$F$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$O$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$BF$7+$K274-1))","v":""},{"$f":"IF(L274=\"\", \"\", VLOOKUP(X274,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,P274,IF($X274=1,IF(Z$9=$G274,(1-$M274),0),IF($X274=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,Q274,IF($X274=1,IF(AA$9=$G274,(1-$M274),0),IF($X274=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,R274,IF($X274=1,IF(AB$9=$G274,(1-$M274),0),IF($X274=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,S274,IF($X274=1,IF(AC$9=$G274,(1-$M274),0),IF($X274=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X274=3,1,IF($X274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AO$7+$J274-1),$J274))","v":""},"",{"$f":"IF(L274=\"\", \"\", IF($X274=0,$V274,IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$T$7+$X274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274)))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$CE$7+$K274-1)*$F274)","v":""},"","","","","","","","","","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,IF($AK274=0,$W274,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1)*$F274)))","v":""},"",{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$V$7)*$F274)","v":""}]
[4.1940648063534591E-2,0.72571351901500114,{"$f":"IF(Inventory!AH278=Inventory!$C$1032,0.5,1)*B279","v":0.72571351901500114},{"$f":"Inventory!C278","v":0},{"$f":"Inventory!E278","v":0},{"$f":"Inventory!W278","v":""},{"$f":"'Year 04'!AM279","v":""},{"$f":"IF($J279='Year 04'!$J279,'Year 04'!H279,$J279)","v":""},{"$f":"IF($J279='Year 04'!$J279,'Year 04'!I279,$J279)","v":""},{"$f":"'Year 04'!AN279","v":""},"",{"$f":"IF(E279 = 0, \"\", MATCH($E279,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!BA$7+$J279-1))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$W$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AB$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,1,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0)*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},"","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$B$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$F$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$O$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$BF$7+$K279-1))","v":""},{"$f":"IF(L279=\"\", \"\", VLOOKUP(X279,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,P279,IF($X279=1,IF(Z$9=$G279,(1-$M279),0),IF($X279=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,Q279,IF($X279=1,IF(AA$9=$G279,(1-$M279),0),IF($X279=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,R279,IF($X279=1,IF(AB$9=$G279,(1-$M279),0),IF($X279=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,S279,IF($X279=1,IF(AC$9=$G279,(1-$M279),0),IF($X279=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X279=3,1,IF($X279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AO$7+$J279-1),$J279))","v":""},"",{"$f":"IF(L279=\"\", \"\", IF($X279=0,$V279,IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$T$7+$X279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279)))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$CE$7+$K279-1)*$F279)","v":""},"","","","","","","","","","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,IF($AK279=0,$W279,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1)*$F279)))","v":""},"",{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$V$7)*$F279)","v":""}]
[0.20715954137720216,0.91849715817570932,{"$f":"IF(Inventory!AH281=Inventory!$C$1032,0.5,1)*B282","v":0.91849715817570932},{"$f":"Inventory!C281","v":0},{"$f":"Inventory!E281","v":0},{"$f":"Inventory!W281","v":""},{"$f":"'Year 04'!AM282","v":""},{"$f":"IF($J282='Year 04'!$J282,'Year 04'!H282,$J282)","v":""},{"$f":"IF($J282='Year 04'!$J282,'Year 04'!I282,$J282)","v":""},{"$f":"'Year 04'!AN282","v":""},"",{"$f":"IF(E282 = 0, \"\", MATCH($E282,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!BA$7+$J282-1))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$W$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AB$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,1,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0)*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},"","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$B$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$F$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$O$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$BF$7+$K282-1))","v":""},{"$f":"IF(L282=\"\", \"\", VLOOKUP(X282,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,P282,IF($X282=1,IF(Z$9=$G282,(1-$M282),0),IF($X282=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,Q282,IF($X282=1,IF(AA$9=$G282,(1-$M282),0),IF($X282=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,R282,IF($X282=1,IF(AB$9=$G282,(1-$M282),0),IF($X282=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,S282,IF($X282=1,IF(AC$9=$G282,(1-$M282),0),IF($X282=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X282=3,1,IF($X282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AO$7+$J282-1),$J282))","v":""},"",{"$f":"IF(L282=\"\", \"\", IF($X282=0,$V282,IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$T$7+$X282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282)))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$CE$7+$K282-1)*$F282)","v":""},"","","","","","","","","","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,IF($AK282=0,$W282,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1)*$F282)))","v":""},"",{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$V$7)*$F282)","v":""}]
[3.3365759780294213E-2,0.81597929531914704,{"$f":"IF(Inventory!AH293=Inventory!$C$1032,0.5,1)*B294","v":0.81597929531914704},{"$f":"Inventory!C293","v":0},{"$f":"Inventory!E293","v":0},{"$f":"Inventory!W293","v":""},{"$f":"'Year 04'!AM294","v":""},{"$f":"IF($J294='Year 04'!$J294,'Year 04'!H294,$J294)","v":""},{"$f":"IF($J294='Year 04'!$J294,'Year 04'!I294,$J294)","v":""},{"$f":"'Year 04'!AN294","v":""},"",{"$f":"IF(E294 = 0, \"\", MATCH($E294,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!BA$7+$J294-1))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$W$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AB$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,1,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0)*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},"","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$B$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$F$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$O$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$BF$7+$K294-1))","v":""},{"$f":"IF(L294=\"\", \"\", VLOOKUP(X294,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,P294,IF($X294=1,IF(Z$9=$G294,(1-$M294),0),IF($X294=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,Q294,IF($X294=1,IF(AA$9=$G294,(1-$M294),0),IF($X294=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,R294,IF($X294=1,IF(AB$9=$G294,(1-$M294),0),IF($X294=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,S294,IF($X294=1,IF(AC$9=$G294,(1-$M294),0),IF($X294=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X294=3,1,IF($X294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AO$7+$J294-1),$J294))","v":""},"",{"$f":"IF(L294=\"\", \"\", IF($X294=0,$V294,IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$T$7+$X294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294)))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$CE$7+$K294-1)*$F294)","v":""},"","","","","","","","","","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,IF($AK294=0,$W294,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1)*$F294)))","v":""},"",{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$V$7)*$F294)","v":""}]
[0.61885258930567522,4.5037906714229248E-2,{"$f":"IF(Inventory!AH301=Inventory!$C$1032,0.5,1)*B302","v":4.5037906714229248E-2},{"$f":"Inventory!C301","v":0},{"$f":"Inventory!E301","v":0},{"$f":"Inventory!W301","v":""},{"$f":"'Year 04'!AM302","v":""},{"$f":"IF($J302='Year 04'!$J302,'Year 04'!H302,$J302)","v":""},{"$f":"IF($J302='Year 04'!$J302,'Year 04'!I302,$J302)","v":""},{"$f":"'Year 04'!AN302","v":""},"",{"$f":"IF(E302 = 0, \"\", MATCH($E302,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!BA$7+$J302-1))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$W$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AB$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,1,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0)*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},"","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$B$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$F$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$O$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$BF$7+$K302-1))","v":""},{"$f":"IF(L302=\"\", \"\", VLOOKUP(X302,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,P302,IF($X302=1,IF(Z$9=$G302,(1-$M302),0),IF($X302=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,Q302,IF($X302=1,IF(AA$9=$G302,(1-$M302),0),IF($X302=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,R302,IF($X302=1,IF(AB$9=$G302,(1-$M302),0),IF($X302=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,S302,IF($X302=1,IF(AC$9=$G302,(1-$M302),0),IF($X302=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X302=3,1,IF($X302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AO$7+$J302-1),$J302))","v":""},"",{"$f":"IF(L302=\"\", \"\", IF($X302=0,$V302,IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$T$7+$X302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302)))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$CE$7+$K302-1)*$F302)","v":""},"","","","","","","","","","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,IF($AK302=0,$W302,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1)*$F302)))","v":""},"",{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$V$7)*$F302)","v":""}]
[0.623652397188864,0.58532047717568125,{"$f":"IF(Inventory!AH302=Inventory!$C$1032,0.5,1)*B303","v":0.58532047717568125},{"$f":"Inventory!C302","v":0},{"$f":"Inventory!E302","v":0},{"$f":"Inventory!W302","v":""},{"$f":"'Year 04'!AM303","v":""},{"$f":"IF($J303='Year 04'!$J303,'Year 04'!H303,$J303)","v":""},{"$f":"IF($J303='Year 04'!$J303,'Year 04'!I303,$J303)","v":""},{"$f":"'Year 04'!AN303","v":""},"",{"$f":"IF(E303 = 0, \"\", MATCH($E303,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!BA$7+$J303-1))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$W$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AB$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,1,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0)*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},"","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$B$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$F$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$O$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$BF$7+$K303-1))","v":""},{"$f":"IF(L303=\"\", \"\", VLOOKUP(X303,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,P303,IF($X303=1,IF(Z$9=$G303,(1-$M303),0),IF($X303=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,Q303,IF($X303=1,IF(AA$9=$G303,(1-$M303),0),IF($X303=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,R303,IF($X303=1,IF(AB$9=$G303,(1-$M303),0),IF($X303=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,S303,IF($X303=1,IF(AC$9=$G303,(1-$M303),0),IF($X303=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X303=3,1,IF($X303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AO$7+$J303-1),$J303))","v":""},"",{"$f":"IF(L303=\"\", \"\", IF($X303=0,$V303,IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$T$7+$X303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303)))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$CE$7+$K303-1)*$F303)","v":""},"","","","","","","","","","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,IF($AK303=0,$W303,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1)*$F303)))","v":""},"",{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$V$7)*$F303)","v":""}]
[0.55534810798016465,0.50217272427110293,{"$f":"IF(Inventory!AH314=Inventory!$C$1032,0.5,1)*B315","v":0.50217272427110293},{"$f":"Inventory!C314","v":0},{"$f":"Inventory!E314","v":0},{"$f":"Inventory!W314","v":""},{"$f":"'Year 04'!AM315","v":""},{"$f":"IF($J315='Year 04'!$J315,'Year 04'!H315,$J315)","v":""},{"$f":"IF($J315='Year 04'!$J315,'Year 04'!I315,$J315)","v":""},{"$f":"'Year 04'!AN315","v":""},"",{"$f":"IF(E315 = 0, \"\", MATCH($E315,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!BA$7+$J315-1))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$W$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AB$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,1,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0)*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},"","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$B$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$F$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$O$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$BF$7+$K315-1))","v":""},{"$f":"IF(L315=\"\", \"\", VLOOKUP(X315,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,P315,IF($X315=1,IF(Z$9=$G315,(1-$M315),0),IF($X315=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,Q315,IF($X315=1,IF(AA$9=$G315,(1-$M315),0),IF($X315=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,R315,IF($X315=1,IF(AB$9=$G315,(1-$M315),0),IF($X315=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,S315,IF($X315=1,IF(AC$9=$G315,(1-$M315),0),IF($X315=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X315=3,1,IF($X315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AO$7+$J315-1),$J315))","v":""},"",{"$f":"IF(L315=\"\", \"\", IF($X315=0,$V315,IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$T$7+$X315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315)))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$CE$7+$K315-1)*$F315)","v":""},"","","","","","","","","","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,IF($AK315=0,$W315,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1)*$F315)))","v":""},"",{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$V$7)*$F315)","v":""}]
[0.71392986489099475,3.0775143680250583E-3,{"$f":"IF(Inventory!AH321=Inventory!$C$1032,0.5,1)*B322","v":3.0775143680250583E-3},{"$f":"Inventory!C321","v":0},{"$f":"Inventory!E321","v":0},{"$f":"Inventory!W321","v":""},{"$f":"'Year 04'!AM322","v":""},{"$f":"IF($J322='Year 04'!$J322,'Year 04'!H322,$J322)","v":""},{"$f":"IF($J322='Year 04'!$J322,'Year 04'!I322,$J322)","v":""},{"$f":"'Year 04'!AN322","v":""},"",{"$f":"IF(E322 = 0, \"\", MATCH($E322,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!BA$7+$J322-1))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$W$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AB$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,1,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0)*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},"","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$B$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$F$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$O$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$BF$7+$K322-1))","v":""},{"$f":"IF(L322=\"\", \"\", VLOOKUP(X322,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,P322,IF($X322=1,IF(Z$9=$G322,(1-$M322),0),IF($X322=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,Q322,IF($X322=1,IF(AA$9=$G322,(1-$M322),0),IF($X322=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,R322,IF($X322=1,IF(AB$9=$G322,(1-$M322),0),IF($X322=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,S322,IF($X322=1,IF(AC$9=$G322,(1-$M322),0),IF($X322=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X322=3,1,IF($X322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AO$7+$J322-1),$J322))","v":""},"",{"$f":"IF(L322=\"\", \"\", IF($X322=0,$V322,IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$T$7+$X322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322)))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$CE$7+$K322-1)*$F322)","v":""},"","","","","","","","","","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,IF($AK322=0,$W322,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1)*$F322)))","v":""},"",{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$V$7)*$F322)","v":""}]
[0.90517147039946366,0.11798446357144043,{"$f":"IF(Inventory!AH326=Inventory!$C$1032,0.5,1)*B327","v":0.11798446357144043},{"$f":"Inventory!C326","v":0},{"$f":"Inventory!E326","v":0},{"$f":"Inventory!W326","v":""},{"$f":"'Year 04'!AM327","v":""},{"$f":"IF($J327='Year 04'!$J327,'Year 04'!H327,$J327)","v":""},{"$f":"IF($J327='Year 04'!$J327,'Year 04'!I327,$J327)","v":""},{"$f":"'Year 04'!AN327","v":""},"",{"$f":"IF(E327 = 0, \"\", MATCH($E327,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!BA$7+$J327-1))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$W$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AB$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,1,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0)*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},"","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$B$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$F$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$O$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$BF$7+$K327-1))","v":""},{"$f":"IF(L327=\"\", \"\", VLOOKUP(X327,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,P327,IF($X327=1,IF(Z$9=$G327,(1-$M327),0),IF($X327=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,Q327,IF($X327=1,IF(AA$9=$G327,(1-$M327),0),IF($X327=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,R327,IF($X327=1,IF(AB$9=$G327,(1-$M327),0),IF($X327=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,S327,IF($X327=1,IF(AC$9=$G327,(1-$M327),0),IF($X327=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X327=3,1,IF($X327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AO$7+$J327-1),$J327))","v":""},"",{"$f":"IF(L327=\"\", \"\", IF($X327=0,$V327,IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$T$7+$X327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327)))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$CE$7+$K327-1)*$F327)","v":""},"","","","","","","","","","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,IF($AK327=0,$W327,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1)*$F327)))","v":""},"",{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$V$7)*$F327)","v":""}]
[0.45326964294041394,0.49089108036984908,{"$f":"IF(Inventory!AH334=Inventory!$C$1032,0.5,1)*B335","v":0.49089108036984908},{"$f":"Inventory!C334","v":0},{"$f":"Inventory!E334","v":0},{"$f":"Inventory!W334","v":""},{"$f":"'Year 04'!AM335","v":""},{"$f":"IF($J335='Year 04'!$J335,'Year 04'!H335,$J335)","v":""},{"$f":"IF($J335='Year 04'!$J335,'Year 04'!I335,$J335)","v":""},{"$f":"'Year 04'!AN335","v":""},"",{"$f":"IF(E335 = 0, \"\", MATCH($E335,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!BA$7+$J335-1))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$W$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AB$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,1,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0)*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},"","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$B$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$F$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$O$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$BF$7+$K335-1))","v":""},{"$f":"IF(L335=\"\", \"\", VLOOKUP(X335,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,P335,IF($X335=1,IF(Z$9=$G335,(1-$M335),0),IF($X335=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,Q335,IF($X335=1,IF(AA$9=$G335,(1-$M335),0),IF($X335=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,R335,IF($X335=1,IF(AB$9=$G335,(1-$M335),0),IF($X335=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,S335,IF($X335=1,IF(AC$9=$G335,(1-$M335),0),IF($X335=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X335=3,1,IF($X335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AO$7+$J335-1),$J335))","v":""},"",{"$f":"IF(L335=\"\", \"\", IF($X335=0,$V335,IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$T$7+$X335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335)))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$CE$7+$K335-1)*$F335)","v":""},"","","","","","","","","","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,IF($AK335=0,$W335,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1)*$F335)))","v":""},"",{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$V$7)*$F335)","v":""}]
[0.45340317864844648,0.71481039254367351,{"$f":"IF(Inventory!AH342=Inventory!$C$1032,0.5,1)*B343","v":0.71481039254367351},{"$f":"Inventory!C342","v":0},{"$f":"Inventory!E342","v":0},{"$f":"Inventory!W342","v":""},{"$f":"'Year 04'!AM343","v":""},{"$f":"IF($J343='Year 04'!$J343,'Year 04'!H343,$J343)","v":""},{"$f":"IF($J343='Year 04'!$J343,'Year 04'!I343,$J343)","v":""},{"$f":"'Year 04'!AN343","v":""},"",{"$f":"IF(E343 = 0, \"\", MATCH($E343,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!BA$7+$J343-1))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$W$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AB$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,1,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0)*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},"","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$B$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$F$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$O$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$BF$7+$K343-1))","v":""},{"$f":"IF(L343=\"\", \"\", VLOOKUP(X343,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,P343,IF($X343=1,IF(Z$9=$G343,(1-$M343),0),IF($X343=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,Q343,IF($X343=1,IF(AA$9=$G343,(1-$M343),0),IF($X343=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,R343,IF($X343=1,IF(AB$9=$G343,(1-$M343),0),IF($X343=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,S343,IF($X343=1,IF(AC$9=$G343,(1-$M343),0),IF($X343=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X343=3,1,IF($X343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AO$7+$J343-1),$J343))","v":""},"",{"$f":"IF(L343=\"\", \"\", IF($X343=0,$V343,IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$T$7+$X343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343)))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$CE$7+$K343-1)*$F343)","v":""},"","","","","","","","","","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,IF($AK343=0,$W343,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1)*$F343)))","v":""},"",{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$V$7)*$F343)","v":""}]
[0.95510301475080195,0.43067255190038833,{"$f":"IF(Inventory!AH347=Inventory!$C$1032,0.5,1)*B348","v":0.43067255190038833},{"$f":"Inventory!C347","v":0},{"$f":"Inventory!E347","v":0},{"$f":"Inventory!W347","v":""},{"$f":"'Year 04'!AM348","v":""},{"$f":"IF($J348='Year 04'!$J348,'Year 04'!H348,$J348)","v":""},{"$f":"IF($J348='Year 04'!$J348,'Year 04'!I348,$J348)","v":""},{"$f":"'Year 04'!AN348","v":""},"",{"$f":"IF(E348 = 0, \"\", MATCH($E348,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!BA$7+$J348-1))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$W$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AB$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,1,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0)*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},"","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$B$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$F$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$O$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$BF$7+$K348-1))","v":""},{"$f":"IF(L348=\"\", \"\", VLOOKUP(X348,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,P348,IF($X348=1,IF(Z$9=$G348,(1-$M348),0),IF($X348=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,Q348,IF($X348=1,IF(AA$9=$G348,(1-$M348),0),IF($X348=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,R348,IF($X348=1,IF(AB$9=$G348,(1-$M348),0),IF($X348=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,S348,IF($X348=1,IF(AC$9=$G348,(1-$M348),0),IF($X348=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X348=3,1,IF($X348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AO$7+$J348-1),$J348))","v":""},"",{"$f":"IF(L348=\"\", \"\", IF($X348=0,$V348,IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$T$7+$X348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348)))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$CE$7+$K348-1)*$F348)","v":""},"","","","","","","","","","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,IF($AK348=0,$W348,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1)*$F348)))","v":""},"",{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$V$7)*$F348)","v":""}]
[0.4903656987796402,0.58710285943167762,{"$f":"IF(Inventory!AH355=Inventory!$C$1032,0.5,1)*B356","v":0.58710285943167762},{"$f":"Inventory!C355","v":0},{"$f":"Inventory!E355","v":0},{"$f":"Inventory!W355","v":""},{"$f":"'Year 04'!AM356","v":""},{"$f":"IF($J356='Year 04'!$J356,'Year 04'!H356,$J356)","v":""},{"$f":"IF($J356='Year 04'!$J356,'Year 04'!I356,$J356)","v":""},{"$f":"'Year 04'!AN356","v":""},"",{"$f":"IF(E356 = 0, \"\", MATCH($E356,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!BA$7+$J356-1))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$W$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AB$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,1,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0)*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},"","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$B$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$F$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$O$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$BF$7+$K356-1))","v":""},{"$f":"IF(L356=\"\", \"\", VLOOKUP(X356,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,P356,IF($X356=1,IF(Z$9=$G356,(1-$M356),0),IF($X356=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,Q356,IF($X356=1,IF(AA$9=$G356,(1-$M356),0),IF($X356=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,R356,IF($X356=1,IF(AB$9=$G356,(1-$M356),0),IF($X356=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,S356,IF($X356=1,IF(AC$9=$G356,(1-$M356),0),IF($X356=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X356=3,1,IF($X356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AO$7+$J356-1),$J356))","v":""},"",{"$f":"IF(L356=\"\", \"\", IF($X356=0,$V356,IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$T$7+$X356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356)))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$CE$7+$K356-1)*$F356)","v":""},"","","","","","","","","","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,IF($AK356=0,$W356,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1)*$F356)))","v":""},"",{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$V$7)*$F356)","v":""}]
[0.69189493249838696,0.17084143515271277,{"$f":"IF(Inventory!AH358=Inventory!$C$1032,0.5,1)*B359","v":0.17084143515271277},{"$f":"Inventory!C358","v":0},{"$f":"Inventory!E358","v":0},{"$f":"Inventory!W358","v":""},{"$f":"'Year 04'!AM359","v":""},{"$f":"IF($J359='Year 04'!$J359,'Year 04'!H359,$J359)","v":""},{"$f":"IF($J359='Year 04'!$J359,'Year 04'!I359,$J359)","v":""},{"$f":"'Year 04'!AN359","v":""},"",{"$f":"IF(E359 = 0, \"\", MATCH($E359,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!BA$7+$J359-1))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$W$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AB$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,1,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0)*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},"","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$B$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$F$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$O$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$BF$7+$K359-1))","v":""},{"$f":"IF(L359=\"\", \"\", VLOOKUP(X359,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,P359,IF($X359=1,IF(Z$9=$G359,(1-$M359),0),IF($X359=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,Q359,IF($X359=1,IF(AA$9=$G359,(1-$M359),0),IF($X359=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,R359,IF($X359=1,IF(AB$9=$G359,(1-$M359),0),IF($X359=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,S359,IF($X359=1,IF(AC$9=$G359,(1-$M359),0),IF($X359=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X359=3,1,IF($X359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AO$7+$J359-1),$J359))","v":""},"",{"$f":"IF(L359=\"\", \"\", IF($X359=0,$V359,IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$T$7+$X359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359)))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$CE$7+$K359-1)*$F359)","v":""},"","","","","","","","","","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,IF($AK359=0,$W359,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1)*$F359)))","v":""},"",{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$V$7)*$F359)","v":""}]
[0.89741442418103745,0.83263524595153326,{"$f":"IF(Inventory!AH367=Inventory!$C$1032,0.5,1)*B368","v":0.83263524595153326},{"$f":"Inventory!C367","v":0},{"$f":"Inventory!E367","v":0},{"$f":"Inventory!W367","v":""},{"$f":"'Year 04'!AM368","v":""},{"$f":"IF($J368='Year 04'!$J368,'Year 04'!H368,$J368)","v":""},{"$f":"IF($J368='Year 04'!$J368,'Year 04'!I368,$J368)","v":""},{"$f":"'Year 04'!AN368","v":""},"",{"$f":"IF(E368 = 0, \"\", MATCH($E368,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!BA$7+$J368-1))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$W$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AB$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,1,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0)*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},"","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$B$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$F$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$O$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$BF$7+$K368-1))","v":""},{"$f":"IF(L368=\"\", \"\", VLOOKUP(X368,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,P368,IF($X368=1,IF(Z$9=$G368,(1-$M368),0),IF($X368=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,Q368,IF($X368=1,IF(AA$9=$G368,(1-$M368),0),IF($X368=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,R368,IF($X368=1,IF(AB$9=$G368,(1-$M368),0),IF($X368=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,S368,IF($X368=1,IF(AC$9=$G368,(1-$M368),0),IF($X368=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X368=3,1,IF($X368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AO$7+$J368-1),$J368))","v":""},"",{"$f":"IF(L368=\"\", \"\", IF($X368=0,$V368,IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$T$7+$X368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368)))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$CE$7+$K368-1)*$F368)","v":""},"","","","","","","","","","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,IF($AK368=0,$W368,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1)*$F368)))","v":""},"",{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$V$7)*$F368)","v":""}]
[0.17880344720756569,0.82053465231391598,{"$f":"IF(Inventory!AH375=Inventory!$C$1032,0.5,1)*B376","v":0.82053465231391598},{"$f":"Inventory!C375","v":0},{"$f":"Inventory!E375","v":0},{"$f":"Inventory!W375","v":""},{"$f":"'Year 04'!AM376","v":""},{"$f":"IF($J376='Year 04'!$J376,'Year 04'!H376,$J376)","v":""},{"$f":"IF($J376='Year 04'!$J376,'Year 04'!I376,$J376)","v":""},{"$f":"'Year 04'!AN376","v":""},"",{"$f":"IF(E376 = 0, \"\", MATCH($E376,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!BA$7+$J376-1))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$W$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AB$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,1,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0)*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},"","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$B$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$F$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$O$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$BF$7+$K376-1))","v":""},{"$f":"IF(L376=\"\", \"\", VLOOKUP(X376,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,P376,IF($X376=1,IF(Z$9=$G376,(1-$M376),0),IF($X376=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,Q376,IF($X376=1,IF(AA$9=$G376,(1-$M376),0),IF($X376=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,R376,IF($X376=1,IF(AB$9=$G376,(1-$M376),0),IF($X376=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,S376,IF($X376=1,IF(AC$9=$G376,(1-$M376),0),IF($X376=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X376=3,1,IF($X376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AO$7+$J376-1),$J376))","v":""},"",{"$f":"IF(L376=\"\", \"\", IF($X376=0,$V376,IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$T$7+$X376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376)))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$CE$7+$K376-1)*$F376)","v":""},"","","","","","","","","","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,IF($AK376=0,$W376,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1)*$F376)))","v":""},"",{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$V$7)*$F376)","v":""}]
[0.84327337081969533,0.88637993416806249,{"$f":"IF(Inventory!AH380=Inventory!$C$1032,0.5,1)*B381","v":0.88637993416806249},{"$f":"Inventory!C380","v":0},{"$f":"Inventory!E380","v":0},{"$f":"Inventory!W380","v":""},{"$f":"'Year 04'!AM381","v":""},{"$f":"IF($J381='Year 04'!$J381,'Year 04'!H381,$J381)","v":""},{"$f":"IF($J381='Year 04'!$J381,'Year 04'!I381,$J381)","v":""},{"$f":"'Year 04'!AN381","v":""},"",{"$f":"IF(E381 = 0, \"\", MATCH($E381,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!BA$7+$J381-1))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$W$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AB$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,1,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0)*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},"","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$B$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$F$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$O$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$BF$7+$K381-1))","v":""},{"$f":"IF(L381=\"\", \"\", VLOOKUP(X381,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,P381,IF($X381=1,IF(Z$9=$G381,(1-$M381),0),IF($X381=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,Q381,IF($X381=1,IF(AA$9=$G381,(1-$M381),0),IF($X381=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,R381,IF($X381=1,IF(AB$9=$G381,(1-$M381),0),IF($X381=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,S381,IF($X381=1,IF(AC$9=$G381,(1-$M381),0),IF($X381=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X381=3,1,IF($X381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AO$7+$J381-1),$J381))","v":""},"",{"$f":"IF(L381=\"\", \"\", IF($X381=0,$V381,IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$T$7+$X381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381)))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$CE$7+$K381-1)*$F381)","v":""},"","","","","","","","","","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,IF($AK381=0,$W381,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1)*$F381)))","v":""},"",{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$V$7)*$F381)","v":""}]
[0.81705027877742009,0.75865531849560974,{"$f":"IF(Inventory!AH388=Inventory!$C$1032,0.5,1)*B389","v":0.75865531849560974},{"$f":"Inventory!C388","v":0},{"$f":"Inventory!E388","v":0},{"$f":"Inventory!W388","v":""},{"$f":"'Year 04'!AM389","v":""},{"$f":"IF($J389='Year 04'!$J389,'Year 04'!H389,$J389)","v":""},{"$f":"IF($J389='Year 04'!$J389,'Year 04'!I389,$J389)","v":""},{"$f":"'Year 04'!AN389","v":""},"",{"$f":"IF(E389 = 0, \"\", MATCH($E389,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!BA$7+$J389-1))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$W$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AB$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,1,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0)*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},"","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$B$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$F$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$O$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$BF$7+$K389-1))","v":""},{"$f":"IF(L389=\"\", \"\", VLOOKUP(X389,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,P389,IF($X389=1,IF(Z$9=$G389,(1-$M389),0),IF($X389=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,Q389,IF($X389=1,IF(AA$9=$G389,(1-$M389),0),IF($X389=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,R389,IF($X389=1,IF(AB$9=$G389,(1-$M389),0),IF($X389=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,S389,IF($X389=1,IF(AC$9=$G389,(1-$M389),0),IF($X389=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X389=3,1,IF($X389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AO$7+$J389-1),$J389))","v":""},"",{"$f":"IF(L389=\"\", \"\", IF($X389=0,$V389,IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$T$7+$X389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389)))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$CE$7+$K389-1)*$F389)","v":""},"","","","","","","","","","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,IF($AK389=0,$W389,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1)*$F389)))","v":""},"",{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$V$7)*$F389)","v":""}]
[0.7178375421631823,0.77191375831220732,{"$f":"IF(Inventory!AH391=Inventory!$C$1032,0.5,1)*B392","v":0.77191375831220732},{"$f":"Inventory!C391","v":0},{"$f":"Inventory!E391","v":0},{"$f":"Inventory!W391","v":""},{"$f":"'Year 04'!AM392","v":""},{"$f":"IF($J392='Year 04'!$J392,'Year 04'!H392,$J392)","v":""},{"$f":"IF($J392='Year 04'!$J392,'Year 04'!I392,$J392)","v":""},{"$f":"'Year 04'!AN392","v":""},"",{"$f":"IF(E392 = 0, \"\", MATCH($E392,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!BA$7+$J392-1))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$W$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AB$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,1,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0)*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},"","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$B$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$F$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$O$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$BF$7+$K392-1))","v":""},{"$f":"IF(L392=\"\", \"\", VLOOKUP(X392,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,P392,IF($X392=1,IF(Z$9=$G392,(1-$M392),0),IF($X392=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,Q392,IF($X392=1,IF(AA$9=$G392,(1-$M392),0),IF($X392=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,R392,IF($X392=1,IF(AB$9=$G392,(1-$M392),0),IF($X392=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,S392,IF($X392=1,IF(AC$9=$G392,(1-$M392),0),IF($X392=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X392=3,1,IF($X392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AO$7+$J392-1),$J392))","v":""},"",{"$f":"IF(L392=\"\", \"\", IF($X392=0,$V392,IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$T$7+$X392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392)))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$CE$7+$K392-1)*$F392)","v":""},"","","","","","","","","","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,IF($AK392=0,$W392,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1)*$F392)))","v":""},"",{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$V$7)*$F392)","v":""}]
[0.9245046468529029,0.76279474994189056,{"$f":"IF(Inventory!AH400=Inventory!$C$1032,0.5,1)*B401","v":0.76279474994189056},{"$f":"Inventory!C400","v":0},{"$f":"Inventory!E400","v":0},{"$f":"Inventory!W400","v":""},{"$f":"'Year 04'!AM401","v":""},{"$f":"IF($J401='Year 04'!$J401,'Year 04'!H401,$J401)","v":""},{"$f":"IF($J401='Year 04'!$J401,'Year 04'!I401,$J401)","v":""},{"$f":"'Year 04'!AN401","v":""},"",{"$f":"IF(E401 = 0, \"\", MATCH($E401,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!BA$7+$J401-1))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$W$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AB$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,1,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0)*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},"","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$B$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$F$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$O$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$BF$7+$K401-1))","v":""},{"$f":"IF(L401=\"\", \"\", VLOOKUP(X401,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,P401,IF($X401=1,IF(Z$9=$G401,(1-$M401),0),IF($X401=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,Q401,IF($X401=1,IF(AA$9=$G401,(1-$M401),0),IF($X401=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,R401,IF($X401=1,IF(AB$9=$G401,(1-$M401),0),IF($X401=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,S401,IF($X401=1,IF(AC$9=$G401,(1-$M401),0),IF($X401=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X401=3,1,IF($X401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AO$7+$J401-1),$J401))","v":""},"",{"$f":"IF(L401=\"\", \"\", IF($X401=0,$V401,IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$T$7+$X401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401)))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$CE$7+$K401-1)*$F401)","v":""},"","","","","","","","","","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,IF($AK401=0,$W401,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1)*$F401)))","v":""},"",{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$V$7)*$F401)","v":""}]
[0.32268957692445721,0.14095405406690986,{"$f":"IF(Inventory!AH408=Inventory!$C$1032,0.5,1)*B409","v":0.14095405406690986},{"$f":"Inventory!C408","v":0},{"$f":"Inventory!E408","v":0},{"$f":"Inventory!W408","v":""},{"$f":"'Year 04'!AM409","v":""},{"$f":"IF($J409='Year 04'!$J409,'Year 04'!H409,$J409)","v":""},{"$f":"IF($J409='Year 04'!$J409,'Year 04'!I409,$J409)","v":""},{"$f":"'Year 04'!AN409","v":""},"",{"$f":"IF(E409 = 0, \"\", MATCH($E409,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!BA$7+$J409-1))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$W$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AB$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,1,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0)*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},"","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$B$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$F$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$O$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$BF$7+$K409-1))","v":""},{"$f":"IF(L409=\"\", \"\", VLOOKUP(X409,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,P409,IF($X409=1,IF(Z$9=$G409,(1-$M409),0),IF($X409=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,Q409,IF($X409=1,IF(AA$9=$G409,(1-$M409),0),IF($X409=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,R409,IF($X409=1,IF(AB$9=$G409,(1-$M409),0),IF($X409=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,S409,IF($X409=1,IF(AC$9=$G409,(1-$M409),0),IF($X409=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X409=3,1,IF($X409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AO$7+$J409-1),$J409))","v":""},"",{"$f":"IF(L409=\"\", \"\", IF($X409=0,$V409,IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$T$7+$X409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409)))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$CE$7+$K409-1)*$F409)","v":""},"","","","","","","","","","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,IF($AK409=0,$W409,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1)*$F409)))","v":""},"",{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$V$7)*$F409)","v":""}]
[0.82959509150695754,0.26966370254818217,{"$f":"IF(Inventory!AH413=Inventory!$C$1032,0.5,1)*B414","v":0.26966370254818217},{"$f":"Inventory!C413","v":0},{"$f":"Inventory!E413","v":0},{"$f":"Inventory!W413","v":""},{"$f":"'Year 04'!AM414","v":""},{"$f":"IF($J414='Year 04'!$J414,'Year 04'!H414,$J414)","v":""},{"$f":"IF($J414='Year 04'!$J414,'Year 04'!I414,$J414)","v":""},{"$f":"'Year 04'!AN414","v":""},"",{"$f":"IF(E414 = 0, \"\", MATCH($E414,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!BA$7+$J414-1))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$W$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AB$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,1,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0)*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},"","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$B$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$F$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$O$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$BF$7+$K414-1))","v":""},{"$f":"IF(L414=\"\", \"\", VLOOKUP(X414,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,P414,IF($X414=1,IF(Z$9=$G414,(1-$M414),0),IF($X414=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,Q414,IF($X414=1,IF(AA$9=$G414,(1-$M414),0),IF($X414=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,R414,IF($X414=1,IF(AB$9=$G414,(1-$M414),0),IF($X414=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,S414,IF($X414=1,IF(AC$9=$G414,(1-$M414),0),IF($X414=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X414=3,1,IF($X414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AO$7+$J414-1),$J414))","v":""},"",{"$f":"IF(L414=\"\", \"\", IF($X414=0,$V414,IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$T$7+$X414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414)))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$CE$7+$K414-1)*$F414)","v":""},"","","","","","","","","","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,IF($AK414=0,$W414,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1)*$F414)))","v":""},"",{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$V$7)*$F414)","v":""}]
[0.95293372714829261,0.68002828278624272,{"$f":"IF(Inventory!AH421=Inventory!$C$1032,0.5,1)*B422","v":0.68002828278624272},{"$f":"Inventory!C421","v":0},{"$f":"Inventory!E421","v":0},{"$f":"Inventory!W421","v":""},{"$f":"'Year 04'!AM422","v":""},{"$f":"IF($J422='Year 04'!$J422,'Year 04'!H422,$J422)","v":""},{"$f":"IF($J422='Year 04'!$J422,'Year 04'!I422,$J422)","v":""},{"$f":"'Year 04'!AN422","v":""},"",{"$f":"IF(E422 = 0, \"\", MATCH($E422,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!BA$7+$J422-1))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$W$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AB$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,1,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0)*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},"","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$B$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$F$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$O$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$BF$7+$K422-1))","v":""},{"$f":"IF(L422=\"\", \"\", VLOOKUP(X422,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,P422,IF($X422=1,IF(Z$9=$G422,(1-$M422),0),IF($X422=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,Q422,IF($X422=1,IF(AA$9=$G422,(1-$M422),0),IF($X422=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,R422,IF($X422=1,IF(AB$9=$G422,(1-$M422),0),IF($X422=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,S422,IF($X422=1,IF(AC$9=$G422,(1-$M422),0),IF($X422=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X422=3,1,IF($X422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AO$7+$J422-1),$J422))","v":""},"",{"$f":"IF(L422=\"\", \"\", IF($X422=0,$V422,IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$T$7+$X422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422)))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$CE$7+$K422-1)*$F422)","v":""},"","","","","","","","","","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,IF($AK422=0,$W422,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1)*$F422)))","v":""},"",{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$V$7)*$F422)","v":""}]
[0.60240985751247433,0.17738630288780222,{"$f":"IF(Inventory!AH429=Inventory!$C$1032,0.5,1)*B430","v":0.17738630288780222},{"$f":"Inventory!C429","v":0},{"$f":"Inventory!E429","v":0},{"$f":"Inventory!W429","v":""},{"$f":"'Year 04'!AM430","v":""},{"$f":"IF($J430='Year 04'!$J430,'Year 04'!H430,$J430)","v":""},{"$f":"IF($J430='Year 04'!$J430,'Year 04'!I430,$J430)","v":""},{"$f":"'Year 04'!AN430","v":""},"",{"$f":"IF(E430 = 0, \"\", MATCH($E430,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!BA$7+$J430-1))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$W$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AB$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,1,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0)*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},"","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$B$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$F$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$O$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$BF$7+$K430-1))","v":""},{"$f":"IF(L430=\"\", \"\", VLOOKUP(X430,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,P430,IF($X430=1,IF(Z$9=$G430,(1-$M430),0),IF($X430=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,Q430,IF($X430=1,IF(AA$9=$G430,(1-$M430),0),IF($X430=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,R430,IF($X430=1,IF(AB$9=$G430,(1-$M430),0),IF($X430=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,S430,IF($X430=1,IF(AC$9=$G430,(1-$M430),0),IF($X430=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X430=3,1,IF($X430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AO$7+$J430-1),$J430))","v":""},"",{"$f":"IF(L430=\"\", \"\", IF($X430=0,$V430,IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$T$7+$X430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430)))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$CE$7+$K430-1)*$F430)","v":""},"","","","","","","","","","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,IF($AK430=0,$W430,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1)*$F430)))","v":""},"",{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$V$7)*$F430)","v":""}]
[0.76005342699722045,0.88549939907508779,{"$f":"IF(Inventory!AH432=Inventory!$C$1032,0.5,1)*B433","v":0.88549939907508779},{"$f":"Inventory!C432","v":0},{"$f":"Inventory!E432","v":0},{"$f":"Inventory!W432","v":""},{"$f":"'Year 04'!AM433","v":""},{"$f":"IF($J433='Year 04'!$J433,'Year 04'!H433,$J433)","v":""},{"$f":"IF($J433='Year 04'!$J433,'Year 04'!I433,$J433)","v":""},{"$f":"'Year 04'!AN433","v":""},"",{"$f":"IF(E433 = 0, \"\", MATCH($E433,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!BA$7+$J433-1))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$W$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AB$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,1,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0)*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},"","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$B$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$F$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$O$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$BF$7+$K433-1))","v":""},{"$f":"IF(L433=\"\", \"\", VLOOKUP(X433,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,P433,IF($X433=1,IF(Z$9=$G433,(1-$M433),0),IF($X433=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,Q433,IF($X433=1,IF(AA$9=$G433,(1-$M433),0),IF($X433=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,R433,IF($X433=1,IF(AB$9=$G433,(1-$M433),0),IF($X433=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,S433,IF($X433=1,IF(AC$9=$G433,(1-$M433),0),IF($X433=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X433=3,1,IF($X433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AO$7+$J433-1),$J433))","v":""},"",{"$f":"IF(L433=\"\", \"\", IF($X433=0,$V433,IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$T$7+$X433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433)))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$CE$7+$K433-1)*$F433)","v":""},"","","","","","","","","","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,IF($AK433=0,$W433,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1)*$F433)))","v":""},"",{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$V$7)*$F433)","v":""}]
[0.92421886124247288,0.39358472841067105,{"$f":"IF(Inventory!AH441=Inventory!$C$1032,0.5,1)*B442","v":0.39358472841067105},{"$f":"Inventory!C441","v":0},{"$f":"Inventory!E441","v":0},{"$f":"Inventory!W441","v":""},{"$f":"'Year 04'!AM442","v":""},{"$f":"IF($J442='Year 04'!$J442,'Year 04'!H442,$J442)","v":""},{"$f":"IF($J442='Year 04'!$J442,'Year 04'!I442,$J442)","v":""},{"$f":"'Year 04'!AN442","v":""},"",{"$f":"IF(E442 = 0, \"\", MATCH($E442,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!BA$7+$J442-1))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$W$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AB$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,1,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0)*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},"","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$B$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$F$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$O$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$BF$7+$K442-1))","v":""},{"$f":"IF(L442=\"\", \"\", VLOOKUP(X442,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,P442,IF($X442=1,IF(Z$9=$G442,(1-$M442),0),IF($X442=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,Q442,IF($X442=1,IF(AA$9=$G442,(1-$M442),0),IF($X442=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,R442,IF($X442=1,IF(AB$9=$G442,(1-$M442),0),IF($X442=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,S442,IF($X442=1,IF(AC$9=$G442,(1-$M442),0),IF($X442=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X442=3,1,IF($X442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AO$7+$J442-1),$J442))","v":""},"",{"$f":"IF(L442=\"\", \"\", IF($X442=0,$V442,IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$T$7+$X442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442)))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$CE$7+$K442-1)*$F442)","v":""},"","","","","","","","","","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,IF($AK442=0,$W442,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1)*$F442)))","v":""},"",{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$V$7)*$F442)","v":""}]
[0.27083377524702723,1.6313435277934829E-3,{"$f":"IF(Inventory!AH449=Inventory!$C$1032,0.5,1)*B450","v":1.6313435277934829E-3},{"$f":"Inventory!C449","v":0},{"$f":"Inventory!E449","v":0},{"$f":"Inventory!W449","v":""},{"$f":"'Year 04'!AM450","v":""},{"$f":"IF($J450='Year 04'!$J450,'Year 04'!H450,$J450)","v":""},{"$f":"IF($J450='Year 04'!$J450,'Year 04'!I450,$J450)","v":""},{"$f":"'Year 04'!AN450","v":""},"",{"$f":"IF(E450 = 0, \"\", MATCH($E450,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!BA$7+$J450-1))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$W$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AB$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,1,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0)*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},"","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$B$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$F$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$O$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$BF$7+$K450-1))","v":""},{"$f":"IF(L450=\"\", \"\", VLOOKUP(X450,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,P450,IF($X450=1,IF(Z$9=$G450,(1-$M450),0),IF($X450=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,Q450,IF($X450=1,IF(AA$9=$G450,(1-$M450),0),IF($X450=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,R450,IF($X450=1,IF(AB$9=$G450,(1-$M450),0),IF($X450=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,S450,IF($X450=1,IF(AC$9=$G450,(1-$M450),0),IF($X450=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X450=3,1,IF($X450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AO$7+$J450-1),$J450))","v":""},"",{"$f":"IF(L450=\"\", \"\", IF($X450=0,$V450,IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$T$7+$X450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450)))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$CE$7+$K450-1)*$F450)","v":""},"","","","","","","","","","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,IF($AK450=0,$W450,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1)*$F450)))","v":""},"",{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$V$7)*$F450)","v":""}]
[0.51122101522954055,0.77198800756034636,{"$f":"IF(Inventory!AH454=Inventory!$C$1032,0.5,1)*B455","v":0.77198800756034636},{"$f":"Inventory!C454","v":0},{"$f":"Inventory!E454","v":0},{"$f":"Inventory!W454","v":""},{"$f":"'Year 04'!AM455","v":""},{"$f":"IF($J455='Year 04'!$J455,'Year 04'!H455,$J455)","v":""},{"$f":"IF($J455='Year 04'!$J455,'Year 04'!I455,$J455)","v":""},{"$f":"'Year 04'!AN455","v":""},"",{"$f":"IF(E455 = 0, \"\", MATCH($E455,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!BA$7+$J455-1))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$W$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AB$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,1,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0)*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},"","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$B$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$F$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$O$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$BF$7+$K455-1))","v":""},{"$f":"IF(L455=\"\", \"\", VLOOKUP(X455,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,P455,IF($X455=1,IF(Z$9=$G455,(1-$M455),0),IF($X455=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,Q455,IF($X455=1,IF(AA$9=$G455,(1-$M455),0),IF($X455=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,R455,IF($X455=1,IF(AB$9=$G455,(1-$M455),0),IF($X455=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,S455,IF($X455=1,IF(AC$9=$G455,(1-$M455),0),IF($X455=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X455=3,1,IF($X455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AO$7+$J455-1),$J455))","v":""},"",{"$f":"IF(L455=\"\", \"\", IF($X455=0,$V455,IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$T$7+$X455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455)))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$CE$7+$K455-1)*$F455)","v":""},"","","","","","","","","","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,IF($AK455=0,$W455,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1)*$F455)))","v":""},"",{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$V$7)*$F455)","v":""}]
[0.28796496136958727,0.560197963603289,{"$f":"IF(Inventory!AH462=Inventory!$C$1032,0.5,1)*B463","v":0.560197963603289},{"$f":"Inventory!C462","v":0},{"$f":"Inventory!E462","v":0},{"$f":"Inventory!W462","v":""},{"$f":"'Year 04'!AM463","v":""},{"$f":"IF($J463='Year 04'!$J463,'Year 04'!H463,$J463)","v":""},{"$f":"IF($J463='Year 04'!$J463,'Year 04'!I463,$J463)","v":""},{"$f":"'Year 04'!AN463","v":""},"",{"$f":"IF(E463 = 0, \"\", MATCH($E463,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!BA$7+$J463-1))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$W$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AB$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,1,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0)*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},"","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$B$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$F$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$O$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$BF$7+$K463-1))","v":""},{"$f":"IF(L463=\"\", \"\", VLOOKUP(X463,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,P463,IF($X463=1,IF(Z$9=$G463,(1-$M463),0),IF($X463=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,Q463,IF($X463=1,IF(AA$9=$G463,(1-$M463),0),IF($X463=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,R463,IF($X463=1,IF(AB$9=$G463,(1-$M463),0),IF($X463=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,S463,IF($X463=1,IF(AC$9=$G463,(1-$M463),0),IF($X463=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X463=3,1,IF($X463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AO$7+$J463-1),$J463))","v":""},"",{"$f":"IF(L463=\"\", \"\", IF($X463=0,$V463,IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$T$7+$X463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463)))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$CE$7+$K463-1)*$F463)","v":""},"","","","","","","","","","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,IF($AK463=0,$W463,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1)*$F463)))","v":""},"",{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$V$7)*$F463)","v":""}]
[0.49522798273973367,0.37985065279225716,{"$f":"IF(Inventory!AH467=Inventory!$C$1032,0.5,1)*B468","v":0.37985065279225716},{"$f":"Inventory!C467","v":0},{"$f":"Inventory!E467","v":0},{"$f":"Inventory!W467","v":""},{"$f":"'Year 04'!AM468","v":""},{"$f":"IF($J468='Year 04'!$J468,'Year 04'!H468,$J468)","v":""},{"$f":"IF($J468='Year 04'!$J468,'Year 04'!I468,$J468)","v":""},{"$f":"'Year 04'!AN468","v":""},"",{"$f":"IF(E468 = 0, \"\", MATCH($E468,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!BA$7+$J468-1))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$W$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AB$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,1,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0)*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},"","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$B$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$F$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$O$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$BF$7+$K468-1))","v":""},{"$f":"IF(L468=\"\", \"\", VLOOKUP(X468,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,P468,IF($X468=1,IF(Z$9=$G468,(1-$M468),0),IF($X468=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,Q468,IF($X468=1,IF(AA$9=$G468,(1-$M468),0),IF($X468=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,R468,IF($X468=1,IF(AB$9=$G468,(1-$M468),0),IF($X468=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,S468,IF($X468=1,IF(AC$9=$G468,(1-$M468),0),IF($X468=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X468=3,1,IF($X468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AO$7+$J468-1),$J468))","v":""},"",{"$f":"IF(L468=\"\", \"\", IF($X468=0,$V468,IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$T$7+$X468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468)))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$CE$7+$K468-1)*$F468)","v":""},"","","","","","","","","","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,IF($AK468=0,$W468,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1)*$F468)))","v":""},"",{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$V$7)*$F468)","v":""}]
[0.70346644599374597,0.89330572468002811,{"$f":"IF(Inventory!AH475=Inventory!$C$1032,0.5,1)*B476","v":0.89330572468002811},{"$f":"Inventory!C475","v":0},{"$f":"Inventory!E475","v":0},{"$f":"Inventory!W475","v":""},{"$f":"'Year 04'!AM476","v":""},{"$f":"IF($J476='Year 04'!$J476,'Year 04'!H476,$J476)","v":""},{"$f":"IF($J476='Year 04'!$J476,'Year 04'!I476,$J476)","v":""},{"$f":"'Year 04'!AN476","v":""},"",{"$f":"IF(E476 = 0, \"\", MATCH($E476,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!BA$7+$J476-1))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$W$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AB$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,1,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0)*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},"","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$B$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$F$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$O$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$BF$7+$K476-1))","v":""},{"$f":"IF(L476=\"\", \"\", VLOOKUP(X476,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,P476,IF($X476=1,IF(Z$9=$G476,(1-$M476),0),IF($X476=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,Q476,IF($X476=1,IF(AA$9=$G476,(1-$M476),0),IF($X476=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,R476,IF($X476=1,IF(AB$9=$G476,(1-$M476),0),IF($X476=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,S476,IF($X476=1,IF(AC$9=$G476,(1-$M476),0),IF($X476=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X476=3,1,IF($X476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AO$7+$J476-1),$J476))","v":""},"",{"$f":"IF(L476=\"\", \"\", IF($X476=0,$V476,IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$T$7+$X476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476)))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$CE$7+$K476-1)*$F476)","v":""},"","","","","","","","","","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,IF($AK476=0,$W476,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1)*$F476)))","v":""},"",{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$V$7)*$F476)","v":""}]
[0.63308575090240438,0.41955414075335384,{"$f":"IF(Inventory!AH482=Inventory!$C$1032,0.5,1)*B483","v":0.41955414075335384},{"$f":"Inventory!C482","v":0},{"$f":"Inventory!E482","v":0},{"$f":"Inventory!W482","v":""},{"$f":"'Year 04'!AM483","v":""},{"$f":"IF($J483='Year 04'!$J483,'Year 04'!H483,$J483)","v":""},{"$f":"IF($J483='Year 04'!$J483,'Year 04'!I483,$J483)","v":""},{"$f":"'Year 04'!AN483","v":""},"",{"$f":"IF(E483 = 0, \"\", MATCH($E483,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!BA$7+$J483-1))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$W$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AB$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,1,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0)*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},"","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$B$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$F$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$O$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$BF$7+$K483-1))","v":""},{"$f":"IF(L483=\"\", \"\", VLOOKUP(X483,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,P483,IF($X483=1,IF(Z$9=$G483,(1-$M483),0),IF($X483=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,Q483,IF($X483=1,IF(AA$9=$G483,(1-$M483),0),IF($X483=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,R483,IF($X483=1,IF(AB$9=$G483,(1-$M483),0),IF($X483=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,S483,IF($X483=1,IF(AC$9=$G483,(1-$M483),0),IF($X483=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X483=3,1,IF($X483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AO$7+$J483-1),$J483))","v":""},"",{"$f":"IF(L483=\"\", \"\", IF($X483=0,$V483,IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$T$7+$X483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483)))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$CE$7+$K483-1)*$F483)","v":""},"","","","","","","","","","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,IF($AK483=0,$W483,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1)*$F483)))","v":""},"",{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$V$7)*$F483)","v":""}]
[0.97406836661391971,0.95883927580967121,{"$f":"IF(Inventory!AH487=Inventory!$C$1032,0.5,1)*B488","v":0.95883927580967121},{"$f":"Inventory!C487","v":0},{"$f":"Inventory!E487","v":0},{"$f":"Inventory!W487","v":""},{"$f":"'Year 04'!AM488","v":""},{"$f":"IF($J488='Year 04'!$J488,'Year 04'!H488,$J488)","v":""},{"$f":"IF($J488='Year 04'!$J488,'Year 04'!I488,$J488)","v":""},{"$f":"'Year 04'!AN488","v":""},"",{"$f":"IF(E488 = 0, \"\", MATCH($E488,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!BA$7+$J488-1))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$W$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AB$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,1,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0)*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},"","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$B$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$F$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$O$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$BF$7+$K488-1))","v":""},{"$f":"IF(L488=\"\", \"\", VLOOKUP(X488,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,P488,IF($X488=1,IF(Z$9=$G488,(1-$M488),0),IF($X488=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,Q488,IF($X488=1,IF(AA$9=$G488,(1-$M488),0),IF($X488=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,R488,IF($X488=1,IF(AB$9=$G488,(1-$M488),0),IF($X488=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,S488,IF($X488=1,IF(AC$9=$G488,(1-$M488),0),IF($X488=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X488=3,1,IF($X488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AO$7+$J488-1),$J488))","v":""},"",{"$f":"IF(L488=\"\", \"\", IF($X488=0,$V488,IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$T$7+$X488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488)))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$CE$7+$K488-1)*$F488)","v":""},"","","","","","","","","","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,IF($AK488=0,$W488,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1)*$F488)))","v":""},"",{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$V$7)*$F488)","v":""}]
[3.3666455515590887E-2,0.93079001633047587,{"$f":"IF(Inventory!AH495=Inventory!$C$1032,0.5,1)*B496","v":0.93079001633047587},{"$f":"Inventory!C495","v":0},{"$f":"Inventory!E495","v":0},{"$f":"Inventory!W495","v":""},{"$f":"'Year 04'!AM496","v":""},{"$f":"IF($J496='Year 04'!$J496,'Year 04'!H496,$J496)","v":""},{"$f":"IF($J496='Year 04'!$J496,'Year 04'!I496,$J496)","v":""},{"$f":"'Year 04'!AN496","v":""},"",{"$f":"IF(E496 = 0, \"\", MATCH($E496,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!BA$7+$J496-1))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$W$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AB$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,1,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0)*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},"","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$B$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$F$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$O$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$BF$7+$K496-1))","v":""},{"$f":"IF(L496=\"\", \"\", VLOOKUP(X496,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,P496,IF($X496=1,IF(Z$9=$G496,(1-$M496),0),IF($X496=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,Q496,IF($X496=1,IF(AA$9=$G496,(1-$M496),0),IF($X496=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,R496,IF($X496=1,IF(AB$9=$G496,(1-$M496),0),IF($X496=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,S496,IF($X496=1,IF(AC$9=$G496,(1-$M496),0),IF($X496=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X496=3,1,IF($X496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AO$7+$J496-1),$J496))","v":""},"",{"$f":"IF(L496=\"\", \"\", IF($X496=0,$V496,IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$T$7+$X496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496)))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$CE$7+$K496-1)*$F496)","v":""},"","","","","","","","","","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,IF($AK496=0,$W496,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1)*$F496)))","v":""},"",{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$V$7)*$F496)","v":""}]
[0.22621477579976379,0.19300407118385332,{"$f":"IF(Inventory!AH500=Inventory!$C$1032,0.5,1)*B501","v":0.19300407118385332},{"$f":"Inventory!C500","v":0},{"$f":"Inventory!E500","v":0},{"$f":"Inventory!W500","v":""},{"$f":"'Year 04'!AM501","v":""},{"$f":"IF($J501='Year 04'!$J501,'Year 04'!H501,$J501)","v":""},{"$f":"IF($J501='Year 04'!$J501,'Year 04'!I501,$J501)","v":""},{"$f":"'Year 04'!AN501","v":""},"",{"$f":"IF(E501 = 0, \"\", MATCH($E501,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!BA$7+$J501-1))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$W$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AB$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,1,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0)*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},"","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$B$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$F$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$O$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$BF$7+$K501-1))","v":""},{"$f":"IF(L501=\"\", \"\", VLOOKUP(X501,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,P501,IF($X501=1,IF(Z$9=$G501,(1-$M501),0),IF($X501=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,Q501,IF($X501=1,IF(AA$9=$G501,(1-$M501),0),IF($X501=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,R501,IF($X501=1,IF(AB$9=$G501,(1-$M501),0),IF($X501=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,S501,IF($X501=1,IF(AC$9=$G501,(1-$M501),0),IF($X501=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X501=3,1,IF($X501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AO$7+$J501-1),$J501))","v":""},"",{"$f":"IF(L501=\"\", \"\", IF($X501=0,$V501,IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$T$7+$X501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501)))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$CE$7+$K501-1)*$F501)","v":""},"","","","","","","","","","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,IF($AK501=0,$W501,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1)*$F501)))","v":""},"",{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$V$7)*$F501)","v":""}]
[0.91871922278700946,4.9398098899843035E-2,{"$f":"IF(Inventory!AH508=Inventory!$C$1032,0.5,1)*B509","v":4.9398098899843035E-2},{"$f":"Inventory!C508","v":0},{"$f":"Inventory!E508","v":0},{"$f":"Inventory!W508","v":""},{"$f":"'Year 04'!AM509","v":""},{"$f":"IF($J509='Year 04'!$J509,'Year 04'!H509,$J509)","v":""},{"$f":"IF($J509='Year 04'!$J509,'Year 04'!I509,$J509)","v":""},{"$f":"'Year 04'!AN509","v":""},"",{"$f":"IF(E509 = 0, \"\", MATCH($E509,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!BA$7+$J509-1))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$W$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AB$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,1,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0)*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},"","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$B$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$F$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$O$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$BF$7+$K509-1))","v":""},{"$f":"IF(L509=\"\", \"\", VLOOKUP(X509,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,P509,IF($X509=1,IF(Z$9=$G509,(1-$M509),0),IF($X509=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,Q509,IF($X509=1,IF(AA$9=$G509,(1-$M509),0),IF($X509=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,R509,IF($X509=1,IF(AB$9=$G509,(1-$M509),0),IF($X509=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,S509,IF($X509=1,IF(AC$9=$G509,(1-$M509),0),IF($X509=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X509=3,1,IF($X509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AO$7+$J509-1),$J509))","v":""},"",{"$f":"IF(L509=\"\", \"\", IF($X509=0,$V509,IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$T$7+$X509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509)))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$CE$7+$K509-1)*$F509)","v":""},"","","","","","","","","","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,IF($AK509=0,$W509,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1)*$F509)))","v":""},"",{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$V$7)*$F509)","v":""}]
[0.21057641370862279,0.83052458435989607,{"$f":"IF(Inventory!AH515=Inventory!$C$1032,0.5,1)*B516","v":0.83052458435989607},{"$f":"Inventory!C515","v":0},{"$f":"Inventory!E515","v":0},{"$f":"Inventory!W515","v":""},{"$f":"'Year 04'!AM516","v":""},{"$f":"IF($J516='Year 04'!$J516,'Year 04'!H516,$J516)","v":""},{"$f":"IF($J516='Year 04'!$J516,'Year 04'!I516,$J516)","v":""},{"$f":"'Year 04'!AN516","v":""},"",{"$f":"IF(E516 = 0, \"\", MATCH($E516,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!BA$7+$J516-1))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$W$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AB$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,1,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0)*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},"","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$B$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$F$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$O$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$BF$7+$K516-1))","v":""},{"$f":"IF(L516=\"\", \"\", VLOOKUP(X516,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,P516,IF($X516=1,IF(Z$9=$G516,(1-$M516),0),IF($X516=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,Q516,IF($X516=1,IF(AA$9=$G516,(1-$M516),0),IF($X516=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,R516,IF($X516=1,IF(AB$9=$G516,(1-$M516),0),IF($X516=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,S516,IF($X516=1,IF(AC$9=$G516,(1-$M516),0),IF($X516=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X516=3,1,IF($X516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AO$7+$J516-1),$J516))","v":""},"",{"$f":"IF(L516=\"\", \"\", IF($X516=0,$V516,IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$T$7+$X516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516)))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$CE$7+$K516-1)*$F516)","v":""},"","","","","","","","","","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,IF($AK516=0,$W516,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1)*$F516)))","v":""},"",{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$V$7)*$F516)","v":""}]
[0.77278755177091851,0.74393876017472005,{"$f":"IF(Inventory!AH520=Inventory!$C$1032,0.5,1)*B521","v":0.74393876017472005},{"$f":"Inventory!C520","v":0},{"$f":"Inventory!E520","v":0},{"$f":"Inventory!W520","v":""},{"$f":"'Year 04'!AM521","v":""},{"$f":"IF($J521='Year 04'!$J521,'Year 04'!H521,$J521)","v":""},{"$f":"IF($J521='Year 04'!$J521,'Year 04'!I521,$J521)","v":""},{"$f":"'Year 04'!AN521","v":""},"",{"$f":"IF(E521 = 0, \"\", MATCH($E521,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!BA$7+$J521-1))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$W$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AB$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,1,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0)*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},"","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$B$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$F$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$O$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$BF$7+$K521-1))","v":""},{"$f":"IF(L521=\"\", \"\", VLOOKUP(X521,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,P521,IF($X521=1,IF(Z$9=$G521,(1-$M521),0),IF($X521=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,Q521,IF($X521=1,IF(AA$9=$G521,(1-$M521),0),IF($X521=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,R521,IF($X521=1,IF(AB$9=$G521,(1-$M521),0),IF($X521=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,S521,IF($X521=1,IF(AC$9=$G521,(1-$M521),0),IF($X521=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X521=3,1,IF($X521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AO$7+$J521-1),$J521))","v":""},"",{"$f":"IF(L521=\"\", \"\", IF($X521=0,$V521,IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$T$7+$X521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521)))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$CE$7+$K521-1)*$F521)","v":""},"","","","","","","","","","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,IF($AK521=0,$W521,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1)*$F521)))","v":""},"",{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$V$7)*$F521)","v":""}]
[0.34759952668259519,0.64547695099763114,{"$f":"IF(Inventory!AH528=Inventory!$C$1032,0.5,1)*B529","v":0.64547695099763114},{"$f":"Inventory!C528","v":0},{"$f":"Inventory!E528","v":0},{"$f":"Inventory!W528","v":""},{"$f":"'Year 04'!AM529","v":""},{"$f":"IF($J529='Year 04'!$J529,'Year 04'!H529,$J529)","v":""},{"$f":"IF($J529='Year 04'!$J529,'Year 04'!I529,$J529)","v":""},{"$f":"'Year 04'!AN529","v":""},"",{"$f":"IF(E529 = 0, \"\", MATCH($E529,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!BA$7+$J529-1))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$W$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AB$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,1,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0)*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},"","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$B$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$F$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$O$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$BF$7+$K529-1))","v":""},{"$f":"IF(L529=\"\", \"\", VLOOKUP(X529,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,P529,IF($X529=1,IF(Z$9=$G529,(1-$M529),0),IF($X529=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,Q529,IF($X529=1,IF(AA$9=$G529,(1-$M529),0),IF($X529=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,R529,IF($X529=1,IF(AB$9=$G529,(1-$M529),0),IF($X529=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,S529,IF($X529=1,IF(AC$9=$G529,(1-$M529),0),IF($X529=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X529=3,1,IF($X529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AO$7+$J529-1),$J529))","v":""},"",{"$f":"IF(L529=\"\", \"\", IF($X529=0,$V529,IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$T$7+$X529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529)))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$CE$7+$K529-1)*$F529)","v":""},"","","","","","","","","","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,IF($AK529=0,$W529,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1)*$F529)))","v":""},"",{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$V$7)*$F529)","v":""}]
[0.63211341844876678,0.92364446655265653,{"$f":"IF(Inventory!AH536=Inventory!$C$1032,0.5,1)*B537","v":0.92364446655265653},{"$f":"Inventory!C536","v":0},{"$f":"Inventory!E536","v":0},{"$f":"Inventory!W536","v":""},{"$f":"'Year 04'!AM537","v":""},{"$f":"IF($J537='Year 04'!$J537,'Year 04'!H537,$J537)","v":""},{"$f":"IF($J537='Year 04'!$J537,'Year 04'!I537,$J537)","v":""},{"$f":"'Year 04'!AN537","v":""},"",{"$f":"IF(E537 = 0, \"\", MATCH($E537,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!BA$7+$J537-1))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$W$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AB$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,1,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0)*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},"","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$B$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$F$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$O$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$BF$7+$K537-1))","v":""},{"$f":"IF(L537=\"\", \"\", VLOOKUP(X537,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,P537,IF($X537=1,IF(Z$9=$G537,(1-$M537),0),IF($X537=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,Q537,IF($X537=1,IF(AA$9=$G537,(1-$M537),0),IF($X537=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,R537,IF($X537=1,IF(AB$9=$G537,(1-$M537),0),IF($X537=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,S537,IF($X537=1,IF(AC$9=$G537,(1-$M537),0),IF($X537=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X537=3,1,IF($X537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AO$7+$J537-1),$J537))","v":""},"",{"$f":"IF(L537=\"\", \"\", IF($X537=0,$V537,IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$T$7+$X537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537)))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$CE$7+$K537-1)*$F537)","v":""},"","","","","","","","","","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,IF($AK537=0,$W537,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1)*$F537)))","v":""},"",{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$V$7)*$F537)","v":""}]
[0.58409545639387206,0.49296331921748826,{"$f":"IF(Inventory!AH541=Inventory!$C$1032,0.5,1)*B542","v":0.49296331921748826},{"$f":"Inventory!C541","v":0},{"$f":"Inventory!E541","v":0},{"$f":"Inventory!W541","v":""},{"$f":"'Year 04'!AM542","v":""},{"$f":"IF($J542='Year 04'!$J542,'Year 04'!H542,$J542)","v":""},{"$f":"IF($J542='Year 04'!$J542,'Year 04'!I542,$J542)","v":""},{"$f":"'Year 04'!AN542","v":""},"",{"$f":"IF(E542 = 0, \"\", MATCH($E542,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!BA$7+$J542-1))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$W$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AB$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,1,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0)*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},"","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$B$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$F$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$O$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$BF$7+$K542-1))","v":""},{"$f":"IF(L542=\"\", \"\", VLOOKUP(X542,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,P542,IF($X542=1,IF(Z$9=$G542,(1-$M542),0),IF($X542=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,Q542,IF($X542=1,IF(AA$9=$G542,(1-$M542),0),IF($X542=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,R542,IF($X542=1,IF(AB$9=$G542,(1-$M542),0),IF($X542=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,S542,IF($X542=1,IF(AC$9=$G542,(1-$M542),0),IF($X542=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X542=3,1,IF($X542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AO$7+$J542-1),$J542))","v":""},"",{"$f":"IF(L542=\"\", \"\", IF($X542=0,$V542,IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$T$7+$X542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542)))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$CE$7+$K542-1)*$F542)","v":""},"","","","","","","","","","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,IF($AK542=0,$W542,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1)*$F542)))","v":""},"",{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$V$7)*$F542)","v":""}]
[6.1268042540844059E-3,0.16407093782493598,{"$f":"IF(Inventory!AH551=Inventory!$C$1032,0.5,1)*B552","v":0.16407093782493598},{"$f":"Inventory!C551","v":0},{"$f":"Inventory!E551","v":0},{"$f":"Inventory!W551","v":""},{"$f":"'Year 04'!AM552","v":""},{"$f":"IF($J552='Year 04'!$J552,'Year 04'!H552,$J552)","v":""},{"$f":"IF($J552='Year 04'!$J552,'Year 04'!I552,$J552)","v":""},{"$f":"'Year 04'!AN552","v":""},"",{"$f":"IF(E552 = 0, \"\", MATCH($E552,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!BA$7+$J552-1))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$W$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AB$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,1,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0)*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},"","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$B$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$F$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$O$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$BF$7+$K552-1))","v":""},{"$f":"IF(L552=\"\", \"\", VLOOKUP(X552,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,P552,IF($X552=1,IF(Z$9=$G552,(1-$M552),0),IF($X552=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,Q552,IF($X552=1,IF(AA$9=$G552,(1-$M552),0),IF($X552=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,R552,IF($X552=1,IF(AB$9=$G552,(1-$M552),0),IF($X552=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,S552,IF($X552=1,IF(AC$9=$G552,(1-$M552),0),IF($X552=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X552=3,1,IF($X552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AO$7+$J552-1),$J552))","v":""},"",{"$f":"IF(L552=\"\", \"\", IF($X552=0,$V552,IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$T$7+$X552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552)))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$CE$7+$K552-1)*$F552)","v":""},"","","","","","","","","","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,IF($AK552=0,$W552,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1)*$F552)))","v":""},"",{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$V$7)*$F552)","v":""}]
[0.19545700320144987,0.47505246719161687,{"$f":"IF(Inventory!AH560=Inventory!$C$1032,0.5,1)*B561","v":0.47505246719161687},{"$f":"Inventory!C560","v":0},{"$f":"Inventory!E560","v":0},{"$f":"Inventory!W560","v":""},{"$f":"'Year 04'!AM561","v":""},{"$f":"IF($J561='Year 04'!$J561,'Year 04'!H561,$J561)","v":""},{"$f":"IF($J561='Year 04'!$J561,'Year 04'!I561,$J561)","v":""},{"$f":"'Year 04'!AN561","v":""},"",{"$f":"IF(E561 = 0, \"\", MATCH($E561,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!BA$7+$J561-1))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$W$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AB$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,1,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0)*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},"","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$B$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$F$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$O$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$BF$7+$K561-1))","v":""},{"$f":"IF(L561=\"\", \"\", VLOOKUP(X561,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,P561,IF($X561=1,IF(Z$9=$G561,(1-$M561),0),IF($X561=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,Q561,IF($X561=1,IF(AA$9=$G561,(1-$M561),0),IF($X561=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,R561,IF($X561=1,IF(AB$9=$G561,(1-$M561),0),IF($X561=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,S561,IF($X561=1,IF(AC$9=$G561,(1-$M561),0),IF($X561=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X561=3,1,IF($X561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AO$7+$J561-1),$J561))","v":""},"",{"$f":"IF(L561=\"\", \"\", IF($X561=0,$V561,IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$T$7+$X561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561)))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$CE$7+$K561-1)*$F561)","v":""},"","","","","","","","","","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,IF($AK561=0,$W561,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1)*$F561)))","v":""},"",{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$V$7)*$F561)","v":""}]
[0.67636246579327186,0.49705547258827487,{"$f":"IF(Inventory!AH561=Inventory!$C$1032,0.5,1)*B562","v":0.49705547258827487},{"$f":"Inventory!C561","v":0},{"$f":"Inventory!E561","v":0},{"$f":"Inventory!W561","v":""},{"$f":"'Year 04'!AM562","v":""},{"$f":"IF($J562='Year 04'!$J562,'Year 04'!H562,$J562)","v":""},{"$f":"IF($J562='Year 04'!$J562,'Year 04'!I562,$J562)","v":""},{"$f":"'Year 04'!AN562","v":""},"",{"$f":"IF(E562 = 0, \"\", MATCH($E562,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!BA$7+$J562-1))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$W$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AB$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,1,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0)*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},"","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$B$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$F$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$O$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$BF$7+$K562-1))","v":""},{"$f":"IF(L562=\"\", \"\", VLOOKUP(X562,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,P562,IF($X562=1,IF(Z$9=$G562,(1-$M562),0),IF($X562=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,Q562,IF($X562=1,IF(AA$9=$G562,(1-$M562),0),IF($X562=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,R562,IF($X562=1,IF(AB$9=$G562,(1-$M562),0),IF($X562=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,S562,IF($X562=1,IF(AC$9=$G562,(1-$M562),0),IF($X562=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X562=3,1,IF($X562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AO$7+$J562-1),$J562))","v":""},"",{"$f":"IF(L562=\"\", \"\", IF($X562=0,$V562,IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$T$7+$X562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562)))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$CE$7+$K562-1)*$F562)","v":""},"","","","","","","","","","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,IF($AK562=0,$W562,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1)*$F562)))","v":""},"",{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$V$7)*$F562)","v":""}]
[0.12570984377275962,0.51091821846994678,{"$f":"IF(Inventory!AH569=Inventory!$C$1032,0.5,1)*B570","v":0.51091821846994678},{"$f":"Inventory!C569","v":0},{"$f":"Inventory!E569","v":0},{"$f":"Inventory!W569","v":""},{"$f":"'Year 04'!AM570","v":""},{"$f":"IF($J570='Year 04'!$J570,'Year 04'!H570,$J570)","v":""},{"$f":"IF($J570='Year 04'!$J570,'Year 04'!I570,$J570)","v":""},{"$f":"'Year 04'!AN570","v":""},"",{"$f":"IF(E570 = 0, \"\", MATCH($E570,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!BA$7+$J570-1))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$W$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AB$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,1,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0)*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},"","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$B$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$F$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$O$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$BF$7+$K570-1))","v":""},{"$f":"IF(L570=\"\", \"\", VLOOKUP(X570,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,P570,IF($X570=1,IF(Z$9=$G570,(1-$M570),0),IF($X570=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,Q570,IF($X570=1,IF(AA$9=$G570,(1-$M570),0),IF($X570=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,R570,IF($X570=1,IF(AB$9=$G570,(1-$M570),0),IF($X570=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,S570,IF($X570=1,IF(AC$9=$G570,(1-$M570),0),IF($X570=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X570=3,1,IF($X570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AO$7+$J570-1),$J570))","v":""},"",{"$f":"IF(L570=\"\", \"\", IF($X570=0,$V570,IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$T$7+$X570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570)))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$CE$7+$K570-1)*$F570)","v":""},"","","","","","","","","","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,IF($AK570=0,$W570,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1)*$F570)))","v":""},"",{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$V$7)*$F570)","v":""}]
[0.15909597293074751,0.91093617908853675,{"$f":"IF(Inventory!AH581=Inventory!$C$1032,0.5,1)*B582","v":0.91093617908853675},{"$f":"Inventory!C581","v":0},{"$f":"Inventory!E581","v":0},{"$f":"Inventory!W581","v":""},{"$f":"'Year 04'!AM582","v":""},{"$f":"IF($J582='Year 04'!$J582,'Year 04'!H582,$J582)","v":""},{"$f":"IF($J582='Year 04'!$J582,'Year 04'!I582,$J582)","v":""},{"$f":"'Year 04'!AN582","v":""},"",{"$f":"IF(E582 = 0, \"\", MATCH($E582,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!BA$7+$J582-1))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$W$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AB$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,1,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0)*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},"","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$B$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$F$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$O$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$BF$7+$K582-1))","v":""},{"$f":"IF(L582=\"\", \"\", VLOOKUP(X582,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,P582,IF($X582=1,IF(Z$9=$G582,(1-$M582),0),IF($X582=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,Q582,IF($X582=1,IF(AA$9=$G582,(1-$M582),0),IF($X582=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,R582,IF($X582=1,IF(AB$9=$G582,(1-$M582),0),IF($X582=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,S582,IF($X582=1,IF(AC$9=$G582,(1-$M582),0),IF($X582=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X582=3,1,IF($X582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AO$7+$J582-1),$J582))","v":""},"",{"$f":"IF(L582=\"\", \"\", IF($X582=0,$V582,IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$T$7+$X582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582)))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$CE$7+$K582-1)*$F582)","v":""},"","","","","","","","","","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,IF($AK582=0,$W582,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1)*$F582)))","v":""},"",{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$V$7)*$F582)","v":""}]
[0.25642853425451906,0.26944414649691395,{"$f":"IF(Inventory!AH582=Inventory!$C$1032,0.5,1)*B583","v":0.26944414649691395},{"$f":"Inventory!C582","v":0},{"$f":"Inventory!E582","v":0},{"$f":"Inventory!W582","v":""},{"$f":"'Year 04'!AM583","v":""},{"$f":"IF($J583='Year 04'!$J583,'Year 04'!H583,$J583)","v":""},{"$f":"IF($J583='Year 04'!$J583,'Year 04'!I583,$J583)","v":""},{"$f":"'Year 04'!AN583","v":""},"",{"$f":"IF(E583 = 0, \"\", MATCH($E583,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!BA$7+$J583-1))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$W$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AB$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,1,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0)*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},"","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$B$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$F$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$O$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$BF$7+$K583-1))","v":""},{"$f":"IF(L583=\"\", \"\", VLOOKUP(X583,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,P583,IF($X583=1,IF(Z$9=$G583,(1-$M583),0),IF($X583=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,Q583,IF($X583=1,IF(AA$9=$G583,(1-$M583),0),IF($X583=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,R583,IF($X583=1,IF(AB$9=$G583,(1-$M583),0),IF($X583=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,S583,IF($X583=1,IF(AC$9=$G583,(1-$M583),0),IF($X583=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X583=3,1,IF($X583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AO$7+$J583-1),$J583))","v":""},"",{"$f":"IF(L583=\"\", \"\", IF($X583=0,$V583,IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$T$7+$X583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583)))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$CE$7+$K583-1)*$F583)","v":""},"","","","","","","","","","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,IF($AK583=0,$W583,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1)*$F583)))","v":""},"",{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$V$7)*$F583)","v":""}]
[0.88458297138603348,0.44984871136104276,{"$f":"IF(Inventory!AH594=Inventory!$C$1032,0.5,1)*B595","v":0.44984871136104276},{"$f":"Inventory!C594","v":0},{"$f":"Inventory!E594","v":0},{"$f":"Inventory!W594","v":""},{"$f":"'Year 04'!AM595","v":""},{"$f":"IF($J595='Year 04'!$J595,'Year 04'!H595,$J595)","v":""},{"$f":"IF($J595='Year 04'!$J595,'Year 04'!I595,$J595)","v":""},{"$f":"'Year 04'!AN595","v":""},"",{"$f":"IF(E595 = 0, \"\", MATCH($E595,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!BA$7+$J595-1))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$W$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AB$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,1,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0)*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},"","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$B$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$F$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$O$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$BF$7+$K595-1))","v":""},{"$f":"IF(L595=\"\", \"\", VLOOKUP(X595,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,P595,IF($X595=1,IF(Z$9=$G595,(1-$M595),0),IF($X595=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,Q595,IF($X595=1,IF(AA$9=$G595,(1-$M595),0),IF($X595=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,R595,IF($X595=1,IF(AB$9=$G595,(1-$M595),0),IF($X595=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,S595,IF($X595=1,IF(AC$9=$G595,(1-$M595),0),IF($X595=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X595=3,1,IF($X595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AO$7+$J595-1),$J595))","v":""},"",{"$f":"IF(L595=\"\", \"\", IF($X595=0,$V595,IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$T$7+$X595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595)))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$CE$7+$K595-1)*$F595)","v":""},"","","","","","","","","","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,IF($AK595=0,$W595,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1)*$F595)))","v":""},"",{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$V$7)*$F595)","v":""}]
[0.40891392007206173,0.87175822437722639,{"$f":"IF(Inventory!AH601=Inventory!$C$1032,0.5,1)*B602","v":0.87175822437722639},{"$f":"Inventory!C601","v":0},{"$f":"Inventory!E601","v":0},{"$f":"Inventory!W601","v":""},{"$f":"'Year 04'!AM602","v":""},{"$f":"IF($J602='Year 04'!$J602,'Year 04'!H602,$J602)","v":""},{"$f":"IF($J602='Year 04'!$J602,'Year 04'!I602,$J602)","v":""},{"$f":"'Year 04'!AN602","v":""},"",{"$f":"IF(E602 = 0, \"\", MATCH($E602,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!BA$7+$J602-1))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$W$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AB$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,1,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0)*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},"","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$B$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$F$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$O$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$BF$7+$K602-1))","v":""},{"$f":"IF(L602=\"\", \"\", VLOOKUP(X602,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,P602,IF($X602=1,IF(Z$9=$G602,(1-$M602),0),IF($X602=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,Q602,IF($X602=1,IF(AA$9=$G602,(1-$M602),0),IF($X602=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,R602,IF($X602=1,IF(AB$9=$G602,(1-$M602),0),IF($X602=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,S602,IF($X602=1,IF(AC$9=$G602,(1-$M602),0),IF($X602=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X602=3,1,IF($X602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AO$7+$J602-1),$J602))","v":""},"",{"$f":"IF(L602=\"\", \"\", IF($X602=0,$V602,IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$T$7+$X602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602)))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$CE$7+$K602-1)*$F602)","v":""},"","","","","","","","","","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,IF($AK602=0,$W602,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1)*$F602)))","v":""},"",{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$V$7)*$F602)","v":""}]
[2.1366663882179893E-2,0.26701153165758273,{"$f":"IF(Inventory!AH602=Inventory!$C$1032,0.5,1)*B603","v":0.26701153165758273},{"$f":"Inventory!C602","v":0},{"$f":"Inventory!E602","v":0},{"$f":"Inventory!W602","v":""},{"$f":"'Year 04'!AM603","v":""},{"$f":"IF($J603='Year 04'!$J603,'Year 04'!H603,$J603)","v":""},{"$f":"IF($J603='Year 04'!$J603,'Year 04'!I603,$J603)","v":""},{"$f":"'Year 04'!AN603","v":""},"",{"$f":"IF(E603 = 0, \"\", MATCH($E603,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!BA$7+$J603-1))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$W$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AB$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,1,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0)*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},"","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$B$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$F$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$O$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$BF$7+$K603-1))","v":""},{"$f":"IF(L603=\"\", \"\", VLOOKUP(X603,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,P603,IF($X603=1,IF(Z$9=$G603,(1-$M603),0),IF($X603=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,Q603,IF($X603=1,IF(AA$9=$G603,(1-$M603),0),IF($X603=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,R603,IF($X603=1,IF(AB$9=$G603,(1-$M603),0),IF($X603=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,S603,IF($X603=1,IF(AC$9=$G603,(1-$M603),0),IF($X603=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X603=3,1,IF($X603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AO$7+$J603-1),$J603))","v":""},"",{"$f":"IF(L603=\"\", \"\", IF($X603=0,$V603,IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$T$7+$X603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603)))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$CE$7+$K603-1)*$F603)","v":""},"","","","","","","","","","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,IF($AK603=0,$W603,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1)*$F603)))","v":""},"",{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$V$7)*$F603)","v":""}]
[0.29797758450962697,0.10727002867405067,{"$f":"IF(Inventory!AH614=Inventory!$C$1032,0.5,1)*B615","v":0.10727002867405067},{"$f":"Inventory!C614","v":0},{"$f":"Inventory!E614","v":0},{"$f":"Inventory!W614","v":""},{"$f":"'Year 04'!AM615","v":""},{"$f":"IF($J615='Year 04'!$J615,'Year 04'!H615,$J615)","v":""},{"$f":"IF($J615='Year 04'!$J615,'Year 04'!I615,$J615)","v":""},{"$f":"'Year 04'!AN615","v":""},"",{"$f":"IF(E615 = 0, \"\", MATCH($E615,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!BA$7+$J615-1))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$W$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AB$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,1,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0)*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},"","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$B$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$F$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$O$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$BF$7+$K615-1))","v":""},{"$f":"IF(L615=\"\", \"\", VLOOKUP(X615,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,P615,IF($X615=1,IF(Z$9=$G615,(1-$M615),0),IF($X615=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,Q615,IF($X615=1,IF(AA$9=$G615,(1-$M615),0),IF($X615=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,R615,IF($X615=1,IF(AB$9=$G615,(1-$M615),0),IF($X615=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,S615,IF($X615=1,IF(AC$9=$G615,(1-$M615),0),IF($X615=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X615=3,1,IF($X615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AO$7+$J615-1),$J615))","v":""},"",{"$f":"IF(L615=\"\", \"\", IF($X615=0,$V615,IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$T$7+$X615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615)))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$CE$7+$K615-1)*$F615)","v":""},"","","","","","","","","","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,IF($AK615=0,$W615,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1)*$F615)))","v":""},"",{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$V$7)*$F615)","v":""}]
[0.93722161033473605,0.70426523491007176,{"$f":"IF(Inventory!AH622=Inventory!$C$1032,0.5,1)*B623","v":0.70426523491007176},{"$f":"Inventory!C622","v":0},{"$f":"Inventory!E622","v":0},{"$f":"Inventory!W622","v":""},{"$f":"'Year 04'!AM623","v":""},{"$f":"IF($J623='Year 04'!$J623,'Year 04'!H623,$J623)","v":""},{"$f":"IF($J623='Year 04'!$J623,'Year 04'!I623,$J623)","v":""},{"$f":"'Year 04'!AN623","v":""},"",{"$f":"IF(E623 = 0, \"\", MATCH($E623,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!BA$7+$J623-1))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$W$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AB$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,1,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0)*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},"","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$B$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$F$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$O$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$BF$7+$K623-1))","v":""},{"$f":"IF(L623=\"\", \"\", VLOOKUP(X623,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,P623,IF($X623=1,IF(Z$9=$G623,(1-$M623),0),IF($X623=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,Q623,IF($X623=1,IF(AA$9=$G623,(1-$M623),0),IF($X623=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,R623,IF($X623=1,IF(AB$9=$G623,(1-$M623),0),IF($X623=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,S623,IF($X623=1,IF(AC$9=$G623,(1-$M623),0),IF($X623=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X623=3,1,IF($X623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AO$7+$J623-1),$J623))","v":""},"",{"$f":"IF(L623=\"\", \"\", IF($X623=0,$V623,IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$T$7+$X623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623)))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$CE$7+$K623-1)*$F623)","v":""},"","","","","","","","","","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,IF($AK623=0,$W623,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1)*$F623)))","v":""},"",{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$V$7)*$F623)","v":""}]
[3.1790680242459457E-2,0.61750915918873417,{"$f":"IF(Inventory!AH627=Inventory!$C$1032,0.5,1)*B628","v":0.61750915918873417},{"$f":"Inventory!C627","v":0},{"$f":"Inventory!E627","v":0},{"$f":"Inventory!W627","v":""},{"$f":"'Year 04'!AM628","v":""},{"$f":"IF($J628='Year 04'!$J628,'Year 04'!H628,$J628)","v":""},{"$f":"IF($J628='Year 04'!$J628,'Year 04'!I628,$J628)","v":""},{"$f":"'Year 04'!AN628","v":""},"",{"$f":"IF(E628 = 0, \"\", MATCH($E628,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!BA$7+$J628-1))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$W$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AB$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,1,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0)*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},"","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$B$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$F$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$O$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$BF$7+$K628-1))","v":""},{"$f":"IF(L628=\"\", \"\", VLOOKUP(X628,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,P628,IF($X628=1,IF(Z$9=$G628,(1-$M628),0),IF($X628=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,Q628,IF($X628=1,IF(AA$9=$G628,(1-$M628),0),IF($X628=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,R628,IF($X628=1,IF(AB$9=$G628,(1-$M628),0),IF($X628=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,S628,IF($X628=1,IF(AC$9=$G628,(1-$M628),0),IF($X628=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X628=3,1,IF($X628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AO$7+$J628-1),$J628))","v":""},"",{"$f":"IF(L628=\"\", \"\", IF($X628=0,$V628,IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$T$7+$X628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628)))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$CE$7+$K628-1)*$F628)","v":""},"","","","","","","","","","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,IF($AK628=0,$W628,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1)*$F628)))","v":""},"",{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$V$7)*$F628)","v":""}]
[1.4711707026665688E-2,0.23114569935726015,{"$f":"IF(Inventory!AH634=Inventory!$C$1032,0.5,1)*B635","v":0.23114569935726015},{"$f":"Inventory!C634","v":0},{"$f":"Inventory!E634","v":0},{"$f":"Inventory!W634","v":""},{"$f":"'Year 04'!AM635","v":""},{"$f":"IF($J635='Year 04'!$J635,'Year 04'!H635,$J635)","v":""},{"$f":"IF($J635='Year 04'!$J635,'Year 04'!I635,$J635)","v":""},{"$f":"'Year 04'!AN635","v":""},"",{"$f":"IF(E635 = 0, \"\", MATCH($E635,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!BA$7+$J635-1))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$W$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AB$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,1,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0)*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},"","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$B$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$F$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$O$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$BF$7+$K635-1))","v":""},{"$f":"IF(L635=\"\", \"\", VLOOKUP(X635,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,P635,IF($X635=1,IF(Z$9=$G635,(1-$M635),0),IF($X635=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,Q635,IF($X635=1,IF(AA$9=$G635,(1-$M635),0),IF($X635=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,R635,IF($X635=1,IF(AB$9=$G635,(1-$M635),0),IF($X635=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,S635,IF($X635=1,IF(AC$9=$G635,(1-$M635),0),IF($X635=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X635=3,1,IF($X635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AO$7+$J635-1),$J635))","v":""},"",{"$f":"IF(L635=\"\", \"\", IF($X635=0,$V635,IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$T$7+$X635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635)))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$CE$7+$K635-1)*$F635)","v":""},"","","","","","","","","","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,IF($AK635=0,$W635,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1)*$F635)))","v":""},"",{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$V$7)*$F635)","v":""}]
[0.60334478130919389,0.74394705173843412,{"$f":"IF(Inventory!AH642=Inventory!$C$1032,0.5,1)*B643","v":0.74394705173843412},{"$f":"Inventory!C642","v":0},{"$f":"Inventory!E642","v":0},{"$f":"Inventory!W642","v":""},{"$f":"'Year 04'!AM643","v":""},{"$f":"IF($J643='Year 04'!$J643,'Year 04'!H643,$J643)","v":""},{"$f":"IF($J643='Year 04'!$J643,'Year 04'!I643,$J643)","v":""},{"$f":"'Year 04'!AN643","v":""},"",{"$f":"IF(E643 = 0, \"\", MATCH($E643,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!BA$7+$J643-1))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$W$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AB$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,1,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0)*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},"","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$B$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$F$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$O$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$BF$7+$K643-1))","v":""},{"$f":"IF(L643=\"\", \"\", VLOOKUP(X643,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,P643,IF($X643=1,IF(Z$9=$G643,(1-$M643),0),IF($X643=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,Q643,IF($X643=1,IF(AA$9=$G643,(1-$M643),0),IF($X643=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,R643,IF($X643=1,IF(AB$9=$G643,(1-$M643),0),IF($X643=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,S643,IF($X643=1,IF(AC$9=$G643,(1-$M643),0),IF($X643=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X643=3,1,IF($X643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AO$7+$J643-1),$J643))","v":""},"",{"$f":"IF(L643=\"\", \"\", IF($X643=0,$V643,IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$T$7+$X643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643)))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$CE$7+$K643-1)*$F643)","v":""},"","","","","","","","","","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,IF($AK643=0,$W643,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1)*$F643)))","v":""},"",{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$V$7)*$F643)","v":""}]
[0.87860432665180543,0.99172155741616574,{"$f":"IF(Inventory!AH647=Inventory!$C$1032,0.5,1)*B648","v":0.99172155741616574},{"$f":"Inventory!C647","v":0},{"$f":"Inventory!E647","v":0},{"$f":"Inventory!W647","v":""},{"$f":"'Year 04'!AM648","v":""},{"$f":"IF($J648='Year 04'!$J648,'Year 04'!H648,$J648)","v":""},{"$f":"IF($J648='Year 04'!$J648,'Year 04'!I648,$J648)","v":""},{"$f":"'Year 04'!AN648","v":""},"",{"$f":"IF(E648 = 0, \"\", MATCH($E648,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!BA$7+$J648-1))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$W$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AB$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,1,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0)*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},"","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$B$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$F$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$O$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$BF$7+$K648-1))","v":""},{"$f":"IF(L648=\"\", \"\", VLOOKUP(X648,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,P648,IF($X648=1,IF(Z$9=$G648,(1-$M648),0),IF($X648=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,Q648,IF($X648=1,IF(AA$9=$G648,(1-$M648),0),IF($X648=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,R648,IF($X648=1,IF(AB$9=$G648,(1-$M648),0),IF($X648=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,S648,IF($X648=1,IF(AC$9=$G648,(1-$M648),0),IF($X648=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X648=3,1,IF($X648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AO$7+$J648-1),$J648))","v":""},"",{"$f":"IF(L648=\"\", \"\", IF($X648=0,$V648,IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$T$7+$X648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648)))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$CE$7+$K648-1)*$F648)","v":""},"","","","","","","","","","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,IF($AK648=0,$W648,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1)*$F648)))","v":""},"",{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$V$7)*$F648)","v":""}]
[0.92994758606095596,0.24741721100833991,{"$f":"IF(Inventory!AH655=Inventory!$C$1032,0.5,1)*B656","v":0.24741721100833991},{"$f":"Inventory!C655","v":0},{"$f":"Inventory!E655","v":0},{"$f":"Inventory!W655","v":""},{"$f":"'Year 04'!AM656","v":""},{"$f":"IF($J656='Year 04'!$J656,'Year 04'!H656,$J656)","v":""},{"$f":"IF($J656='Year 04'!$J656,'Year 04'!I656,$J656)","v":""},{"$f":"'Year 04'!AN656","v":""},"",{"$f":"IF(E656 = 0, \"\", MATCH($E656,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!BA$7+$J656-1))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$W$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AB$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,1,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0)*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},"","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$B$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$F$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$O$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$BF$7+$K656-1))","v":""},{"$f":"IF(L656=\"\", \"\", VLOOKUP(X656,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,P656,IF($X656=1,IF(Z$9=$G656,(1-$M656),0),IF($X656=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,Q656,IF($X656=1,IF(AA$9=$G656,(1-$M656),0),IF($X656=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,R656,IF($X656=1,IF(AB$9=$G656,(1-$M656),0),IF($X656=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,S656,IF($X656=1,IF(AC$9=$G656,(1-$M656),0),IF($X656=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X656=3,1,IF($X656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AO$7+$J656-1),$J656))","v":""},"",{"$f":"IF(L656=\"\", \"\", IF($X656=0,$V656,IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$T$7+$X656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656)))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$CE$7+$K656-1)*$F656)","v":""},"","","","","","","","","","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,IF($AK656=0,$W656,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1)*$F656)))","v":""},"",{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$V$7)*$F656)","v":""}]
[5.3409274012451324E-2,0.40290184081741487,{"$f":"IF(Inventory!AH663=Inventory!$C$1032,0.5,1)*B664","v":0.40290184081741487},{"$f":"Inventory!C663","v":0},{"$f":"Inventory!E663","v":0},{"$f":"Inventory!W663","v":""},{"$f":"'Year 04'!AM664","v":""},{"$f":"IF($J664='Year 04'!$J664,'Year 04'!H664,$J664)","v":""},{"$f":"IF($J664='Year 04'!$J664,'Year 04'!I664,$J664)","v":""},{"$f":"'Year 04'!AN664","v":""},"",{"$f":"IF(E664 = 0, \"\", MATCH($E664,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!BA$7+$J664-1))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$W$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AB$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,1,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0)*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},"","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$B$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$F$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$O$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$BF$7+$K664-1))","v":""},{"$f":"IF(L664=\"\", \"\", VLOOKUP(X664,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,P664,IF($X664=1,IF(Z$9=$G664,(1-$M664),0),IF($X664=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,Q664,IF($X664=1,IF(AA$9=$G664,(1-$M664),0),IF($X664=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,R664,IF($X664=1,IF(AB$9=$G664,(1-$M664),0),IF($X664=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,S664,IF($X664=1,IF(AC$9=$G664,(1-$M664),0),IF($X664=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X664=3,1,IF($X664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AO$7+$J664-1),$J664))","v":""},"",{"$f":"IF(L664=\"\", \"\", IF($X664=0,$V664,IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$T$7+$X664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664)))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$CE$7+$K664-1)*$F664)","v":""},"","","","","","","","","","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,IF($AK664=0,$W664,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1)*$F664)))","v":""},"",{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$V$7)*$F664)","v":""}]
[2.9061728051349434E-3,0.62332795313933875,{"$f":"IF(Inventory!AH668=Inventory!$C$1032,0.5,1)*B669","v":0.62332795313933875},{"$f":"Inventory!C668","v":0},{"$f":"Inventory!E668","v":0},{"$f":"Inventory!W668","v":""},{"$f":"'Year 04'!AM669","v":""},{"$f":"IF($J669='Year 04'!$J669,'Year 04'!H669,$J669)","v":""},{"$f":"IF($J669='Year 04'!$J669,'Year 04'!I669,$J669)","v":""},{"$f":"'Year 04'!AN669","v":""},"",{"$f":"IF(E669 = 0, \"\", MATCH($E669,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!BA$7+$J669-1))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$W$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AB$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,1,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0)*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},"","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$B$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$F$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$O$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$BF$7+$K669-1))","v":""},{"$f":"IF(L669=\"\", \"\", VLOOKUP(X669,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,P669,IF($X669=1,IF(Z$9=$G669,(1-$M669),0),IF($X669=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,Q669,IF($X669=1,IF(AA$9=$G669,(1-$M669),0),IF($X669=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,R669,IF($X669=1,IF(AB$9=$G669,(1-$M669),0),IF($X669=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,S669,IF($X669=1,IF(AC$9=$G669,(1-$M669),0),IF($X669=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X669=3,1,IF($X669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AO$7+$J669-1),$J669))","v":""},"",{"$f":"IF(L669=\"\", \"\", IF($X669=0,$V669,IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$T$7+$X669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669)))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$CE$7+$K669-1)*$F669)","v":""},"","","","","","","","","","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,IF($AK669=0,$W669,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1)*$F669)))","v":""},"",{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$V$7)*$F669)","v":""}]
[0.19182737572902631,0.56817661636888861,{"$f":"IF(Inventory!AH675=Inventory!$C$1032,0.5,1)*B676","v":0.56817661636888861},{"$f":"Inventory!C675","v":0},{"$f":"Inventory!E675","v":0},{"$f":"Inventory!W675","v":""},{"$f":"'Year 04'!AM676","v":""},{"$f":"IF($J676='Year 04'!$J676,'Year 04'!H676,$J676)","v":""},{"$f":"IF($J676='Year 04'!$J676,'Year 04'!I676,$J676)","v":""},{"$f":"'Year 04'!AN676","v":""},"",{"$f":"IF(E676 = 0, \"\", MATCH($E676,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!BA$7+$J676-1))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$W$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AB$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,1,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0)*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},"","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$B$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$F$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$O$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$BF$7+$K676-1))","v":""},{"$f":"IF(L676=\"\", \"\", VLOOKUP(X676,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,P676,IF($X676=1,IF(Z$9=$G676,(1-$M676),0),IF($X676=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,Q676,IF($X676=1,IF(AA$9=$G676,(1-$M676),0),IF($X676=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,R676,IF($X676=1,IF(AB$9=$G676,(1-$M676),0),IF($X676=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,S676,IF($X676=1,IF(AC$9=$G676,(1-$M676),0),IF($X676=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X676=3,1,IF($X676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AO$7+$J676-1),$J676))","v":""},"",{"$f":"IF(L676=\"\", \"\", IF($X676=0,$V676,IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$T$7+$X676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676)))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$CE$7+$K676-1)*$F676)","v":""},"","","","","","","","","","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,IF($AK676=0,$W676,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1)*$F676)))","v":""},"",{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$V$7)*$F676)","v":""}]
[5.4278980812104805E-2,9.7136087668460047E-2,{"$f":"IF(Inventory!AH683=Inventory!$C$1032,0.5,1)*B684","v":9.7136087668460047E-2},{"$f":"Inventory!C683","v":0},{"$f":"Inventory!E683","v":0},{"$f":"Inventory!W683","v":""},{"$f":"'Year 04'!AM684","v":""},{"$f":"IF($J684='Year 04'!$J684,'Year 04'!H684,$J684)","v":""},{"$f":"IF($J684='Year 04'!$J684,'Year 04'!I684,$J684)","v":""},{"$f":"'Year 04'!AN684","v":""},"",{"$f":"IF(E684 = 0, \"\", MATCH($E684,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!BA$7+$J684-1))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$W$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AB$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,1,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0)*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},"","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$B$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$F$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$O$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$BF$7+$K684-1))","v":""},{"$f":"IF(L684=\"\", \"\", VLOOKUP(X684,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,P684,IF($X684=1,IF(Z$9=$G684,(1-$M684),0),IF($X684=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,Q684,IF($X684=1,IF(AA$9=$G684,(1-$M684),0),IF($X684=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,R684,IF($X684=1,IF(AB$9=$G684,(1-$M684),0),IF($X684=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,S684,IF($X684=1,IF(AC$9=$G684,(1-$M684),0),IF($X684=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X684=3,1,IF($X684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AO$7+$J684-1),$J684))","v":""},"",{"$f":"IF(L684=\"\", \"\", IF($X684=0,$V684,IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$T$7+$X684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684)))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$CE$7+$K684-1)*$F684)","v":""},"","","","","","","","","","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,IF($AK684=0,$W684,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1)*$F684)))","v":""},"",{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$V$7)*$F684)","v":""}]
[0.86091568259215112,0.88726835906014101,{"$f":"IF(Inventory!AH688=Inventory!$C$1032,0.5,1)*B689","v":0.88726835906014101},{"$f":"Inventory!C688","v":0},{"$f":"Inventory!E688","v":0},{"$f":"Inventory!W688","v":""},{"$f":"'Year 04'!AM689","v":""},{"$f":"IF($J689='Year 04'!$J689,'Year 04'!H689,$J689)","v":""},{"$f":"IF($J689='Year 04'!$J689,'Year 04'!I689,$J689)","v":""},{"$f":"'Year 04'!AN689","v":""},"",{"$f":"IF(E689 = 0, \"\", MATCH($E689,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!BA$7+$J689-1))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$W$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AB$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,1,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0)*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},"","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$B$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$F$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$O$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$BF$7+$K689-1))","v":""},{"$f":"IF(L689=\"\", \"\", VLOOKUP(X689,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,P689,IF($X689=1,IF(Z$9=$G689,(1-$M689),0),IF($X689=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,Q689,IF($X689=1,IF(AA$9=$G689,(1-$M689),0),IF($X689=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,R689,IF($X689=1,IF(AB$9=$G689,(1-$M689),0),IF($X689=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,S689,IF($X689=1,IF(AC$9=$G689,(1-$M689),0),IF($X689=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X689=3,1,IF($X689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AO$7+$J689-1),$J689))","v":""},"",{"$f":"IF(L689=\"\", \"\", IF($X689=0,$V689,IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$T$7+$X689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689)))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$CE$7+$K689-1)*$F689)","v":""},"","","","","","","","","","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,IF($AK689=0,$W689,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1)*$F689)))","v":""},"",{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$V$7)*$F689)","v":""}]
[0.28459694900507371,0.34867010812988852,{"$f":"IF(Inventory!AH696=Inventory!$C$1032,0.5,1)*B697","v":0.34867010812988852},{"$f":"Inventory!C696","v":0},{"$f":"Inventory!E696","v":0},{"$f":"Inventory!W696","v":""},{"$f":"'Year 04'!AM697","v":""},{"$f":"IF($J697='Year 04'!$J697,'Year 04'!H697,$J697)","v":""},{"$f":"IF($J697='Year 04'!$J697,'Year 04'!I697,$J697)","v":""},{"$f":"'Year 04'!AN697","v":""},"",{"$f":"IF(E697 = 0, \"\", MATCH($E697,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!BA$7+$J697-1))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$W$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AB$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,1,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0)*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},"","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$B$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$F$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$O$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$BF$7+$K697-1))","v":""},{"$f":"IF(L697=\"\", \"\", VLOOKUP(X697,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,P697,IF($X697=1,IF(Z$9=$G697,(1-$M697),0),IF($X697=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,Q697,IF($X697=1,IF(AA$9=$G697,(1-$M697),0),IF($X697=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,R697,IF($X697=1,IF(AB$9=$G697,(1-$M697),0),IF($X697=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,S697,IF($X697=1,IF(AC$9=$G697,(1-$M697),0),IF($X697=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X697=3,1,IF($X697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AO$7+$J697-1),$J697))","v":""},"",{"$f":"IF(L697=\"\", \"\", IF($X697=0,$V697,IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$T$7+$X697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697)))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$CE$7+$K697-1)*$F697)","v":""},"","","","","","","","","","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,IF($AK697=0,$W697,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1)*$F697)))","v":""},"",{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$V$7)*$F697)","v":""}]
[0.99359856354510645,1.3519107373829331E-2,{"$f":"IF(Inventory!AH701=Inventory!$C$1032,0.5,1)*B702","v":1.3519107373829331E-2},{"$f":"Inventory!C701","v":0},{"$f":"Inventory!E701","v":0},{"$f":"Inventory!W701","v":""},{"$f":"'Year 04'!AM702","v":""},{"$f":"IF($J702='Year 04'!$J702,'Year 04'!H702,$J702)","v":""},{"$f":"IF($J702='Year 04'!$J702,'Year 04'!I702,$J702)","v":""},{"$f":"'Year 04'!AN702","v":""},"",{"$f":"IF(E702 = 0, \"\", MATCH($E702,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!BA$7+$J702-1))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$W$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AB$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,1,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0)*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},"","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$B$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$F$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$O$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$BF$7+$K702-1))","v":""},{"$f":"IF(L702=\"\", \"\", VLOOKUP(X702,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,P702,IF($X702=1,IF(Z$9=$G702,(1-$M702),0),IF($X702=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,Q702,IF($X702=1,IF(AA$9=$G702,(1-$M702),0),IF($X702=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,R702,IF($X702=1,IF(AB$9=$G702,(1-$M702),0),IF($X702=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,S702,IF($X702=1,IF(AC$9=$G702,(1-$M702),0),IF($X702=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X702=3,1,IF($X702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AO$7+$J702-1),$J702))","v":""},"",{"$f":"IF(L702=\"\", \"\", IF($X702=0,$V702,IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$T$7+$X702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702)))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$CE$7+$K702-1)*$F702)","v":""},"","","","","","","","","","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,IF($AK702=0,$W702,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1)*$F702)))","v":""},"",{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$V$7)*$F702)","v":""}]
[0.99910150143718013,0.24656696650316168,{"$f":"IF(Inventory!AH705=Inventory!$C$1032,0.5,1)*B706","v":0.24656696650316168},{"$f":"Inventory!C705","v":0},{"$f":"Inventory!E705","v":0},{"$f":"Inventory!W705","v":""},{"$f":"'Year 04'!AM706","v":""},{"$f":"IF($J706='Year 04'!$J706,'Year 04'!H706,$J706)","v":""},{"$f":"IF($J706='Year 04'!$J706,'Year 04'!I706,$J706)","v":""},{"$f":"'Year 04'!AN706","v":""},"",{"$f":"IF(E706 = 0, \"\", MATCH($E706,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!BA$7+$J706-1))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$W$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AB$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,1,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0)*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},"","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$B$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$F$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$O$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$BF$7+$K706-1))","v":""},{"$f":"IF(L706=\"\", \"\", VLOOKUP(X706,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,P706,IF($X706=1,IF(Z$9=$G706,(1-$M706),0),IF($X706=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,Q706,IF($X706=1,IF(AA$9=$G706,(1-$M706),0),IF($X706=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,R706,IF($X706=1,IF(AB$9=$G706,(1-$M706),0),IF($X706=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,S706,IF($X706=1,IF(AC$9=$G706,(1-$M706),0),IF($X706=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X706=3,1,IF($X706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AO$7+$J706-1),$J706))","v":""},"",{"$f":"IF(L706=\"\", \"\", IF($X706=0,$V706,IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$T$7+$X706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706)))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$CE$7+$K706-1)*$F706)","v":""},"","","","","","","","","","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,IF($AK706=0,$W706,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1)*$F706)))","v":""},"",{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$V$7)*$F706)","v":""}]
[0.30190220163359827,0.23185607738002267,{"$f":"IF(Inventory!AH716=Inventory!$C$1032,0.5,1)*B717","v":0.23185607738002267},{"$f":"Inventory!C716","v":0},{"$f":"Inventory!E716","v":0},{"$f":"Inventory!W716","v":""},{"$f":"'Year 04'!AM717","v":""},{"$f":"IF($J717='Year 04'!$J717,'Year 04'!H717,$J717)","v":""},{"$f":"IF($J717='Year 04'!$J717,'Year 04'!I717,$J717)","v":""},{"$f":"'Year 04'!AN717","v":""},"",{"$f":"IF(E717 = 0, \"\", MATCH($E717,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!BA$7+$J717-1))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$W$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AB$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,1,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0)*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},"","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$B$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$F$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$O$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$BF$7+$K717-1))","v":""},{"$f":"IF(L717=\"\", \"\", VLOOKUP(X717,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,P717,IF($X717=1,IF(Z$9=$G717,(1-$M717),0),IF($X717=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,Q717,IF($X717=1,IF(AA$9=$G717,(1-$M717),0),IF($X717=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,R717,IF($X717=1,IF(AB$9=$G717,(1-$M717),0),IF($X717=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,S717,IF($X717=1,IF(AC$9=$G717,(1-$M717),0),IF($X717=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X717=3,1,IF($X717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AO$7+$J717-1),$J717))","v":""},"",{"$f":"IF(L717=\"\", \"\", IF($X717=0,$V717,IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$T$7+$X717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717)))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$CE$7+$K717-1)*$F717)","v":""},"","","","","","","","","","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,IF($AK717=0,$W717,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1)*$F717)))","v":""},"",{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$V$7)*$F717)","v":""}]
[8.7301876314731519E-3,0.88513033996422097,{"$f":"IF(Inventory!AH721=Inventory!$C$1032,0.5,1)*B722","v":0.88513033996422097},{"$f":"Inventory!C721","v":0},{"$f":"Inventory!E721","v":0},{"$f":"Inventory!W721","v":""},{"$f":"'Year 04'!AM722","v":""},{"$f":"IF($J722='Year 04'!$J722,'Year 04'!H722,$J722)","v":""},{"$f":"IF($J722='Year 04'!$J722,'Year 04'!I722,$J722)","v":""},{"$f":"'Year 04'!AN722","v":""},"",{"$f":"IF(E722 = 0, \"\", MATCH($E722,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!BA$7+$J722-1))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$W$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AB$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,1,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0)*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},"","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$B$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$F$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$O$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$BF$7+$K722-1))","v":""},{"$f":"IF(L722=\"\", \"\", VLOOKUP(X722,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,P722,IF($X722=1,IF(Z$9=$G722,(1-$M722),0),IF($X722=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,Q722,IF($X722=1,IF(AA$9=$G722,(1-$M722),0),IF($X722=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,R722,IF($X722=1,IF(AB$9=$G722,(1-$M722),0),IF($X722=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,S722,IF($X722=1,IF(AC$9=$G722,(1-$M722),0),IF($X722=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X722=3,1,IF($X722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AO$7+$J722-1),$J722))","v":""},"",{"$f":"IF(L722=\"\", \"\", IF($X722=0,$V722,IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$T$7+$X722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722)))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$CE$7+$K722-1)*$F722)","v":""},"","","","","","","","","","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,IF($AK722=0,$W722,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1)*$F722)))","v":""},"",{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$V$7)*$F722)","v":""}]
[0.96672362770733344,4.6900456942924329E-2,{"$f":"IF(Inventory!AH729=Inventory!$C$1032,0.5,1)*B730","v":4.6900456942924329E-2},{"$f":"Inventory!C729","v":0},{"$f":"Inventory!E729","v":0},{"$f":"Inventory!W729","v":""},{"$f":"'Year 04'!AM730","v":""},{"$f":"IF($J730='Year 04'!$J730,'Year 04'!H730,$J730)","v":""},{"$f":"IF($J730='Year 04'!$J730,'Year 04'!I730,$J730)","v":""},{"$f":"'Year 04'!AN730","v":""},"",{"$f":"IF(E730 = 0, \"\", MATCH($E730,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!BA$7+$J730-1))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$W$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AB$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,1,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0)*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},"","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$B$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$F$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$O$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$BF$7+$K730-1))","v":""},{"$f":"IF(L730=\"\", \"\", VLOOKUP(X730,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,P730,IF($X730=1,IF(Z$9=$G730,(1-$M730),0),IF($X730=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,Q730,IF($X730=1,IF(AA$9=$G730,(1-$M730),0),IF($X730=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,R730,IF($X730=1,IF(AB$9=$G730,(1-$M730),0),IF($X730=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,S730,IF($X730=1,IF(AC$9=$G730,(1-$M730),0),IF($X730=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X730=3,1,IF($X730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AO$7+$J730-1),$J730))","v":""},"",{"$f":"IF(L730=\"\", \"\", IF($X730=0,$V730,IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$T$7+$X730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730)))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$CE$7+$K730-1)*$F730)","v":""},"","","","","","","","","","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,IF($AK730=0,$W730,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1)*$F730)))","v":""},"",{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$V$7)*$F730)","v":""}]
[5.5743713991626698E-2,0.39182714422207354,{"$f":"IF(Inventory!AH737=Inventory!$C$1032,0.5,1)*B738","v":0.39182714422207354},{"$f":"Inventory!C737","v":0},{"$f":"Inventory!E737","v":0},{"$f":"Inventory!W737","v":""},{"$f":"'Year 04'!AM738","v":""},{"$f":"IF($J738='Year 04'!$J738,'Year 04'!H738,$J738)","v":""},{"$f":"IF($J738='Year 04'!$J738,'Year 04'!I738,$J738)","v":""},{"$f":"'Year 04'!AN738","v":""},"",{"$f":"IF(E738 = 0, \"\", MATCH($E738,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!BA$7+$J738-1))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$W$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AB$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,1,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0)*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},"","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$B$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$F$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$O$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$BF$7+$K738-1))","v":""},{"$f":"IF(L738=\"\", \"\", VLOOKUP(X738,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,P738,IF($X738=1,IF(Z$9=$G738,(1-$M738),0),IF($X738=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,Q738,IF($X738=1,IF(AA$9=$G738,(1-$M738),0),IF($X738=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,R738,IF($X738=1,IF(AB$9=$G738,(1-$M738),0),IF($X738=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,S738,IF($X738=1,IF(AC$9=$G738,(1-$M738),0),IF($X738=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X738=3,1,IF($X738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AO$7+$J738-1),$J738))","v":""},"",{"$f":"IF(L738=\"\", \"\", IF($X738=0,$V738,IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$T$7+$X738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738)))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$CE$7+$K738-1)*$F738)","v":""},"","","","","","","","","","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,IF($AK738=0,$W738,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1)*$F738)))","v":""},"",{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$V$7)*$F738)","v":""}]
[0.15514731819848682,0.58531234999168225,{"$f":"IF(Inventory!AH744=Inventory!$C$1032,0.5,1)*B745","v":0.58531234999168225},{"$f":"Inventory!C744","v":0},{"$f":"Inventory!E744","v":0},{"$f":"Inventory!W744","v":""},{"$f":"'Year 04'!AM745","v":""},{"$f":"IF($J745='Year 04'!$J745,'Year 04'!H745,$J745)","v":""},{"$f":"IF($J745='Year 04'!$J745,'Year 04'!I745,$J745)","v":""},{"$f":"'Year 04'!AN745","v":""},"",{"$f":"IF(E745 = 0, \"\", MATCH($E745,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!BA$7+$J745-1))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$W$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AB$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,1,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0)*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},"","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$B$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$F$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$O$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$BF$7+$K745-1))","v":""},{"$f":"IF(L745=\"\", \"\", VLOOKUP(X745,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,P745,IF($X745=1,IF(Z$9=$G745,(1-$M745),0),IF($X745=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,Q745,IF($X745=1,IF(AA$9=$G745,(1-$M745),0),IF($X745=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,R745,IF($X745=1,IF(AB$9=$G745,(1-$M745),0),IF($X745=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,S745,IF($X745=1,IF(AC$9=$G745,(1-$M745),0),IF($X745=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X745=3,1,IF($X745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AO$7+$J745-1),$J745))","v":""},"",{"$f":"IF(L745=\"\", \"\", IF($X745=0,$V745,IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$T$7+$X745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745)))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$CE$7+$K745-1)*$F745)","v":""},"","","","","","","","","","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,IF($AK745=0,$W745,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1)*$F745)))","v":""},"",{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$V$7)*$F745)","v":""}]
[0.44751216803751315,0.89174850632317837,{"$f":"IF(Inventory!AH749=Inventory!$C$1032,0.5,1)*B750","v":0.89174850632317837},{"$f":"Inventory!C749","v":0},{"$f":"Inventory!E749","v":0},{"$f":"Inventory!W749","v":""},{"$f":"'Year 04'!AM750","v":""},{"$f":"IF($J750='Year 04'!$J750,'Year 04'!H750,$J750)","v":""},{"$f":"IF($J750='Year 04'!$J750,'Year 04'!I750,$J750)","v":""},{"$f":"'Year 04'!AN750","v":""},"",{"$f":"IF(E750 = 0, \"\", MATCH($E750,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!BA$7+$J750-1))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$W$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AB$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,1,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0)*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},"","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$B$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$F$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$O$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$BF$7+$K750-1))","v":""},{"$f":"IF(L750=\"\", \"\", VLOOKUP(X750,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,P750,IF($X750=1,IF(Z$9=$G750,(1-$M750),0),IF($X750=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,Q750,IF($X750=1,IF(AA$9=$G750,(1-$M750),0),IF($X750=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,R750,IF($X750=1,IF(AB$9=$G750,(1-$M750),0),IF($X750=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,S750,IF($X750=1,IF(AC$9=$G750,(1-$M750),0),IF($X750=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X750=3,1,IF($X750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AO$7+$J750-1),$J750))","v":""},"",{"$f":"IF(L750=\"\", \"\", IF($X750=0,$V750,IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$T$7+$X750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750)))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$CE$7+$K750-1)*$F750)","v":""},"","","","","","","","","","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,IF($AK750=0,$W750,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1)*$F750)))","v":""},"",{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$V$7)*$F750)","v":""}]
[0.73652451170345579,0.71598591530471734,{"$f":"IF(Inventory!AH754=Inventory!$C$1032,0.5,1)*B755","v":0.71598591530471734},{"$f":"Inventory!C754","v":0},{"$f":"Inventory!E754","v":0},{"$f":"Inventory!W754","v":""},{"$f":"'Year 04'!AM755","v":""},{"$f":"IF($J755='Year 04'!$J755,'Year 04'!H755,$J755)","v":""},{"$f":"IF($J755='Year 04'!$J755,'Year 04'!I755,$J755)","v":""},{"$f":"'Year 04'!AN755","v":""},"",{"$f":"IF(E755 = 0, \"\", MATCH($E755,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!BA$7+$J755-1))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$W$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AB$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,1,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0)*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},"","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$B$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$F$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$O$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$BF$7+$K755-1))","v":""},{"$f":"IF(L755=\"\", \"\", VLOOKUP(X755,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,P755,IF($X755=1,IF(Z$9=$G755,(1-$M755),0),IF($X755=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,Q755,IF($X755=1,IF(AA$9=$G755,(1-$M755),0),IF($X755=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,R755,IF($X755=1,IF(AB$9=$G755,(1-$M755),0),IF($X755=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,S755,IF($X755=1,IF(AC$9=$G755,(1-$M755),0),IF($X755=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X755=3,1,IF($X755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AO$7+$J755-1),$J755))","v":""},"",{"$f":"IF(L755=\"\", \"\", IF($X755=0,$V755,IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$T$7+$X755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755)))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$CE$7+$K755-1)*$F755)","v":""},"","","","","","","","","","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,IF($AK755=0,$W755,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1)*$F755)))","v":""},"",{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$V$7)*$F755)","v":""}]
[0.28666252208609633,0.63692223027381423,{"$f":"IF(Inventory!AH762=Inventory!$C$1032,0.5,1)*B763","v":0.63692223027381423},{"$f":"Inventory!C762","v":0},{"$f":"Inventory!E762","v":0},{"$f":"Inventory!W762","v":""},{"$f":"'Year 04'!AM763","v":""},{"$f":"IF($J763='Year 04'!$J763,'Year 04'!H763,$J763)","v":""},{"$f":"IF($J763='Year 04'!$J763,'Year 04'!I763,$J763)","v":""},{"$f":"'Year 04'!AN763","v":""},"",{"$f":"IF(E763 = 0, \"\", MATCH($E763,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!BA$7+$J763-1))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$W$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AB$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,1,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0)*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},"","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$B$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$F$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$O$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$BF$7+$K763-1))","v":""},{"$f":"IF(L763=\"\", \"\", VLOOKUP(X763,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,P763,IF($X763=1,IF(Z$9=$G763,(1-$M763),0),IF($X763=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,Q763,IF($X763=1,IF(AA$9=$G763,(1-$M763),0),IF($X763=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,R763,IF($X763=1,IF(AB$9=$G763,(1-$M763),0),IF($X763=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,S763,IF($X763=1,IF(AC$9=$G763,(1-$M763),0),IF($X763=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X763=3,1,IF($X763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AO$7+$J763-1),$J763))","v":""},"",{"$f":"IF(L763=\"\", \"\", IF($X763=0,$V763,IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$T$7+$X763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763)))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$CE$7+$K763-1)*$F763)","v":""},"","","","","","","","","","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,IF($AK763=0,$W763,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1)*$F763)))","v":""},"",{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$V$7)*$F763)","v":""}]
[0.34811928366075162,0.27550161171101106,{"$f":"IF(Inventory!AH770=Inventory!$C$1032,0.5,1)*B771","v":0.27550161171101106},{"$f":"Inventory!C770","v":0},{"$f":"Inventory!E770","v":0},{"$f":"Inventory!W770","v":""},{"$f":"'Year 04'!AM771","v":""},{"$f":"IF($J771='Year 04'!$J771,'Year 04'!H771,$J771)","v":""},{"$f":"IF($J771='Year 04'!$J771,'Year 04'!I771,$J771)","v":""},{"$f":"'Year 04'!AN771","v":""},"",{"$f":"IF(E771 = 0, \"\", MATCH($E771,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!BA$7+$J771-1))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$W$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AB$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,1,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0)*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},"","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$B$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$F$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$O$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$BF$7+$K771-1))","v":""},{"$f":"IF(L771=\"\", \"\", VLOOKUP(X771,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,P771,IF($X771=1,IF(Z$9=$G771,(1-$M771),0),IF($X771=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,Q771,IF($X771=1,IF(AA$9=$G771,(1-$M771),0),IF($X771=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,R771,IF($X771=1,IF(AB$9=$G771,(1-$M771),0),IF($X771=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,S771,IF($X771=1,IF(AC$9=$G771,(1-$M771),0),IF($X771=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X771=3,1,IF($X771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AO$7+$J771-1),$J771))","v":""},"",{"$f":"IF(L771=\"\", \"\", IF($X771=0,$V771,IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$T$7+$X771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771)))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$CE$7+$K771-1)*$F771)","v":""},"","","","","","","","","","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,IF($AK771=0,$W771,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1)*$F771)))","v":""},"",{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$V$7)*$F771)","v":""}]
[0.49611289094113709,0.72458293480265501,{"$f":"IF(Inventory!AH775=Inventory!$C$1032,0.5,1)*B776","v":0.72458293480265501},{"$f":"Inventory!C775","v":0},{"$f":"Inventory!E775","v":0},{"$f":"Inventory!W775","v":""},{"$f":"'Year 04'!AM776","v":""},{"$f":"IF($J776='Year 04'!$J776,'Year 04'!H776,$J776)","v":""},{"$f":"IF($J776='Year 04'!$J776,'Year 04'!I776,$J776)","v":""},{"$f":"'Year 04'!AN776","v":""},"",{"$f":"IF(E776 = 0, \"\", MATCH($E776,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!BA$7+$J776-1))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$W$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AB$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,1,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0)*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},"","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$B$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$F$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$O$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$BF$7+$K776-1))","v":""},{"$f":"IF(L776=\"\", \"\", VLOOKUP(X776,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,P776,IF($X776=1,IF(Z$9=$G776,(1-$M776),0),IF($X776=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,Q776,IF($X776=1,IF(AA$9=$G776,(1-$M776),0),IF($X776=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,R776,IF($X776=1,IF(AB$9=$G776,(1-$M776),0),IF($X776=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,S776,IF($X776=1,IF(AC$9=$G776,(1-$M776),0),IF($X776=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X776=3,1,IF($X776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AO$7+$J776-1),$J776))","v":""},"",{"$f":"IF(L776=\"\", \"\", IF($X776=0,$V776,IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$T$7+$X776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776)))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$CE$7+$K776-1)*$F776)","v":""},"","","","","","","","","","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,IF($AK776=0,$W776,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1)*$F776)))","v":""},"",{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$V$7)*$F776)","v":""}]
[0.82298161341469955,1.5084433104759487E-2,{"$f":"IF(Inventory!AH781=Inventory!$C$1032,0.5,1)*B782","v":1.5084433104759487E-2},{"$f":"Inventory!C781","v":0},{"$f":"Inventory!E781","v":0},{"$f":"Inventory!W781","v":""},{"$f":"'Year 04'!AM782","v":""},{"$f":"IF($J782='Year 04'!$J782,'Year 04'!H782,$J782)","v":""},{"$f":"IF($J782='Year 04'!$J782,'Year 04'!I782,$J782)","v":""},{"$f":"'Year 04'!AN782","v":""},"",{"$f":"IF(E782 = 0, \"\", MATCH($E782,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!BA$7+$J782-1))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$W$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AB$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,1,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0)*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},"","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$B$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$F$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$O$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$BF$7+$K782-1))","v":""},{"$f":"IF(L782=\"\", \"\", VLOOKUP(X782,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,P782,IF($X782=1,IF(Z$9=$G782,(1-$M782),0),IF($X782=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,Q782,IF($X782=1,IF(AA$9=$G782,(1-$M782),0),IF($X782=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,R782,IF($X782=1,IF(AB$9=$G782,(1-$M782),0),IF($X782=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,S782,IF($X782=1,IF(AC$9=$G782,(1-$M782),0),IF($X782=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X782=3,1,IF($X782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AO$7+$J782-1),$J782))","v":""},"",{"$f":"IF(L782=\"\", \"\", IF($X782=0,$V782,IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$T$7+$X782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782)))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$CE$7+$K782-1)*$F782)","v":""},"","","","","","","","","","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,IF($AK782=0,$W782,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1)*$F782)))","v":""},"",{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$V$7)*$F782)","v":""}]
[0.48122079692527397,0.31861427355886529,{"$f":"IF(Inventory!AH787=Inventory!$C$1032,0.5,1)*B788","v":0.31861427355886529},{"$f":"Inventory!C787","v":0},{"$f":"Inventory!E787","v":0},{"$f":"Inventory!W787","v":""},{"$f":"'Year 04'!AM788","v":""},{"$f":"IF($J788='Year 04'!$J788,'Year 04'!H788,$J788)","v":""},{"$f":"IF($J788='Year 04'!$J788,'Year 04'!I788,$J788)","v":""},{"$f":"'Year 04'!AN788","v":""},"",{"$f":"IF(E788 = 0, \"\", MATCH($E788,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!BA$7+$J788-1))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$W$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AB$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,1,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0)*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},"","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$B$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$F$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$O$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$BF$7+$K788-1))","v":""},{"$f":"IF(L788=\"\", \"\", VLOOKUP(X788,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,P788,IF($X788=1,IF(Z$9=$G788,(1-$M788),0),IF($X788=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,Q788,IF($X788=1,IF(AA$9=$G788,(1-$M788),0),IF($X788=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,R788,IF($X788=1,IF(AB$9=$G788,(1-$M788),0),IF($X788=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,S788,IF($X788=1,IF(AC$9=$G788,(1-$M788),0),IF($X788=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X788=3,1,IF($X788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AO$7+$J788-1),$J788))","v":""},"",{"$f":"IF(L788=\"\", \"\", IF($X788=0,$V788,IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$T$7+$X788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788)))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$CE$7+$K788-1)*$F788)","v":""},"","","","","","","","","","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,IF($AK788=0,$W788,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1)*$F788)))","v":""},"",{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$V$7)*$F788)","v":""}]
[0.87759976901877357,5.2181884236623177E-2,{"$f":"IF(Inventory!AH795=Inventory!$C$1032,0.5,1)*B796","v":5.2181884236623177E-2},{"$f":"Inventory!C795","v":0},{"$f":"Inventory!E795","v":0},{"$f":"Inventory!W795","v":""},{"$f":"'Year 04'!AM796","v":""},{"$f":"IF($J796='Year 04'!$J796,'Year 04'!H796,$J796)","v":""},{"$f":"IF($J796='Year 04'!$J796,'Year 04'!I796,$J796)","v":""},{"$f":"'Year 04'!AN796","v":""},"",{"$f":"IF(E796 = 0, \"\", MATCH($E796,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!BA$7+$J796-1))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$W$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AB$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,1,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0)*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},"","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$B$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$F$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$O$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$BF$7+$K796-1))","v":""},{"$f":"IF(L796=\"\", \"\", VLOOKUP(X796,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,P796,IF($X796=1,IF(Z$9=$G796,(1-$M796),0),IF($X796=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,Q796,IF($X796=1,IF(AA$9=$G796,(1-$M796),0),IF($X796=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,R796,IF($X796=1,IF(AB$9=$G796,(1-$M796),0),IF($X796=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,S796,IF($X796=1,IF(AC$9=$G796,(1-$M796),0),IF($X796=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X796=3,1,IF($X796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AO$7+$J796-1),$J796))","v":""},"",{"$f":"IF(L796=\"\", \"\", IF($X796=0,$V796,IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$T$7+$X796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796)))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$CE$7+$K796-1)*$F796)","v":""},"","","","","","","","","","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,IF($AK796=0,$W796,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1)*$F796)))","v":""},"",{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$V$7)*$F796)","v":""}]
[0.97761607063055578,6.889935013160231E-2,{"$f":"IF(Inventory!AH803=Inventory!$C$1032,0.5,1)*B804","v":6.889935013160231E-2},{"$f":"Inventory!C803","v":0},{"$f":"Inventory!E803","v":0},{"$f":"Inventory!W803","v":""},{"$f":"'Year 04'!AM804","v":""},{"$f":"IF($J804='Year 04'!$J804,'Year 04'!H804,$J804)","v":""},{"$f":"IF($J804='Year 04'!$J804,'Year 04'!I804,$J804)","v":""},{"$f":"'Year 04'!AN804","v":""},"",{"$f":"IF(E804 = 0, \"\", MATCH($E804,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!BA$7+$J804-1))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$W$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AB$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,1,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0)*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},"","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$B$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$F$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$O$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$BF$7+$K804-1))","v":""},{"$f":"IF(L804=\"\", \"\", VLOOKUP(X804,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,P804,IF($X804=1,IF(Z$9=$G804,(1-$M804),0),IF($X804=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,Q804,IF($X804=1,IF(AA$9=$G804,(1-$M804),0),IF($X804=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,R804,IF($X804=1,IF(AB$9=$G804,(1-$M804),0),IF($X804=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,S804,IF($X804=1,IF(AC$9=$G804,(1-$M804),0),IF($X804=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X804=3,1,IF($X804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AO$7+$J804-1),$J804))","v":""},"",{"$f":"IF(L804=\"\", \"\", IF($X804=0,$V804,IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$T$7+$X804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804)))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$CE$7+$K804-1)*$F804)","v":""},"","","","","","","","","","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,IF($AK804=0,$W804,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1)*$F804)))","v":""},"",{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$V$7)*$F804)","v":""}]
[0.69153324447782372,0.74693794262704083,{"$f":"IF(Inventory!AH808=Inventory!$C$1032,0.5,1)*B809","v":0.74693794262704083},{"$f":"Inventory!C808","v":0},{"$f":"Inventory!E808","v":0},{"$f":"Inventory!W808","v":""},{"$f":"'Year 04'!AM809","v":""},{"$f":"IF($J809='Year 04'!$J809,'Year 04'!H809,$J809)","v":""},{"$f":"IF($J809='Year 04'!$J809,'Year 04'!I809,$J809)","v":""},{"$f":"'Year 04'!AN809","v":""},"",{"$f":"IF(E809 = 0, \"\", MATCH($E809,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!BA$7+$J809-1))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$W$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AB$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,1,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0)*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},"","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$B$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$F$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$O$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$BF$7+$K809-1))","v":""},{"$f":"IF(L809=\"\", \"\", VLOOKUP(X809,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,P809,IF($X809=1,IF(Z$9=$G809,(1-$M809),0),IF($X809=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,Q809,IF($X809=1,IF(AA$9=$G809,(1-$M809),0),IF($X809=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,R809,IF($X809=1,IF(AB$9=$G809,(1-$M809),0),IF($X809=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,S809,IF($X809=1,IF(AC$9=$G809,(1-$M809),0),IF($X809=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X809=3,1,IF($X809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AO$7+$J809-1),$J809))","v":""},"",{"$f":"IF(L809=\"\", \"\", IF($X809=0,$V809,IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$T$7+$X809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809)))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$CE$7+$K809-1)*$F809)","v":""},"","","","","","","","","","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,IF($AK809=0,$W809,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1)*$F809)))","v":""},"",{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$V$7)*$F809)","v":""}]
[1.4016036614076466E-2,0.69050817736284664,{"$f":"IF(Inventory!AH816=Inventory!$C$1032,0.5,1)*B817","v":0.69050817736284664},{"$f":"Inventory!C816","v":0},{"$f":"Inventory!E816","v":0},{"$f":"Inventory!W816","v":""},{"$f":"'Year 04'!AM817","v":""},{"$f":"IF($J817='Year 04'!$J817,'Year 04'!H817,$J817)","v":""},{"$f":"IF($J817='Year 04'!$J817,'Year 04'!I817,$J817)","v":""},{"$f":"'Year 04'!AN817","v":""},"",{"$f":"IF(E817 = 0, \"\", MATCH($E817,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!BA$7+$J817-1))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$W$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AB$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,1,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0)*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},"","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$B$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$F$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$O$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$BF$7+$K817-1))","v":""},{"$f":"IF(L817=\"\", \"\", VLOOKUP(X817,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,P817,IF($X817=1,IF(Z$9=$G817,(1-$M817),0),IF($X817=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,Q817,IF($X817=1,IF(AA$9=$G817,(1-$M817),0),IF($X817=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,R817,IF($X817=1,IF(AB$9=$G817,(1-$M817),0),IF($X817=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,S817,IF($X817=1,IF(AC$9=$G817,(1-$M817),0),IF($X817=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X817=3,1,IF($X817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AO$7+$J817-1),$J817))","v":""},"",{"$f":"IF(L817=\"\", \"\", IF($X817=0,$V817,IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$T$7+$X817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817)))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$CE$7+$K817-1)*$F817)","v":""},"","","","","","","","","","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,IF($AK817=0,$W817,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1)*$F817)))","v":""},"",{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$V$7)*$F817)","v":""}]
[0.99994216145899206,0.85746823812921968,{"$f":"IF(Inventory!AH824=Inventory!$C$1032,0.5,1)*B825","v":0.85746823812921968},{"$f":"Inventory!C824","v":0},{"$f":"Inventory!E824","v":0},{"$f":"Inventory!W824","v":""},{"$f":"'Year 04'!AM825","v":""},{"$f":"IF($J825='Year 04'!$J825,'Year 04'!H825,$J825)","v":""},{"$f":"IF($J825='Year 04'!$J825,'Year 04'!I825,$J825)","v":""},{"$f":"'Year 04'!AN825","v":""},"",{"$f":"IF(E825 = 0, \"\", MATCH($E825,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!BA$7+$J825-1))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$W$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AB$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,1,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0)*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},"","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$B$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$F$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$O$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$BF$7+$K825-1))","v":""},{"$f":"IF(L825=\"\", \"\", VLOOKUP(X825,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,P825,IF($X825=1,IF(Z$9=$G825,(1-$M825),0),IF($X825=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,Q825,IF($X825=1,IF(AA$9=$G825,(1-$M825),0),IF($X825=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,R825,IF($X825=1,IF(AB$9=$G825,(1-$M825),0),IF($X825=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,S825,IF($X825=1,IF(AC$9=$G825,(1-$M825),0),IF($X825=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X825=3,1,IF($X825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AO$7+$J825-1),$J825))","v":""},"",{"$f":"IF(L825=\"\", \"\", IF($X825=0,$V825,IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$T$7+$X825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825)))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$CE$7+$K825-1)*$F825)","v":""},"","","","","","","","","","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,IF($AK825=0,$W825,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1)*$F825)))","v":""},"",{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$V$7)*$F825)","v":""}]
[0.85234557581573356,0.15754981005752766,{"$f":"IF(Inventory!AH828=Inventory!$C$1032,0.5,1)*B829","v":0.15754981005752766},{"$f":"Inventory!C828","v":0},{"$f":"Inventory!E828","v":0},{"$f":"Inventory!W828","v":""},{"$f":"'Year 04'!AM829","v":""},{"$f":"IF($J829='Year 04'!$J829,'Year 04'!H829,$J829)","v":""},{"$f":"IF($J829='Year 04'!$J829,'Year 04'!I829,$J829)","v":""},{"$f":"'Year 04'!AN829","v":""},"",{"$f":"IF(E829 = 0, \"\", MATCH($E829,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!BA$7+$J829-1))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$W$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AB$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,1,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0)*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},"","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$B$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$F$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$O$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$BF$7+$K829-1))","v":""},{"$f":"IF(L829=\"\", \"\", VLOOKUP(X829,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,P829,IF($X829=1,IF(Z$9=$G829,(1-$M829),0),IF($X829=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,Q829,IF($X829=1,IF(AA$9=$G829,(1-$M829),0),IF($X829=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,R829,IF($X829=1,IF(AB$9=$G829,(1-$M829),0),IF($X829=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,S829,IF($X829=1,IF(AC$9=$G829,(1-$M829),0),IF($X829=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X829=3,1,IF($X829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AO$7+$J829-1),$J829))","v":""},"",{"$f":"IF(L829=\"\", \"\", IF($X829=0,$V829,IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$T$7+$X829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829)))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$CE$7+$K829-1)*$F829)","v":""},"","","","","","","","","","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,IF($AK829=0,$W829,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1)*$F829)))","v":""},"",{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$V$7)*$F829)","v":""}]
[0.27692754724380519,0.56827824881903344,{"$f":"IF(Inventory!AH836=Inventory!$C$1032,0.5,1)*B837","v":0.56827824881903344},{"$f":"Inventory!C836","v":0},{"$f":"Inventory!E836","v":0},{"$f":"Inventory!W836","v":""},{"$f":"'Year 04'!AM837","v":""},{"$f":"IF($J837='Year 04'!$J837,'Year 04'!H837,$J837)","v":""},{"$f":"IF($J837='Year 04'!$J837,'Year 04'!I837,$J837)","v":""},{"$f":"'Year 04'!AN837","v":""},"",{"$f":"IF(E837 = 0, \"\", MATCH($E837,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!BA$7+$J837-1))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$W$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AB$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,1,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0)*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},"","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$B$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$F$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$O$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$BF$7+$K837-1))","v":""},{"$f":"IF(L837=\"\", \"\", VLOOKUP(X837,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,P837,IF($X837=1,IF(Z$9=$G837,(1-$M837),0),IF($X837=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,Q837,IF($X837=1,IF(AA$9=$G837,(1-$M837),0),IF($X837=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,R837,IF($X837=1,IF(AB$9=$G837,(1-$M837),0),IF($X837=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,S837,IF($X837=1,IF(AC$9=$G837,(1-$M837),0),IF($X837=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X837=3,1,IF($X837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AO$7+$J837-1),$J837))","v":""},"",{"$f":"IF(L837=\"\", \"\", IF($X837=0,$V837,IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$T$7+$X837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837)))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$CE$7+$K837-1)*$F837)","v":""},"","","","","","","","","","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,IF($AK837=0,$W837,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1)*$F837)))","v":""},"",{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$V$7)*$F837)","v":""}]
[{"$f":"RAND()","v":0.74435825698077218},0.90924246956724941,{"$f":"IF(Inventory!AH841=Inventory!$C$1032,0.5,1)*B842","v":0.90924246956724941},{"$f":"Inventory!C841","v":0},{"$f":"Inventory!E841","v":0},{"$f":"Inventory!W841","v":""},{"$f":"'Year 04'!AM842","v":""},{"$f":"IF($J842='Year 04'!$J842,'Year 04'!H842,$J842)","v":""},{"$f":"IF($J842='Year 04'!$J842,'Year 04'!I842,$J842)","v":""},{"$f":"'Year 04'!AN842","v":""},{"$f":"IF(J842 = \"\", \"\", (J842-1)*5+G842)","v":""},{"$f":"IF(E842 = 0, \"\", MATCH($E842,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!BA$7+$J842-1))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$W$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AB$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,1,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0)*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(P842:S842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($C842<=T842,($J842-1)*5+5,(IF($C842<=S842+T842,4,IF($C842<=R842+S842+T842,3,IF($C842<=Q842+R842+S842+T842,2,1))))+($J842-1)*5))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$B$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$F$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$O$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$BF$7+$K842-1))","v":""},{"$f":"IF(L842=\"\", \"\", VLOOKUP(X842,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,P842,IF($X842=1,IF(Z$9=$G842,(1-$M842),0),IF($X842=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,Q842,IF($X842=1,IF(AA$9=$G842,(1-$M842),0),IF($X842=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,R842,IF($X842=1,IF(AB$9=$G842,(1-$M842),0),IF($X842=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,S842,IF($X842=1,IF(AC$9=$G842,(1-$M842),0),IF($X842=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(Z842:AC842))","v":""},{"$f":"IF($X842=3,1,IF($X842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AO$7+$J842-1),$J842))","v":""},"",{"$f":"IF(L842=\"\", \"\", IF($X842=0,$V842,IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$T$7+$X842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$CE$7+$K842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AH842=0,AG842=0,AG842=V842),999999,AH842/(AG842-V842)))","v":""},{"$f":"IF(L842=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI842,$AG$10:$AG$1009))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AI842=999999,$AJ842<=$B$5),1,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$X842,0))","v":""},{"$f":"IF(L842=\"\", \"\", $AO842-($AN842-1)*5)","v":""},{"$f":"IF(L842=\"\", \"\", INT(($AO842-1)/5)+1)","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AF842,$U842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AG842,$V842))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(X842=0,AK842=0),AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,IF($AK842=0,$W842,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1)*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AS842,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$V$7)*$F842)","v":""}]
[0.51532014905303647,0.39268701235989023,{"$f":"IF(Inventory!AH849=Inventory!$C$1032,0.5,1)*B850","v":0.39268701235989023},{"$f":"Inventory!C849","v":0},{"$f":"Inventory!E849","v":0},{"$f":"Inventory!W849","v":""},{"$f":"'Year 04'!AM850","v":""},{"$f":"IF($J850='Year 04'!$J850,'Year 04'!H850,$J850)","v":""},{"$f":"IF($J850='Year 04'!$J850,'Year 04'!I850,$J850)","v":""},{"$f":"'Year 04'!AN850","v":""},"",{"$f":"IF(E850 = 0, \"\", MATCH($E850,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!BA$7+$J850-1))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$W$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AB$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,1,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0)*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},"","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$B$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$F$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$O$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$BF$7+$K850-1))","v":""},{"$f":"IF(L850=\"\", \"\", VLOOKUP(X850,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,P850,IF($X850=1,IF(Z$9=$G850,(1-$M850),0),IF($X850=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,Q850,IF($X850=1,IF(AA$9=$G850,(1-$M850),0),IF($X850=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,R850,IF($X850=1,IF(AB$9=$G850,(1-$M850),0),IF($X850=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,S850,IF($X850=1,IF(AC$9=$G850,(1-$M850),0),IF($X850=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X850=3,1,IF($X850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AO$7+$J850-1),$J850))","v":""},"",{"$f":"IF(L850=\"\", \"\", IF($X850=0,$V850,IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$T$7+$X850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850)))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$CE$7+$K850-1)*$F850)","v":""},"","","","","","","","","","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,IF($AK850=0,$W850,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1)*$F850)))","v":""},"",{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$V$7)*$F850)","v":""}]
[0.57455462894573095,1.0823220155602997E-2,{"$f":"IF(Inventory!AH857=Inventory!$C$1032,0.5,1)*B858","v":1.0823220155602997E-2},{"$f":"Inventory!C857","v":0},{"$f":"Inventory!E857","v":0},{"$f":"Inventory!W857","v":""},{"$f":"'Year 04'!AM858","v":""},{"$f":"IF($J858='Year 04'!$J858,'Year 04'!H858,$J858)","v":""},{"$f":"IF($J858='Year 04'!$J858,'Year 04'!I858,$J858)","v":""},{"$f":"'Year 04'!AN858","v":""},"",{"$f":"IF(E858 = 0, \"\", MATCH($E858,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!BA$7+$J858-1))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$W$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AB$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,1,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0)*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},"","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$B$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$F$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$O$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$BF$7+$K858-1))","v":""},{"$f":"IF(L858=\"\", \"\", VLOOKUP(X858,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,P858,IF($X858=1,IF(Z$9=$G858,(1-$M858),0),IF($X858=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,Q858,IF($X858=1,IF(AA$9=$G858,(1-$M858),0),IF($X858=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,R858,IF($X858=1,IF(AB$9=$G858,(1-$M858),0),IF($X858=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,S858,IF($X858=1,IF(AC$9=$G858,(1-$M858),0),IF($X858=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X858=3,1,IF($X858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AO$7+$J858-1),$J858))","v":""},"",{"$f":"IF(L858=\"\", \"\", IF($X858=0,$V858,IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$T$7+$X858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858)))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$CE$7+$K858-1)*$F858)","v":""},"","","","","","","","","","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,IF($AK858=0,$W858,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1)*$F858)))","v":""},"",{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$V$7)*$F858)","v":""}]
[0.61939934580673495,7.6794260632142897E-2,{"$f":"IF(Inventory!AH861=Inventory!$C$1032,0.5,1)*B862","v":7.6794260632142897E-2},{"$f":"Inventory!C861","v":0},{"$f":"Inventory!E861","v":0},{"$f":"Inventory!W861","v":""},{"$f":"'Year 04'!AM862","v":""},{"$f":"IF($J862='Year 04'!$J862,'Year 04'!H862,$J862)","v":""},{"$f":"IF($J862='Year 04'!$J862,'Year 04'!I862,$J862)","v":""},{"$f":"'Year 04'!AN862","v":""},"",{"$f":"IF(E862 = 0, \"\", MATCH($E862,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!BA$7+$J862-1))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$W$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AB$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,1,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0)*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},"","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$B$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$F$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$O$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$BF$7+$K862-1))","v":""},{"$f":"IF(L862=\"\", \"\", VLOOKUP(X862,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,P862,IF($X862=1,IF(Z$9=$G862,(1-$M862),0),IF($X862=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,Q862,IF($X862=1,IF(AA$9=$G862,(1-$M862),0),IF($X862=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,R862,IF($X862=1,IF(AB$9=$G862,(1-$M862),0),IF($X862=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,S862,IF($X862=1,IF(AC$9=$G862,(1-$M862),0),IF($X862=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X862=3,1,IF($X862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AO$7+$J862-1),$J862))","v":""},"",{"$f":"IF(L862=\"\", \"\", IF($X862=0,$V862,IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$T$7+$X862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862)))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$CE$7+$K862-1)*$F862)","v":""},"","","","","","","","","","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,IF($AK862=0,$W862,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1)*$F862)))","v":""},"",{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$V$7)*$F862)","v":""}]
[0.36332629425614094,0.92157463856201938,{"$f":"IF(Inventory!AH869=Inventory!$C$1032,0.5,1)*B870","v":0.92157463856201938},{"$f":"Inventory!C869","v":0},{"$f":"Inventory!E869","v":0},{"$f":"Inventory!W869","v":""},{"$f":"'Year 04'!AM870","v":""},{"$f":"IF($J870='Year 04'!$J870,'Year 04'!H870,$J870)","v":""},{"$f":"IF($J870='Year 04'!$J870,'Year 04'!I870,$J870)","v":""},{"$f":"'Year 04'!AN870","v":""},"",{"$f":"IF(E870 = 0, \"\", MATCH($E870,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!BA$7+$J870-1))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$W$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AB$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,1,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0)*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},"","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$B$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$F$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$O$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$BF$7+$K870-1))","v":""},{"$f":"IF(L870=\"\", \"\", VLOOKUP(X870,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,P870,IF($X870=1,IF(Z$9=$G870,(1-$M870),0),IF($X870=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,Q870,IF($X870=1,IF(AA$9=$G870,(1-$M870),0),IF($X870=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,R870,IF($X870=1,IF(AB$9=$G870,(1-$M870),0),IF($X870=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,S870,IF($X870=1,IF(AC$9=$G870,(1-$M870),0),IF($X870=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X870=3,1,IF($X870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AO$7+$J870-1),$J870))","v":""},"",{"$f":"IF(L870=\"\", \"\", IF($X870=0,$V870,IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$T$7+$X870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870)))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$CE$7+$K870-1)*$F870)","v":""},"","","","","","","","","","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,IF($AK870=0,$W870,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1)*$F870)))","v":""},"",{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$V$7)*$F870)","v":""}]
[0.47024689687554033,5.9687393959649615E-2,{"$f":"IF(Inventory!AH881=Inventory!$C$1032,0.5,1)*B882","v":5.9687393959649615E-2},{"$f":"Inventory!C881","v":0},{"$f":"Inventory!E881","v":0},{"$f":"Inventory!W881","v":""},{"$f":"'Year 04'!AM882","v":""},{"$f":"IF($J882='Year 04'!$J882,'Year 04'!H882,$J882)","v":""},{"$f":"IF($J882='Year 04'!$J882,'Year 04'!I882,$J882)","v":""},{"$f":"'Year 04'!AN882","v":""},"",{"$f":"IF(E882 = 0, \"\", MATCH($E882,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!BA$7+$J882-1))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$W$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AB$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,1,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0)*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},"","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$B$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$F$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$O$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$BF$7+$K882-1))","v":""},{"$f":"IF(L882=\"\", \"\", VLOOKUP(X882,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,P882,IF($X882=1,IF(Z$9=$G882,(1-$M882),0),IF($X882=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,Q882,IF($X882=1,IF(AA$9=$G882,(1-$M882),0),IF($X882=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,R882,IF($X882=1,IF(AB$9=$G882,(1-$M882),0),IF($X882=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,S882,IF($X882=1,IF(AC$9=$G882,(1-$M882),0),IF($X882=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X882=3,1,IF($X882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AO$7+$J882-1),$J882))","v":""},"",{"$f":"IF(L882=\"\", \"\", IF($X882=0,$V882,IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$T$7+$X882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882)))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$CE$7+$K882-1)*$F882)","v":""},"","","","","","","","","","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,IF($AK882=0,$W882,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1)*$F882)))","v":""},"",{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$V$7)*$F882)","v":""}]
[0.15210896883299985,0.26198929828932116,{"$f":"IF(Inventory!AH882=Inventory!$C$1032,0.5,1)*B883","v":0.26198929828932116},{"$f":"Inventory!C882","v":0},{"$f":"Inventory!E882","v":0},{"$f":"Inventory!W882","v":""},{"$f":"'Year 04'!AM883","v":""},{"$f":"IF($J883='Year 04'!$J883,'Year 04'!H883,$J883)","v":""},{"$f":"IF($J883='Year 04'!$J883,'Year 04'!I883,$J883)","v":""},{"$f":"'Year 04'!AN883","v":""},"",{"$f":"IF(E883 = 0, \"\", MATCH($E883,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!BA$7+$J883-1))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$W$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AB$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,1,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0)*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},"","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$B$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$F$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$O$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$BF$7+$K883-1))","v":""},{"$f":"IF(L883=\"\", \"\", VLOOKUP(X883,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,P883,IF($X883=1,IF(Z$9=$G883,(1-$M883),0),IF($X883=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,Q883,IF($X883=1,IF(AA$9=$G883,(1-$M883),0),IF($X883=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,R883,IF($X883=1,IF(AB$9=$G883,(1-$M883),0),IF($X883=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,S883,IF($X883=1,IF(AC$9=$G883,(1-$M883),0),IF($X883=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X883=3,1,IF($X883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AO$7+$J883-1),$J883))","v":""},"",{"$f":"IF(L883=\"\", \"\", IF($X883=0,$V883,IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$T$7+$X883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883)))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$CE$7+$K883-1)*$F883)","v":""},"","","","","","","","","","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,IF($AK883=0,$W883,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1)*$F883)))","v":""},"",{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$V$7)*$F883)","v":""}]
[0.58094077959099844,0.62669026979503839,{"$f":"IF(Inventory!AH890=Inventory!$C$1032,0.5,1)*B891","v":0.62669026979503839},{"$f":"Inventory!C890","v":0},{"$f":"Inventory!E890","v":0},{"$f":"Inventory!W890","v":""},{"$f":"'Year 04'!AM891","v":""},{"$f":"IF($J891='Year 04'!$J891,'Year 04'!H891,$J891)","v":""},{"$f":"IF($J891='Year 04'!$J891,'Year 04'!I891,$J891)","v":""},{"$f":"'Year 04'!AN891","v":""},"",{"$f":"IF(E891 = 0, \"\", MATCH($E891,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!BA$7+$J891-1))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$W$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AB$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,1,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0)*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},"","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$B$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$F$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$O$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$BF$7+$K891-1))","v":""},{"$f":"IF(L891=\"\", \"\", VLOOKUP(X891,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,P891,IF($X891=1,IF(Z$9=$G891,(1-$M891),0),IF($X891=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,Q891,IF($X891=1,IF(AA$9=$G891,(1-$M891),0),IF($X891=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,R891,IF($X891=1,IF(AB$9=$G891,(1-$M891),0),IF($X891=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,S891,IF($X891=1,IF(AC$9=$G891,(1-$M891),0),IF($X891=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X891=3,1,IF($X891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AO$7+$J891-1),$J891))","v":""},"",{"$f":"IF(L891=\"\", \"\", IF($X891=0,$V891,IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$T$7+$X891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891)))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$CE$7+$K891-1)*$F891)","v":""},"","","","","","","","","","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,IF($AK891=0,$W891,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1)*$F891)))","v":""},"",{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$V$7)*$F891)","v":""}]
[0.49805646566189676,0.85589311333845663,{"$f":"IF(Inventory!AH898=Inventory!$C$1032,0.5,1)*B899","v":0.85589311333845663},{"$f":"Inventory!C898","v":0},{"$f":"Inventory!E898","v":0},{"$f":"Inventory!W898","v":""},{"$f":"'Year 04'!AM899","v":""},{"$f":"IF($J899='Year 04'!$J899,'Year 04'!H899,$J899)","v":""},{"$f":"IF($J899='Year 04'!$J899,'Year 04'!I899,$J899)","v":""},{"$f":"'Year 04'!AN899","v":""},"",{"$f":"IF(E899 = 0, \"\", MATCH($E899,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!BA$7+$J899-1))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$W$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AB$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,1,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0)*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},"","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$B$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$F$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$O$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$BF$7+$K899-1))","v":""},{"$f":"IF(L899=\"\", \"\", VLOOKUP(X899,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,P899,IF($X899=1,IF(Z$9=$G899,(1-$M899),0),IF($X899=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,Q899,IF($X899=1,IF(AA$9=$G899,(1-$M899),0),IF($X899=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,R899,IF($X899=1,IF(AB$9=$G899,(1-$M899),0),IF($X899=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,S899,IF($X899=1,IF(AC$9=$G899,(1-$M899),0),IF($X899=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X899=3,1,IF($X899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AO$7+$J899-1),$J899))","v":""},"",{"$f":"IF(L899=\"\", \"\", IF($X899=0,$V899,IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$T$7+$X899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899)))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$CE$7+$K899-1)*$F899)","v":""},"","","","","","","","","","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,IF($AK899=0,$W899,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1)*$F899)))","v":""},"",{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$V$7)*$F899)","v":""}]
[0.59311777451786241,0.23350931507653283,{"$f":"IF(Inventory!AH902=Inventory!$C$1032,0.5,1)*B903","v":0.23350931507653283},{"$f":"Inventory!C902","v":0},{"$f":"Inventory!E902","v":0},{"$f":"Inventory!W902","v":""},{"$f":"'Year 04'!AM903","v":""},{"$f":"IF($J903='Year 04'!$J903,'Year 04'!H903,$J903)","v":""},{"$f":"IF($J903='Year 04'!$J903,'Year 04'!I903,$J903)","v":""},{"$f":"'Year 04'!AN903","v":""},"",{"$f":"IF(E903 = 0, \"\", MATCH($E903,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!BA$7+$J903-1))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$W$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AB$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,1,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0)*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},"","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$B$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$F$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$O$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$BF$7+$K903-1))","v":""},{"$f":"IF(L903=\"\", \"\", VLOOKUP(X903,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,P903,IF($X903=1,IF(Z$9=$G903,(1-$M903),0),IF($X903=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,Q903,IF($X903=1,IF(AA$9=$G903,(1-$M903),0),IF($X903=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,R903,IF($X903=1,IF(AB$9=$G903,(1-$M903),0),IF($X903=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,S903,IF($X903=1,IF(AC$9=$G903,(1-$M903),0),IF($X903=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X903=3,1,IF($X903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AO$7+$J903-1),$J903))","v":""},"",{"$f":"IF(L903=\"\", \"\", IF($X903=0,$V903,IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$T$7+$X903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903)))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$CE$7+$K903-1)*$F903)","v":""},"","","","","","","","","","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,IF($AK903=0,$W903,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1)*$F903)))","v":""},"",{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$V$7)*$F903)","v":""}]
[4.337810438810985E-3,0.25126377258598254,{"$f":"IF(Inventory!AH910=Inventory!$C$1032,0.5,1)*B911","v":0.25126377258598254},{"$f":"Inventory!C910","v":0},{"$f":"Inventory!E910","v":0},{"$f":"Inventory!W910","v":""},{"$f":"'Year 04'!AM911","v":""},{"$f":"IF($J911='Year 04'!$J911,'Year 04'!H911,$J911)","v":""},{"$f":"IF($J911='Year 04'!$J911,'Year 04'!I911,$J911)","v":""},{"$f":"'Year 04'!AN911","v":""},"",{"$f":"IF(E911 = 0, \"\", MATCH($E911,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!BA$7+$J911-1))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$W$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AB$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,1,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0)*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},"","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$B$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$F$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$O$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$BF$7+$K911-1))","v":""},{"$f":"IF(L911=\"\", \"\", VLOOKUP(X911,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,P911,IF($X911=1,IF(Z$9=$G911,(1-$M911),0),IF($X911=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,Q911,IF($X911=1,IF(AA$9=$G911,(1-$M911),0),IF($X911=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,R911,IF($X911=1,IF(AB$9=$G911,(1-$M911),0),IF($X911=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,S911,IF($X911=1,IF(AC$9=$G911,(1-$M911),0),IF($X911=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X911=3,1,IF($X911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AO$7+$J911-1),$J911))","v":""},"",{"$f":"IF(L911=\"\", \"\", IF($X911=0,$V911,IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$T$7+$X911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911)))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$CE$7+$K911-1)*$F911)","v":""},"","","","","","","","","","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,IF($AK911=0,$W911,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1)*$F911)))","v":""},"",{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$V$7)*$F911)","v":""}]
[0.22772737702979617,0.18416210080228268,{"$f":"IF(Inventory!AH922=Inventory!$C$1032,0.5,1)*B923","v":0.18416210080228268},{"$f":"Inventory!C922","v":0},{"$f":"Inventory!E922","v":0},{"$f":"Inventory!W922","v":""},{"$f":"'Year 04'!AM923","v":""},{"$f":"IF($J923='Year 04'!$J923,'Year 04'!H923,$J923)","v":""},{"$f":"IF($J923='Year 04'!$J923,'Year 04'!I923,$J923)","v":""},{"$f":"'Year 04'!AN923","v":""},"",{"$f":"IF(E923 = 0, \"\", MATCH($E923,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!BA$7+$J923-1))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$W$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AB$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,1,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0)*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},"","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$B$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$F$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$O$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$BF$7+$K923-1))","v":""},{"$f":"IF(L923=\"\", \"\", VLOOKUP(X923,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,P923,IF($X923=1,IF(Z$9=$G923,(1-$M923),0),IF($X923=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,Q923,IF($X923=1,IF(AA$9=$G923,(1-$M923),0),IF($X923=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,R923,IF($X923=1,IF(AB$9=$G923,(1-$M923),0),IF($X923=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,S923,IF($X923=1,IF(AC$9=$G923,(1-$M923),0),IF($X923=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X923=3,1,IF($X923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AO$7+$J923-1),$J923))","v":""},"",{"$f":"IF(L923=\"\", \"\", IF($X923=0,$V923,IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$T$7+$X923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923)))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$CE$7+$K923-1)*$F923)","v":""},"","","","","","","","","","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,IF($AK923=0,$W923,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1)*$F923)))","v":""},"",{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$V$7)*$F923)","v":""}]
[0.77840606145861801,0.17618564422189176,{"$f":"IF(Inventory!AH923=Inventory!$C$1032,0.5,1)*B924","v":0.17618564422189176},{"$f":"Inventory!C923","v":0},{"$f":"Inventory!E923","v":0},{"$f":"Inventory!W923","v":""},{"$f":"'Year 04'!AM924","v":""},{"$f":"IF($J924='Year 04'!$J924,'Year 04'!H924,$J924)","v":""},{"$f":"IF($J924='Year 04'!$J924,'Year 04'!I924,$J924)","v":""},{"$f":"'Year 04'!AN924","v":""},"",{"$f":"IF(E924 = 0, \"\", MATCH($E924,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!BA$7+$J924-1))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$W$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AB$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,1,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0)*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},"","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$B$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$F$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$O$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$BF$7+$K924-1))","v":""},{"$f":"IF(L924=\"\", \"\", VLOOKUP(X924,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,P924,IF($X924=1,IF(Z$9=$G924,(1-$M924),0),IF($X924=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,Q924,IF($X924=1,IF(AA$9=$G924,(1-$M924),0),IF($X924=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,R924,IF($X924=1,IF(AB$9=$G924,(1-$M924),0),IF($X924=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,S924,IF($X924=1,IF(AC$9=$G924,(1-$M924),0),IF($X924=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X924=3,1,IF($X924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AO$7+$J924-1),$J924))","v":""},"",{"$f":"IF(L924=\"\", \"\", IF($X924=0,$V924,IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$T$7+$X924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924)))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$CE$7+$K924-1)*$F924)","v":""},"","","","","","","","","","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,IF($AK924=0,$W924,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1)*$F924)))","v":""},"",{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$V$7)*$F924)","v":""}]
[0.42063135588781653,0.84753014727626297,{"$f":"IF(Inventory!AH935=Inventory!$C$1032,0.5,1)*B936","v":0.84753014727626297},{"$f":"Inventory!C935","v":0},{"$f":"Inventory!E935","v":0},{"$f":"Inventory!W935","v":""},{"$f":"'Year 04'!AM936","v":""},{"$f":"IF($J936='Year 04'!$J936,'Year 04'!H936,$J936)","v":""},{"$f":"IF($J936='Year 04'!$J936,'Year 04'!I936,$J936)","v":""},{"$f":"'Year 04'!AN936","v":""},"",{"$f":"IF(E936 = 0, \"\", MATCH($E936,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!BA$7+$J936-1))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$W$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AB$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,1,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0)*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},"","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$B$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$F$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$O$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$BF$7+$K936-1))","v":""},{"$f":"IF(L936=\"\", \"\", VLOOKUP(X936,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,P936,IF($X936=1,IF(Z$9=$G936,(1-$M936),0),IF($X936=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,Q936,IF($X936=1,IF(AA$9=$G936,(1-$M936),0),IF($X936=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,R936,IF($X936=1,IF(AB$9=$G936,(1-$M936),0),IF($X936=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,S936,IF($X936=1,IF(AC$9=$G936,(1-$M936),0),IF($X936=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X936=3,1,IF($X936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AO$7+$J936-1),$J936))","v":""},"",{"$f":"IF(L936=\"\", \"\", IF($X936=0,$V936,IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$T$7+$X936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936)))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$CE$7+$K936-1)*$F936)","v":""},"","","","","","","","","","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,IF($AK936=0,$W936,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1)*$F936)))","v":""},"",{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$V$7)*$F936)","v":""}]
[0.69479212211316121,0.90666262129133413,{"$f":"IF(Inventory!AH941=Inventory!$C$1032,0.5,1)*B942","v":0.90666262129133413},{"$f":"Inventory!C941","v":0},{"$f":"Inventory!E941","v":0},{"$f":"Inventory!W941","v":""},{"$f":"'Year 04'!AM942","v":""},{"$f":"IF($J942='Year 04'!$J942,'Year 04'!H942,$J942)","v":""},{"$f":"IF($J942='Year 04'!$J942,'Year 04'!I942,$J942)","v":""},{"$f":"'Year 04'!AN942","v":""},"",{"$f":"IF(E942 = 0, \"\", MATCH($E942,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!BA$7+$J942-1))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$W$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AB$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,1,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0)*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},"","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$B$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$F$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$O$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$BF$7+$K942-1))","v":""},{"$f":"IF(L942=\"\", \"\", VLOOKUP(X942,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,P942,IF($X942=1,IF(Z$9=$G942,(1-$M942),0),IF($X942=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,Q942,IF($X942=1,IF(AA$9=$G942,(1-$M942),0),IF($X942=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,R942,IF($X942=1,IF(AB$9=$G942,(1-$M942),0),IF($X942=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,S942,IF($X942=1,IF(AC$9=$G942,(1-$M942),0),IF($X942=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X942=3,1,IF($X942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AO$7+$J942-1),$J942))","v":""},"",{"$f":"IF(L942=\"\", \"\", IF($X942=0,$V942,IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$T$7+$X942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942)))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$CE$7+$K942-1)*$F942)","v":""},"","","","","","","","","","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,IF($AK942=0,$W942,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1)*$F942)))","v":""},"",{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$V$7)*$F942)","v":""}]
[0.60098691183276165,0.18560004332519464,{"$f":"IF(Inventory!AH943=Inventory!$C$1032,0.5,1)*B944","v":0.18560004332519464},{"$f":"Inventory!C943","v":0},{"$f":"Inventory!E943","v":0},{"$f":"Inventory!W943","v":""},{"$f":"'Year 04'!AM944","v":""},{"$f":"IF($J944='Year 04'!$J944,'Year 04'!H944,$J944)","v":""},{"$f":"IF($J944='Year 04'!$J944,'Year 04'!I944,$J944)","v":""},{"$f":"'Year 04'!AN944","v":""},"",{"$f":"IF(E944 = 0, \"\", MATCH($E944,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!BA$7+$J944-1))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$W$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AB$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,1,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0)*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},"","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$B$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$F$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$O$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$BF$7+$K944-1))","v":""},{"$f":"IF(L944=\"\", \"\", VLOOKUP(X944,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,P944,IF($X944=1,IF(Z$9=$G944,(1-$M944),0),IF($X944=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,Q944,IF($X944=1,IF(AA$9=$G944,(1-$M944),0),IF($X944=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,R944,IF($X944=1,IF(AB$9=$G944,(1-$M944),0),IF($X944=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,S944,IF($X944=1,IF(AC$9=$G944,(1-$M944),0),IF($X944=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X944=3,1,IF($X944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AO$7+$J944-1),$J944))","v":""},"",{"$f":"IF(L944=\"\", \"\", IF($X944=0,$V944,IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$T$7+$X944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944)))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$CE$7+$K944-1)*$F944)","v":""},"","","","","","","","","","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,IF($AK944=0,$W944,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1)*$F944)))","v":""},"",{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$V$7)*$F944)","v":""}]
[0.85464116828950576,0.42174504535817825,{"$f":"IF(Inventory!AH955=Inventory!$C$1032,0.5,1)*B956","v":0.42174504535817825},{"$f":"Inventory!C955","v":0},{"$f":"Inventory!E955","v":0},{"$f":"Inventory!W955","v":""},{"$f":"'Year 04'!AM956","v":""},{"$f":"IF($J956='Year 04'!$J956,'Year 04'!H956,$J956)","v":""},{"$f":"IF($J956='Year 04'!$J956,'Year 04'!I956,$J956)","v":""},{"$f":"'Year 04'!AN956","v":""},"",{"$f":"IF(E956 = 0, \"\", MATCH($E956,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!BA$7+$J956-1))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$W$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AB$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,1,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0)*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},"","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$B$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$F$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$O$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$BF$7+$K956-1))","v":""},{"$f":"IF(L956=\"\", \"\", VLOOKUP(X956,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,P956,IF($X956=1,IF(Z$9=$G956,(1-$M956),0),IF($X956=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,Q956,IF($X956=1,IF(AA$9=$G956,(1-$M956),0),IF($X956=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,R956,IF($X956=1,IF(AB$9=$G956,(1-$M956),0),IF($X956=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,S956,IF($X956=1,IF(AC$9=$G956,(1-$M956),0),IF($X956=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X956=3,1,IF($X956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AO$7+$J956-1),$J956))","v":""},"",{"$f":"IF(L956=\"\", \"\", IF($X956=0,$V956,IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$T$7+$X956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956)))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$CE$7+$K956-1)*$F956)","v":""},"","","","","","","","","","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,IF($AK956=0,$W956,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1)*$F956)))","v":""},"",{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$V$7)*$F956)","v":""}]
[0.89005391561055769,0.10336257040209162,{"$f":"IF(Inventory!AH963=Inventory!$C$1032,0.5,1)*B964","v":0.10336257040209162},{"$f":"Inventory!C963","v":0},{"$f":"Inventory!E963","v":0},{"$f":"Inventory!W963","v":""},{"$f":"'Year 04'!AM964","v":""},{"$f":"IF($J964='Year 04'!$J964,'Year 04'!H964,$J964)","v":""},{"$f":"IF($J964='Year 04'!$J964,'Year 04'!I964,$J964)","v":""},{"$f":"'Year 04'!AN964","v":""},"",{"$f":"IF(E964 = 0, \"\", MATCH($E964,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!BA$7+$J964-1))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$W$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AB$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,1,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0)*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},"","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$B$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$F$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$O$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$BF$7+$K964-1))","v":""},{"$f":"IF(L964=\"\", \"\", VLOOKUP(X964,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,P964,IF($X964=1,IF(Z$9=$G964,(1-$M964),0),IF($X964=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,Q964,IF($X964=1,IF(AA$9=$G964,(1-$M964),0),IF($X964=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,R964,IF($X964=1,IF(AB$9=$G964,(1-$M964),0),IF($X964=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,S964,IF($X964=1,IF(AC$9=$G964,(1-$M964),0),IF($X964=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X964=3,1,IF($X964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AO$7+$J964-1),$J964))","v":""},"",{"$f":"IF(L964=\"\", \"\", IF($X964=0,$V964,IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$T$7+$X964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964)))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$CE$7+$K964-1)*$F964)","v":""},"","","","","","","","","","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,IF($AK964=0,$W964,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1)*$F964)))","v":""},"",{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$V$7)*$F964)","v":""}]
[0.79354633747960279,0.9169970011407973,{"$f":"IF(Inventory!AH964=Inventory!$C$1032,0.5,1)*B965","v":0.9169970011407973},{"$f":"Inventory!C964","v":0},{"$f":"Inventory!E964","v":0},{"$f":"Inventory!W964","v":""},{"$f":"'Year 04'!AM965","v":""},{"$f":"IF($J965='Year 04'!$J965,'Year 04'!H965,$J965)","v":""},{"$f":"IF($J965='Year 04'!$J965,'Year 04'!I965,$J965)","v":""},{"$f":"'Year 04'!AN965","v":""},"",{"$f":"IF(E965 = 0, \"\", MATCH($E965,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!BA$7+$J965-1))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$W$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AB$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,1,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0)*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},"","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$B$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$F$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$O$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$BF$7+$K965-1))","v":""},{"$f":"IF(L965=\"\", \"\", VLOOKUP(X965,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,P965,IF($X965=1,IF(Z$9=$G965,(1-$M965),0),IF($X965=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,Q965,IF($X965=1,IF(AA$9=$G965,(1-$M965),0),IF($X965=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,R965,IF($X965=1,IF(AB$9=$G965,(1-$M965),0),IF($X965=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,S965,IF($X965=1,IF(AC$9=$G965,(1-$M965),0),IF($X965=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X965=3,1,IF($X965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AO$7+$J965-1),$J965))","v":""},"",{"$f":"IF(L965=\"\", \"\", IF($X965=0,$V965,IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$T$7+$X965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965)))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$CE$7+$K965-1)*$F965)","v":""},"","","","","","","","","","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,IF($AK965=0,$W965,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1)*$F965)))","v":""},"",{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$V$7)*$F965)","v":""}]
[0.85379385807771269,0.64939592306362415,{"$f":"IF(Inventory!AH976=Inventory!$C$1032,0.5,1)*B977","v":0.64939592306362415},{"$f":"Inventory!C976","v":0},{"$f":"Inventory!E976","v":0},{"$f":"Inventory!W976","v":""},{"$f":"'Year 04'!AM977","v":""},{"$f":"IF($J977='Year 04'!$J977,'Year 04'!H977,$J977)","v":""},{"$f":"IF($J977='Year 04'!$J977,'Year 04'!I977,$J977)","v":""},{"$f":"'Year 04'!AN977","v":""},"",{"$f":"IF(E977 = 0, \"\", MATCH($E977,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!BA$7+$J977-1))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$W$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AB$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,1,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0)*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},"","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$B$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$F$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$O$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$BF$7+$K977-1))","v":""},{"$f":"IF(L977=\"\", \"\", VLOOKUP(X977,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,P977,IF($X977=1,IF(Z$9=$G977,(1-$M977),0),IF($X977=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,Q977,IF($X977=1,IF(AA$9=$G977,(1-$M977),0),IF($X977=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,R977,IF($X977=1,IF(AB$9=$G977,(1-$M977),0),IF($X977=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,S977,IF($X977=1,IF(AC$9=$G977,(1-$M977),0),IF($X977=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X977=3,1,IF($X977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AO$7+$J977-1),$J977))","v":""},"",{"$f":"IF(L977=\"\", \"\", IF($X977=0,$V977,IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$T$7+$X977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977)))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$CE$7+$K977-1)*$F977)","v":""},"","","","","","","","","","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,IF($AK977=0,$W977,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1)*$F977)))","v":""},"",{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$V$7)*$F977)","v":""}]
[0.34046183312288636,8.2269718186926521E-2,{"$f":"IF(Inventory!AH978=Inventory!$C$1032,0.5,1)*B979","v":8.2269718186926521E-2},{"$f":"Inventory!C978","v":0},{"$f":"Inventory!E978","v":0},{"$f":"Inventory!W978","v":""},{"$f":"'Year 04'!AM979","v":""},{"$f":"IF($J979='Year 04'!$J979,'Year 04'!H979,$J979)","v":""},{"$f":"IF($J979='Year 04'!$J979,'Year 04'!I979,$J979)","v":""},{"$f":"'Year 04'!AN979","v":""},"",{"$f":"IF(E979 = 0, \"\", MATCH($E979,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!BA$7+$J979-1))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$W$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AB$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,1,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0)*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},"","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$B$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$F$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$O$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$BF$7+$K979-1))","v":""},{"$f":"IF(L979=\"\", \"\", VLOOKUP(X979,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,P979,IF($X979=1,IF(Z$9=$G979,(1-$M979),0),IF($X979=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,Q979,IF($X979=1,IF(AA$9=$G979,(1-$M979),0),IF($X979=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,R979,IF($X979=1,IF(AB$9=$G979,(1-$M979),0),IF($X979=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,S979,IF($X979=1,IF(AC$9=$G979,(1-$M979),0),IF($X979=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X979=3,1,IF($X979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AO$7+$J979-1),$J979))","v":""},"",{"$f":"IF(L979=\"\", \"\", IF($X979=0,$V979,IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$T$7+$X979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979)))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$CE$7+$K979-1)*$F979)","v":""},"","","","","","","","","","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,IF($AK979=0,$W979,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1)*$F979)))","v":""},"",{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$V$7)*$F979)","v":""}]
[0.32858552975399768,0.29636043201809359,{"$f":"IF(Inventory!AH979=Inventory!$C$1032,0.5,1)*B980","v":0.29636043201809359},{"$f":"Inventory!C979","v":0},{"$f":"Inventory!E979","v":0},{"$f":"Inventory!W979","v":""},{"$f":"'Year 04'!AM980","v":""},{"$f":"IF($J980='Year 04'!$J980,'Year 04'!H980,$J980)","v":""},{"$f":"IF($J980='Year 04'!$J980,'Year 04'!I980,$J980)","v":""},{"$f":"'Year 04'!AN980","v":""},"",{"$f":"IF(E980 = 0, \"\", MATCH($E980,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!BA$7+$J980-1))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$W$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AB$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,1,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0)*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},"","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$B$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$F$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$O$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$BF$7+$K980-1))","v":""},{"$f":"IF(L980=\"\", \"\", VLOOKUP(X980,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,P980,IF($X980=1,IF(Z$9=$G980,(1-$M980),0),IF($X980=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,Q980,IF($X980=1,IF(AA$9=$G980,(1-$M980),0),IF($X980=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,R980,IF($X980=1,IF(AB$9=$G980,(1-$M980),0),IF($X980=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,S980,IF($X980=1,IF(AC$9=$G980,(1-$M980),0),IF($X980=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X980=3,1,IF($X980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AO$7+$J980-1),$J980))","v":""},"",{"$f":"IF(L980=\"\", \"\", IF($X980=0,$V980,IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$T$7+$X980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980)))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$CE$7+$K980-1)*$F980)","v":""},"","","","","","","","","","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,IF($AK980=0,$W980,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1)*$F980)))","v":""},"",{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$V$7)*$F980)","v":""}]
[0.77214411550238304,0.84779502840260157,{"$f":"IF(Inventory!AH980=Inventory!$C$1032,0.5,1)*B981","v":0.84779502840260157},{"$f":"Inventory!C980","v":0},{"$f":"Inventory!E980","v":0},{"$f":"Inventory!W980","v":""},{"$f":"'Year 04'!AM981","v":""},{"$f":"IF($J981='Year 04'!$J981,'Year 04'!H981,$J981)","v":""},{"$f":"IF($J981='Year 04'!$J981,'Year 04'!I981,$J981)","v":""},{"$f":"'Year 04'!AN981","v":""},"",{"$f":"IF(E981 = 0, \"\", MATCH($E981,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!BA$7+$J981-1))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$W$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AB$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,1,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0)*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},"","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$B$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$F$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$O$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$BF$7+$K981-1))","v":""},{"$f":"IF(L981=\"\", \"\", VLOOKUP(X981,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,P981,IF($X981=1,IF(Z$9=$G981,(1-$M981),0),IF($X981=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,Q981,IF($X981=1,IF(AA$9=$G981,(1-$M981),0),IF($X981=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,R981,IF($X981=1,IF(AB$9=$G981,(1-$M981),0),IF($X981=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,S981,IF($X981=1,IF(AC$9=$G981,(1-$M981),0),IF($X981=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X981=3,1,IF($X981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AO$7+$J981-1),$J981))","v":""},"",{"$f":"IF(L981=\"\", \"\", IF($X981=0,$V981,IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$T$7+$X981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981)))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$CE$7+$K981-1)*$F981)","v":""},"","","","","","","","","","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,IF($AK981=0,$W981,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1)*$F981)))","v":""},"",{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$V$7)*$F981)","v":""}]
[0.96769662956746272,0.55828908411229039,{"$f":"IF(Inventory!AH981=Inventory!$C$1032,0.5,1)*B982","v":0.55828908411229039},{"$f":"Inventory!C981","v":0},{"$f":"Inventory!E981","v":0},{"$f":"Inventory!W981","v":""},{"$f":"'Year 04'!AM982","v":""},{"$f":"IF($J982='Year 04'!$J982,'Year 04'!H982,$J982)","v":""},{"$f":"IF($J982='Year 04'!$J982,'Year 04'!I982,$J982)","v":""},{"$f":"'Year 04'!AN982","v":""},"",{"$f":"IF(E982 = 0, \"\", MATCH($E982,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!BA$7+$J982-1))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$W$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AB$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,1,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0)*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},"","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$B$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$F$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$O$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$BF$7+$K982-1))","v":""},{"$f":"IF(L982=\"\", \"\", VLOOKUP(X982,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,P982,IF($X982=1,IF(Z$9=$G982,(1-$M982),0),IF($X982=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,Q982,IF($X982=1,IF(AA$9=$G982,(1-$M982),0),IF($X982=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,R982,IF($X982=1,IF(AB$9=$G982,(1-$M982),0),IF($X982=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,S982,IF($X982=1,IF(AC$9=$G982,(1-$M982),0),IF($X982=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X982=3,1,IF($X982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AO$7+$J982-1),$J982))","v":""},"",{"$f":"IF(L982=\"\", \"\", IF($X982=0,$V982,IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$T$7+$X982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982)))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$CE$7+$K982-1)*$F982)","v":""},"","","","","","","","","","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,IF($AK982=0,$W982,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1)*$F982)))","v":""},"",{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$V$7)*$F982)","v":""}]
[7.8053566392904172E-2,0.46093513891861138,{"$f":"IF(Inventory!AH982=Inventory!$C$1032,0.5,1)*B983","v":0.46093513891861138},{"$f":"Inventory!C982","v":0},{"$f":"Inventory!E982","v":0},{"$f":"Inventory!W982","v":""},{"$f":"'Year 04'!AM983","v":""},{"$f":"IF($J983='Year 04'!$J983,'Year 04'!H983,$J983)","v":""},{"$f":"IF($J983='Year 04'!$J983,'Year 04'!I983,$J983)","v":""},{"$f":"'Year 04'!AN983","v":""},"",{"$f":"IF(E983 = 0, \"\", MATCH($E983,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!BA$7+$J983-1))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$W$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AB$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,1,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0)*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},"","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$B$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$F$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$O$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$BF$7+$K983-1))","v":""},{"$f":"IF(L983=\"\", \"\", VLOOKUP(X983,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,P983,IF($X983=1,IF(Z$9=$G983,(1-$M983),0),IF($X983=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,Q983,IF($X983=1,IF(AA$9=$G983,(1-$M983),0),IF($X983=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,R983,IF($X983=1,IF(AB$9=$G983,(1-$M983),0),IF($X983=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,S983,IF($X983=1,IF(AC$9=$G983,(1-$M983),0),IF($X983=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X983=3,1,IF($X983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AO$7+$J983-1),$J983))","v":""},"",{"$f":"IF(L983=\"\", \"\", IF($X983=0,$V983,IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$T$7+$X983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983)))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$CE$7+$K983-1)*$F983)","v":""},"","","","","","","","","","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,IF($AK983=0,$W983,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1)*$F983)))","v":""},"",{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$V$7)*$F983)","v":""}]
[0.39743646770818908,0.66267909849915063,{"$f":"IF(Inventory!AH983=Inventory!$C$1032,0.5,1)*B984","v":0.66267909849915063},{"$f":"Inventory!C983","v":0},{"$f":"Inventory!E983","v":0},{"$f":"Inventory!W983","v":""},{"$f":"'Year 04'!AM984","v":""},{"$f":"IF($J984='Year 04'!$J984,'Year 04'!H984,$J984)","v":""},{"$f":"IF($J984='Year 04'!$J984,'Year 04'!I984,$J984)","v":""},{"$f":"'Year 04'!AN984","v":""},"",{"$f":"IF(E984 = 0, \"\", MATCH($E984,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!BA$7+$J984-1))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$W$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AB$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,1,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0)*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},"","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$B$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$F$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$O$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$BF$7+$K984-1))","v":""},{"$f":"IF(L984=\"\", \"\", VLOOKUP(X984,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,P984,IF($X984=1,IF(Z$9=$G984,(1-$M984),0),IF($X984=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,Q984,IF($X984=1,IF(AA$9=$G984,(1-$M984),0),IF($X984=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,R984,IF($X984=1,IF(AB$9=$G984,(1-$M984),0),IF($X984=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,S984,IF($X984=1,IF(AC$9=$G984,(1-$M984),0),IF($X984=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X984=3,1,IF($X984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AO$7+$J984-1),$J984))","v":""},"",{"$f":"IF(L984=\"\", \"\", IF($X984=0,$V984,IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$T$7+$X984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984)))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$CE$7+$K984-1)*$F984)","v":""},"","","","","","","","","","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,IF($AK984=0,$W984,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1)*$F984)))","v":""},"",{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$V$7)*$F984)","v":""}]
[0.76307909085827363,0.2495655387852348,{"$f":"IF(Inventory!AH984=Inventory!$C$1032,0.5,1)*B985","v":0.2495655387852348},{"$f":"Inventory!C984","v":0},{"$f":"Inventory!E984","v":0},{"$f":"Inventory!W984","v":""},{"$f":"'Year 04'!AM985","v":""},{"$f":"IF($J985='Year 04'!$J985,'Year 04'!H985,$J985)","v":""},{"$f":"IF($J985='Year 04'!$J985,'Year 04'!I985,$J985)","v":""},{"$f":"'Year 04'!AN985","v":""},"",{"$f":"IF(E985 = 0, \"\", MATCH($E985,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!BA$7+$J985-1))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$W$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AB$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,1,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0)*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},"","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$B$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$F$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$O$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$BF$7+$K985-1))","v":""},{"$f":"IF(L985=\"\", \"\", VLOOKUP(X985,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,P985,IF($X985=1,IF(Z$9=$G985,(1-$M985),0),IF($X985=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,Q985,IF($X985=1,IF(AA$9=$G985,(1-$M985),0),IF($X985=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,R985,IF($X985=1,IF(AB$9=$G985,(1-$M985),0),IF($X985=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,S985,IF($X985=1,IF(AC$9=$G985,(1-$M985),0),IF($X985=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X985=3,1,IF($X985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AO$7+$J985-1),$J985))","v":""},"",{"$f":"IF(L985=\"\", \"\", IF($X985=0,$V985,IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$T$7+$X985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985)))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$CE$7+$K985-1)*$F985)","v":""},"","","","","","","","","","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,IF($AK985=0,$W985,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1)*$F985)))","v":""},"",{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$V$7)*$F985)","v":""}]
[0.79411550317173107,0.55757790591256429,{"$f":"IF(Inventory!AH985=Inventory!$C$1032,0.5,1)*B986","v":0.55757790591256429},{"$f":"Inventory!C985","v":0},{"$f":"Inventory!E985","v":0},{"$f":"Inventory!W985","v":""},{"$f":"'Year 04'!AM986","v":""},{"$f":"IF($J986='Year 04'!$J986,'Year 04'!H986,$J986)","v":""},{"$f":"IF($J986='Year 04'!$J986,'Year 04'!I986,$J986)","v":""},{"$f":"'Year 04'!AN986","v":""},"",{"$f":"IF(E986 = 0, \"\", MATCH($E986,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!BA$7+$J986-1))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$W$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AB$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,1,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0)*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},"","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$B$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$F$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$O$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$BF$7+$K986-1))","v":""},{"$f":"IF(L986=\"\", \"\", VLOOKUP(X986,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,P986,IF($X986=1,IF(Z$9=$G986,(1-$M986),0),IF($X986=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,Q986,IF($X986=1,IF(AA$9=$G986,(1-$M986),0),IF($X986=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,R986,IF($X986=1,IF(AB$9=$G986,(1-$M986),0),IF($X986=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,S986,IF($X986=1,IF(AC$9=$G986,(1-$M986),0),IF($X986=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X986=3,1,IF($X986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AO$7+$J986-1),$J986))","v":""},"",{"$f":"IF(L986=\"\", \"\", IF($X986=0,$V986,IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$T$7+$X986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986)))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$CE$7+$K986-1)*$F986)","v":""},"","","","","","","","","","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,IF($AK986=0,$W986,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1)*$F986)))","v":""},"",{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$V$7)*$F986)","v":""}]
[0.30756256441640362,0.96186842385436877,{"$f":"IF(Inventory!AH986=Inventory!$C$1032,0.5,1)*B987","v":0.96186842385436877},{"$f":"Inventory!C986","v":0},{"$f":"Inventory!E986","v":0},{"$f":"Inventory!W986","v":""},{"$f":"'Year 04'!AM987","v":""},{"$f":"IF($J987='Year 04'!$J987,'Year 04'!H987,$J987)","v":""},{"$f":"IF($J987='Year 04'!$J987,'Year 04'!I987,$J987)","v":""},{"$f":"'Year 04'!AN987","v":""},"",{"$f":"IF(E987 = 0, \"\", MATCH($E987,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!BA$7+$J987-1))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$W$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AB$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,1,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0)*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},"","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$B$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$F$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$O$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$BF$7+$K987-1))","v":""},{"$f":"IF(L987=\"\", \"\", VLOOKUP(X987,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,P987,IF($X987=1,IF(Z$9=$G987,(1-$M987),0),IF($X987=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,Q987,IF($X987=1,IF(AA$9=$G987,(1-$M987),0),IF($X987=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,R987,IF($X987=1,IF(AB$9=$G987,(1-$M987),0),IF($X987=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,S987,IF($X987=1,IF(AC$9=$G987,(1-$M987),0),IF($X987=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X987=3,1,IF($X987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AO$7+$J987-1),$J987))","v":""},"",{"$f":"IF(L987=\"\", \"\", IF($X987=0,$V987,IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$T$7+$X987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987)))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$CE$7+$K987-1)*$F987)","v":""},"","","","","","","","","","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,IF($AK987=0,$W987,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1)*$F987)))","v":""},"",{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$V$7)*$F987)","v":""}]
[0.50483157134774814,0.35074761938575139,{"$f":"IF(Inventory!AH987=Inventory!$C$1032,0.5,1)*B988","v":0.35074761938575139},{"$f":"Inventory!C987","v":0},{"$f":"Inventory!E987","v":0},{"$f":"Inventory!W987","v":""},{"$f":"'Year 04'!AM988","v":""},{"$f":"IF($J988='Year 04'!$J988,'Year 04'!H988,$J988)","v":""},{"$f":"IF($J988='Year 04'!$J988,'Year 04'!I988,$J988)","v":""},{"$f":"'Year 04'!AN988","v":""},"",{"$f":"IF(E988 = 0, \"\", MATCH($E988,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!BA$7+$J988-1))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$W$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AB$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,1,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0)*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},"","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$B$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$F$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$O$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$BF$7+$K988-1))","v":""},{"$f":"IF(L988=\"\", \"\", VLOOKUP(X988,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,P988,IF($X988=1,IF(Z$9=$G988,(1-$M988),0),IF($X988=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,Q988,IF($X988=1,IF(AA$9=$G988,(1-$M988),0),IF($X988=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,R988,IF($X988=1,IF(AB$9=$G988,(1-$M988),0),IF($X988=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,S988,IF($X988=1,IF(AC$9=$G988,(1-$M988),0),IF($X988=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X988=3,1,IF($X988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AO$7+$J988-1),$J988))","v":""},"",{"$f":"IF(L988=\"\", \"\", IF($X988=0,$V988,IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$T$7+$X988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988)))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$CE$7+$K988-1)*$F988)","v":""},"","","","","","","","","","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,IF($AK988=0,$W988,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1)*$F988)))","v":""},"",{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$V$7)*$F988)","v":""}]
[0.44043388915050641,0.50801357215735221,{"$f":"IF(Inventory!AH988=Inventory!$C$1032,0.5,1)*B989","v":0.50801357215735221},{"$f":"Inventory!C988","v":0},{"$f":"Inventory!E988","v":0},{"$f":"Inventory!W988","v":""},{"$f":"'Year 04'!AM989","v":""},{"$f":"IF($J989='Year 04'!$J989,'Year 04'!H989,$J989)","v":""},{"$f":"IF($J989='Year 04'!$J989,'Year 04'!I989,$J989)","v":""},{"$f":"'Year 04'!AN989","v":""},"",{"$f":"IF(E989 = 0, \"\", MATCH($E989,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!BA$7+$J989-1))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$W$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AB$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,1,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0)*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},"","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$B$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$F$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$O$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$BF$7+$K989-1))","v":""},{"$f":"IF(L989=\"\", \"\", VLOOKUP(X989,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,P989,IF($X989=1,IF(Z$9=$G989,(1-$M989),0),IF($X989=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,Q989,IF($X989=1,IF(AA$9=$G989,(1-$M989),0),IF($X989=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,R989,IF($X989=1,IF(AB$9=$G989,(1-$M989),0),IF($X989=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,S989,IF($X989=1,IF(AC$9=$G989,(1-$M989),0),IF($X989=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X989=3,1,IF($X989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AO$7+$J989-1),$J989))","v":""},"",{"$f":"IF(L989=\"\", \"\", IF($X989=0,$V989,IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$T$7+$X989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989)))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$CE$7+$K989-1)*$F989)","v":""},"","","","","","","","","","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,IF($AK989=0,$W989,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1)*$F989)))","v":""},"",{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$V$7)*$F989)","v":""}]
[0.65284106848712298,0.88519742280908598,{"$f":"IF(Inventory!AH989=Inventory!$C$1032,0.5,1)*B990","v":0.88519742280908598},{"$f":"Inventory!C989","v":0},{"$f":"Inventory!E989","v":0},{"$f":"Inventory!W989","v":""},{"$f":"'Year 04'!AM990","v":""},{"$f":"IF($J990='Year 04'!$J990,'Year 04'!H990,$J990)","v":""},{"$f":"IF($J990='Year 04'!$J990,'Year 04'!I990,$J990)","v":""},{"$f":"'Year 04'!AN990","v":""},"",{"$f":"IF(E990 = 0, \"\", MATCH($E990,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!BA$7+$J990-1))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$W$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AB$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,1,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0)*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},"","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$B$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$F$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$O$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$BF$7+$K990-1))","v":""},{"$f":"IF(L990=\"\", \"\", VLOOKUP(X990,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,P990,IF($X990=1,IF(Z$9=$G990,(1-$M990),0),IF($X990=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,Q990,IF($X990=1,IF(AA$9=$G990,(1-$M990),0),IF($X990=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,R990,IF($X990=1,IF(AB$9=$G990,(1-$M990),0),IF($X990=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,S990,IF($X990=1,IF(AC$9=$G990,(1-$M990),0),IF($X990=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X990=3,1,IF($X990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AO$7+$J990-1),$J990))","v":""},"",{"$f":"IF(L990=\"\", \"\", IF($X990=0,$V990,IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$T$7+$X990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990)))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$CE$7+$K990-1)*$F990)","v":""},"","","","","","","","","","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,IF($AK990=0,$W990,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1)*$F990)))","v":""},"",{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$V$7)*$F990)","v":""}]
[0.86666355367063175,0.76789019318567753,{"$f":"IF(Inventory!AH990=Inventory!$C$1032,0.5,1)*B991","v":0.76789019318567753},{"$f":"Inventory!C990","v":0},{"$f":"Inventory!E990","v":0},{"$f":"Inventory!W990","v":""},{"$f":"'Year 04'!AM991","v":""},{"$f":"IF($J991='Year 04'!$J991,'Year 04'!H991,$J991)","v":""},{"$f":"IF($J991='Year 04'!$J991,'Year 04'!I991,$J991)","v":""},{"$f":"'Year 04'!AN991","v":""},"",{"$f":"IF(E991 = 0, \"\", MATCH($E991,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!BA$7+$J991-1))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$W$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AB$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,1,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0)*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},"","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$B$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$F$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$O$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$BF$7+$K991-1))","v":""},{"$f":"IF(L991=\"\", \"\", VLOOKUP(X991,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,P991,IF($X991=1,IF(Z$9=$G991,(1-$M991),0),IF($X991=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,Q991,IF($X991=1,IF(AA$9=$G991,(1-$M991),0),IF($X991=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,R991,IF($X991=1,IF(AB$9=$G991,(1-$M991),0),IF($X991=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,S991,IF($X991=1,IF(AC$9=$G991,(1-$M991),0),IF($X991=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X991=3,1,IF($X991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AO$7+$J991-1),$J991))","v":""},"",{"$f":"IF(L991=\"\", \"\", IF($X991=0,$V991,IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$T$7+$X991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991)))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$CE$7+$K991-1)*$F991)","v":""},"","","","","","","","","","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,IF($AK991=0,$W991,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1)*$F991)))","v":""},"",{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$V$7)*$F991)","v":""}]
[0.78316237144357748,0.33407388378383196,{"$f":"IF(Inventory!AH991=Inventory!$C$1032,0.5,1)*B992","v":0.33407388378383196},{"$f":"Inventory!C991","v":0},{"$f":"Inventory!E991","v":0},{"$f":"Inventory!W991","v":""},{"$f":"'Year 04'!AM992","v":""},{"$f":"IF($J992='Year 04'!$J992,'Year 04'!H992,$J992)","v":""},{"$f":"IF($J992='Year 04'!$J992,'Year 04'!I992,$J992)","v":""},{"$f":"'Year 04'!AN992","v":""},"",{"$f":"IF(E992 = 0, \"\", MATCH($E992,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!BA$7+$J992-1))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$W$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AB$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,1,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0)*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},"","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$B$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$F$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$O$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$BF$7+$K992-1))","v":""},{"$f":"IF(L992=\"\", \"\", VLOOKUP(X992,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,P992,IF($X992=1,IF(Z$9=$G992,(1-$M992),0),IF($X992=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,Q992,IF($X992=1,IF(AA$9=$G992,(1-$M992),0),IF($X992=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,R992,IF($X992=1,IF(AB$9=$G992,(1-$M992),0),IF($X992=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,S992,IF($X992=1,IF(AC$9=$G992,(1-$M992),0),IF($X992=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X992=3,1,IF($X992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AO$7+$J992-1),$J992))","v":""},"",{"$f":"IF(L992=\"\", \"\", IF($X992=0,$V992,IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$T$7+$X992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992)))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$CE$7+$K992-1)*$F992)","v":""},"","","","","","","","","","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,IF($AK992=0,$W992,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1)*$F992)))","v":""},"",{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$V$7)*$F992)","v":""}]
[0.66630144291536408,0.66754279906185832,{"$f":"IF(Inventory!AH992=Inventory!$C$1032,0.5,1)*B993","v":0.66754279906185832},{"$f":"Inventory!C992","v":0},{"$f":"Inventory!E992","v":0},{"$f":"Inventory!W992","v":""},{"$f":"'Year 04'!AM993","v":""},{"$f":"IF($J993='Year 04'!$J993,'Year 04'!H993,$J993)","v":""},{"$f":"IF($J993='Year 04'!$J993,'Year 04'!I993,$J993)","v":""},{"$f":"'Year 04'!AN993","v":""},"",{"$f":"IF(E993 = 0, \"\", MATCH($E993,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!BA$7+$J993-1))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$W$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AB$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,1,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0)*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},"","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$B$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$F$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$O$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$BF$7+$K993-1))","v":""},{"$f":"IF(L993=\"\", \"\", VLOOKUP(X993,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,P993,IF($X993=1,IF(Z$9=$G993,(1-$M993),0),IF($X993=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,Q993,IF($X993=1,IF(AA$9=$G993,(1-$M993),0),IF($X993=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,R993,IF($X993=1,IF(AB$9=$G993,(1-$M993),0),IF($X993=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,S993,IF($X993=1,IF(AC$9=$G993,(1-$M993),0),IF($X993=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X993=3,1,IF($X993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AO$7+$J993-1),$J993))","v":""},"",{"$f":"IF(L993=\"\", \"\", IF($X993=0,$V993,IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$T$7+$X993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993)))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$CE$7+$K993-1)*$F993)","v":""},"","","","","","","","","","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,IF($AK993=0,$W993,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1)*$F993)))","v":""},"",{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$V$7)*$F993)","v":""}]
[0.23154641216881433,0.92725929257405615,{"$f":"IF(Inventory!AH993=Inventory!$C$1032,0.5,1)*B994","v":0.92725929257405615},{"$f":"Inventory!C993","v":0},{"$f":"Inventory!E993","v":0},{"$f":"Inventory!W993","v":""},{"$f":"'Year 04'!AM994","v":""},{"$f":"IF($J994='Year 04'!$J994,'Year 04'!H994,$J994)","v":""},{"$f":"IF($J994='Year 04'!$J994,'Year 04'!I994,$J994)","v":""},{"$f":"'Year 04'!AN994","v":""},"",{"$f":"IF(E994 = 0, \"\", MATCH($E994,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!BA$7+$J994-1))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$W$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AB$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,1,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0)*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},"","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$B$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$F$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$O$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$BF$7+$K994-1))","v":""},{"$f":"IF(L994=\"\", \"\", VLOOKUP(X994,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,P994,IF($X994=1,IF(Z$9=$G994,(1-$M994),0),IF($X994=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,Q994,IF($X994=1,IF(AA$9=$G994,(1-$M994),0),IF($X994=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,R994,IF($X994=1,IF(AB$9=$G994,(1-$M994),0),IF($X994=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,S994,IF($X994=1,IF(AC$9=$G994,(1-$M994),0),IF($X994=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X994=3,1,IF($X994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AO$7+$J994-1),$J994))","v":""},"",{"$f":"IF(L994=\"\", \"\", IF($X994=0,$V994,IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$T$7+$X994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994)))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$CE$7+$K994-1)*$F994)","v":""},"","","","","","","","","","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,IF($AK994=0,$W994,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1)*$F994)))","v":""},"",{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$V$7)*$F994)","v":""}]
[0.97255038443790043,0.92138184506126009,{"$f":"IF(Inventory!AH994=Inventory!$C$1032,0.5,1)*B995","v":0.92138184506126009},{"$f":"Inventory!C994","v":0},{"$f":"Inventory!E994","v":0},{"$f":"Inventory!W994","v":""},{"$f":"'Year 04'!AM995","v":""},{"$f":"IF($J995='Year 04'!$J995,'Year 04'!H995,$J995)","v":""},{"$f":"IF($J995='Year 04'!$J995,'Year 04'!I995,$J995)","v":""},{"$f":"'Year 04'!AN995","v":""},"",{"$f":"IF(E995 = 0, \"\", MATCH($E995,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!BA$7+$J995-1))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$W$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AB$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,1,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0)*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},"","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$B$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$F$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$O$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$BF$7+$K995-1))","v":""},{"$f":"IF(L995=\"\", \"\", VLOOKUP(X995,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,P995,IF($X995=1,IF(Z$9=$G995,(1-$M995),0),IF($X995=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,Q995,IF($X995=1,IF(AA$9=$G995,(1-$M995),0),IF($X995=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,R995,IF($X995=1,IF(AB$9=$G995,(1-$M995),0),IF($X995=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,S995,IF($X995=1,IF(AC$9=$G995,(1-$M995),0),IF($X995=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X995=3,1,IF($X995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AO$7+$J995-1),$J995))","v":""},"",{"$f":"IF(L995=\"\", \"\", IF($X995=0,$V995,IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$T$7+$X995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995)))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$CE$7+$K995-1)*$F995)","v":""},"","","","","","","","","","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,IF($AK995=0,$W995,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1)*$F995)))","v":""},"",{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$V$7)*$F995)","v":""}]
[0.17520194253789034,0.93247192756559727,{"$f":"IF(Inventory!AH995=Inventory!$C$1032,0.5,1)*B996","v":0.93247192756559727},{"$f":"Inventory!C995","v":0},{"$f":"Inventory!E995","v":0},{"$f":"Inventory!W995","v":""},{"$f":"'Year 04'!AM996","v":""},{"$f":"IF($J996='Year 04'!$J996,'Year 04'!H996,$J996)","v":""},{"$f":"IF($J996='Year 04'!$J996,'Year 04'!I996,$J996)","v":""},{"$f":"'Year 04'!AN996","v":""},"",{"$f":"IF(E996 = 0, \"\", MATCH($E996,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!BA$7+$J996-1))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$W$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AB$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,1,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0)*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},"","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$B$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$F$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$O$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$BF$7+$K996-1))","v":""},{"$f":"IF(L996=\"\", \"\", VLOOKUP(X996,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,P996,IF($X996=1,IF(Z$9=$G996,(1-$M996),0),IF($X996=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,Q996,IF($X996=1,IF(AA$9=$G996,(1-$M996),0),IF($X996=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,R996,IF($X996=1,IF(AB$9=$G996,(1-$M996),0),IF($X996=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,S996,IF($X996=1,IF(AC$9=$G996,(1-$M996),0),IF($X996=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X996=3,1,IF($X996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AO$7+$J996-1),$J996))","v":""},"",{"$f":"IF(L996=\"\", \"\", IF($X996=0,$V996,IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$T$7+$X996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996)))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$CE$7+$K996-1)*$F996)","v":""},"","","","","","","","","","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,IF($AK996=0,$W996,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1)*$F996)))","v":""},"",{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$V$7)*$F996)","v":""}]
[0.92499394884341901,0.36057679006445131,{"$f":"IF(Inventory!AH996=Inventory!$C$1032,0.5,1)*B997","v":0.36057679006445131},{"$f":"Inventory!C996","v":0},{"$f":"Inventory!E996","v":0},{"$f":"Inventory!W996","v":""},{"$f":"'Year 04'!AM997","v":""},{"$f":"IF($J997='Year 04'!$J997,'Year 04'!H997,$J997)","v":""},{"$f":"IF($J997='Year 04'!$J997,'Year 04'!I997,$J997)","v":""},{"$f":"'Year 04'!AN997","v":""},"",{"$f":"IF(E997 = 0, \"\", MATCH($E997,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!BA$7+$J997-1))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$W$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AB$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,1,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0)*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},"","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$B$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$F$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$O$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$BF$7+$K997-1))","v":""},{"$f":"IF(L997=\"\", \"\", VLOOKUP(X997,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,P997,IF($X997=1,IF(Z$9=$G997,(1-$M997),0),IF($X997=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,Q997,IF($X997=1,IF(AA$9=$G997,(1-$M997),0),IF($X997=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,R997,IF($X997=1,IF(AB$9=$G997,(1-$M997),0),IF($X997=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,S997,IF($X997=1,IF(AC$9=$G997,(1-$M997),0),IF($X997=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X997=3,1,IF($X997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AO$7+$J997-1),$J997))","v":""},"",{"$f":"IF(L997=\"\", \"\", IF($X997=0,$V997,IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$T$7+$X997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997)))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$CE$7+$K997-1)*$F997)","v":""},"","","","","","","","","","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,IF($AK997=0,$W997,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1)*$F997)))","v":""},"",{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$V$7)*$F997)","v":""}]
[0.21042645333462839,0.75647071953360989,{"$f":"IF(Inventory!AH997=Inventory!$C$1032,0.5,1)*B998","v":0.75647071953360989},{"$f":"Inventory!C997","v":0},{"$f":"Inventory!E997","v":0},{"$f":"Inventory!W997","v":""},{"$f":"'Year 04'!AM998","v":""},{"$f":"IF($J998='Year 04'!$J998,'Year 04'!H998,$J998)","v":""},{"$f":"IF($J998='Year 04'!$J998,'Year 04'!I998,$J998)","v":""},{"$f":"'Year 04'!AN998","v":""},"",{"$f":"IF(E998 = 0, \"\", MATCH($E998,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!BA$7+$J998-1))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$W$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AB$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,1,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0)*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},"","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$B$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$F$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$O$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$BF$7+$K998-1))","v":""},{"$f":"IF(L998=\"\", \"\", VLOOKUP(X998,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,P998,IF($X998=1,IF(Z$9=$G998,(1-$M998),0),IF($X998=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,Q998,IF($X998=1,IF(AA$9=$G998,(1-$M998),0),IF($X998=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,R998,IF($X998=1,IF(AB$9=$G998,(1-$M998),0),IF($X998=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,S998,IF($X998=1,IF(AC$9=$G998,(1-$M998),0),IF($X998=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X998=3,1,IF($X998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AO$7+$J998-1),$J998))","v":""},"",{"$f":"IF(L998=\"\", \"\", IF($X998=0,$V998,IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$T$7+$X998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998)))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$CE$7+$K998-1)*$F998)","v":""},"","","","","","","","","","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,IF($AK998=0,$W998,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1)*$F998)))","v":""},"",{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$V$7)*$F998)","v":""}]
[0.17256055896073796,0.30749775027844684,{"$f":"IF(Inventory!AH998=Inventory!$C$1032,0.5,1)*B999","v":0.30749775027844684},{"$f":"Inventory!C998","v":0},{"$f":"Inventory!E998","v":0},{"$f":"Inventory!W998","v":""},{"$f":"'Year 04'!AM999","v":""},{"$f":"IF($J999='Year 04'!$J999,'Year 04'!H999,$J999)","v":""},{"$f":"IF($J999='Year 04'!$J999,'Year 04'!I999,$J999)","v":""},{"$f":"'Year 04'!AN999","v":""},"",{"$f":"IF(E999 = 0, \"\", MATCH($E999,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!BA$7+$J999-1))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$W$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AB$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,1,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0)*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},"","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$B$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$F$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$O$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$BF$7+$K999-1))","v":""},{"$f":"IF(L999=\"\", \"\", VLOOKUP(X999,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,P999,IF($X999=1,IF(Z$9=$G999,(1-$M999),0),IF($X999=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,Q999,IF($X999=1,IF(AA$9=$G999,(1-$M999),0),IF($X999=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,R999,IF($X999=1,IF(AB$9=$G999,(1-$M999),0),IF($X999=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,S999,IF($X999=1,IF(AC$9=$G999,(1-$M999),0),IF($X999=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X999=3,1,IF($X999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AO$7+$J999-1),$J999))","v":""},"",{"$f":"IF(L999=\"\", \"\", IF($X999=0,$V999,IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$T$7+$X999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999)))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$CE$7+$K999-1)*$F999)","v":""},"","","","","","","","","","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,IF($AK999=0,$W999,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1)*$F999)))","v":""},"",{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$V$7)*$F999)","v":""}]
[0.59973371813347454,0.59368818870099449,{"$f":"IF(Inventory!AH999=Inventory!$C$1032,0.5,1)*B1000","v":0.59368818870099449},{"$f":"Inventory!C999","v":0},{"$f":"Inventory!E999","v":0},{"$f":"Inventory!W999","v":""},{"$f":"'Year 04'!AM1000","v":""},{"$f":"IF($J1000='Year 04'!$J1000,'Year 04'!H1000,$J1000)","v":""},{"$f":"IF($J1000='Year 04'!$J1000,'Year 04'!I1000,$J1000)","v":""},{"$f":"'Year 04'!AN1000","v":""},"",{"$f":"IF(E1000 = 0, \"\", MATCH($E1000,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!BA$7+$J1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$W$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AB$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,1,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0)*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},"","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$B$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$F$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$O$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$BF$7+$K1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", VLOOKUP(X1000,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,P1000,IF($X1000=1,IF(Z$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,Q1000,IF($X1000=1,IF(AA$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,R1000,IF($X1000=1,IF(AB$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,S1000,IF($X1000=1,IF(AC$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1000=3,1,IF($X1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AO$7+$J1000-1),$J1000))","v":""},"",{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,$V1000,IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$T$7+$X1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$CE$7+$K1000-1)*$F1000)","v":""},"","","","","","","","","","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,IF($AK1000=0,$W1000,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1)*$F1000)))","v":""},"",{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$V$7)*$F1000)","v":""}]
[0.13524089952389828,0.34223289948725755,{"$f":"IF(Inventory!AH1000=Inventory!$C$1032,0.5,1)*B1001","v":0.34223289948725755},{"$f":"Inventory!C1000","v":0},{"$f":"Inventory!E1000","v":0},{"$f":"Inventory!W1000","v":""},{"$f":"'Year 04'!AM1001","v":""},{"$f":"IF($J1001='Year 04'!$J1001,'Year 04'!H1001,$J1001)","v":""},{"$f":"IF($J1001='Year 04'!$J1001,'Year 04'!I1001,$J1001)","v":""},{"$f":"'Year 04'!AN1001","v":""},"",{"$f":"IF(E1001 = 0, \"\", MATCH($E1001,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!BA$7+$J1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$W$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AB$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,1,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0)*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},"","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$B$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$F$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$O$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$BF$7+$K1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", VLOOKUP(X1001,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,P1001,IF($X1001=1,IF(Z$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,Q1001,IF($X1001=1,IF(AA$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,R1001,IF($X1001=1,IF(AB$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,S1001,IF($X1001=1,IF(AC$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1001=3,1,IF($X1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AO$7+$J1001-1),$J1001))","v":""},"",{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,$V1001,IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$T$7+$X1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$CE$7+$K1001-1)*$F1001)","v":""},"","","","","","","","","","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,IF($AK1001=0,$W1001,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1)*$F1001)))","v":""},"",{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$V$7)*$F1001)","v":""}]
[0.99857372956293022,0.5674533960974194,{"$f":"IF(Inventory!AH1001=Inventory!$C$1032,0.5,1)*B1002","v":0.5674533960974194},{"$f":"Inventory!C1001","v":0},{"$f":"Inventory!E1001","v":0},{"$f":"Inventory!W1001","v":""},{"$f":"'Year 04'!AM1002","v":""},{"$f":"IF($J1002='Year 04'!$J1002,'Year 04'!H1002,$J1002)","v":""},{"$f":"IF($J1002='Year 04'!$J1002,'Year 04'!I1002,$J1002)","v":""},{"$f":"'Year 04'!AN1002","v":""},"",{"$f":"IF(E1002 = 0, \"\", MATCH($E1002,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!BA$7+$J1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$W$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AB$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,1,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0)*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},"","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$B$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$F$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$O$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$BF$7+$K1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", VLOOKUP(X1002,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,P1002,IF($X1002=1,IF(Z$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,Q1002,IF($X1002=1,IF(AA$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,R1002,IF($X1002=1,IF(AB$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,S1002,IF($X1002=1,IF(AC$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1002=3,1,IF($X1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AO$7+$J1002-1),$J1002))","v":""},"",{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,$V1002,IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$T$7+$X1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$CE$7+$K1002-1)*$F1002)","v":""},"","","","","","","","","","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,IF($AK1002=0,$W1002,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1)*$F1002)))","v":""},"",{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$V$7)*$F1002)","v":""}]
[0.89091247608671209,0.72418827649102469,{"$f":"IF(Inventory!AH1002=Inventory!$C$1032,0.5,1)*B1003","v":0.72418827649102469},{"$f":"Inventory!C1002","v":0},{"$f":"Inventory!E1002","v":0},{"$f":"Inventory!W1002","v":""},{"$f":"'Year 04'!AM1003","v":""},{"$f":"IF($J1003='Year 04'!$J1003,'Year 04'!H1003,$J1003)","v":""},{"$f":"IF($J1003='Year 04'!$J1003,'Year 04'!I1003,$J1003)","v":""},{"$f":"'Year 04'!AN1003","v":""},"",{"$f":"IF(E1003 = 0, \"\", MATCH($E1003,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!BA$7+$J1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$W$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AB$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,1,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0)*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},"","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$B$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$F$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$O$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$BF$7+$K1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", VLOOKUP(X1003,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,P1003,IF($X1003=1,IF(Z$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,Q1003,IF($X1003=1,IF(AA$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,R1003,IF($X1003=1,IF(AB$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,S1003,IF($X1003=1,IF(AC$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1003=3,1,IF($X1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AO$7+$J1003-1),$J1003))","v":""},"",{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,$V1003,IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$T$7+$X1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$CE$7+$K1003-1)*$F1003)","v":""},"","","","","","","","","","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,IF($AK1003=0,$W1003,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1)*$F1003)))","v":""},"",{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$V$7)*$F1003)","v":""}]
[0.73268802101104447,1.986093363793251E-2,{"$f":"IF(Inventory!AH1003=Inventory!$C$1032,0.5,1)*B1004","v":1.986093363793251E-2},{"$f":"Inventory!C1003","v":0},{"$f":"Inventory!E1003","v":0},{"$f":"Inventory!W1003","v":""},{"$f":"'Year 04'!AM1004","v":""},{"$f":"IF($J1004='Year 04'!$J1004,'Year 04'!H1004,$J1004)","v":""},{"$f":"IF($J1004='Year 04'!$J1004,'Year 04'!I1004,$J1004)","v":""},{"$f":"'Year 04'!AN1004","v":""},"",{"$f":"IF(E1004 = 0, \"\", MATCH($E1004,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!BA$7+$J1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$W$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AB$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,1,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0)*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},"","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$B$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$F$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$O$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$BF$7+$K1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", VLOOKUP(X1004,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,P1004,IF($X1004=1,IF(Z$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,Q1004,IF($X1004=1,IF(AA$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,R1004,IF($X1004=1,IF(AB$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,S1004,IF($X1004=1,IF(AC$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1004=3,1,IF($X1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AO$7+$J1004-1),$J1004))","v":""},"",{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,$V1004,IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$T$7+$X1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$CE$7+$K1004-1)*$F1004)","v":""},"","","","","","","","","","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,IF($AK1004=0,$W1004,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1)*$F1004)))","v":""},"",{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$V$7)*$F1004)","v":""}]
[0.38409207379039012,0.60309485906675175,{"$f":"IF(Inventory!AH1004=Inventory!$C$1032,0.5,1)*B1005","v":0.60309485906675175},{"$f":"Inventory!C1004","v":0},{"$f":"Inventory!E1004","v":0},{"$f":"Inventory!W1004","v":""},{"$f":"'Year 04'!AM1005","v":""},{"$f":"IF($J1005='Year 04'!$J1005,'Year 04'!H1005,$J1005)","v":""},{"$f":"IF($J1005='Year 04'!$J1005,'Year 04'!I1005,$J1005)","v":""},{"$f":"'Year 04'!AN1005","v":""},"",{"$f":"IF(E1005 = 0, \"\", MATCH($E1005,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!BA$7+$J1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$W$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AB$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,1,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0)*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},"","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$B$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$F$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$O$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$BF$7+$K1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", VLOOKUP(X1005,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,P1005,IF($X1005=1,IF(Z$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,Q1005,IF($X1005=1,IF(AA$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,R1005,IF($X1005=1,IF(AB$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,S1005,IF($X1005=1,IF(AC$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1005=3,1,IF($X1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AO$7+$J1005-1),$J1005))","v":""},"",{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,$V1005,IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$T$7+$X1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$CE$7+$K1005-1)*$F1005)","v":""},"","","","","","","","","","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,IF($AK1005=0,$W1005,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1)*$F1005)))","v":""},"",{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$V$7)*$F1005)","v":""}]
[0.8620273755127873,0.30168163336878806,{"$f":"IF(Inventory!AH1005=Inventory!$C$1032,0.5,1)*B1006","v":0.30168163336878806},{"$f":"Inventory!C1005","v":0},{"$f":"Inventory!E1005","v":0},{"$f":"Inventory!W1005","v":""},{"$f":"'Year 04'!AM1006","v":""},{"$f":"IF($J1006='Year 04'!$J1006,'Year 04'!H1006,$J1006)","v":""},{"$f":"IF($J1006='Year 04'!$J1006,'Year 04'!I1006,$J1006)","v":""},{"$f":"'Year 04'!AN1006","v":""},"",{"$f":"IF(E1006 = 0, \"\", MATCH($E1006,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!BA$7+$J1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$W$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AB$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,1,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0)*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},"","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$B$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$F$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$O$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$BF$7+$K1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", VLOOKUP(X1006,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,P1006,IF($X1006=1,IF(Z$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,Q1006,IF($X1006=1,IF(AA$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,R1006,IF($X1006=1,IF(AB$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,S1006,IF($X1006=1,IF(AC$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1006=3,1,IF($X1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AO$7+$J1006-1),$J1006))","v":""},"",{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,$V1006,IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$T$7+$X1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$CE$7+$K1006-1)*$F1006)","v":""},"","","","","","","","","","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,IF($AK1006=0,$W1006,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1)*$F1006)))","v":""},"",{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$V$7)*$F1006)","v":""}]
[0.61860993568713296,0.46057434337347658,{"$f":"IF(Inventory!AH1006=Inventory!$C$1032,0.5,1)*B1007","v":0.46057434337347658},{"$f":"Inventory!C1006","v":0},{"$f":"Inventory!E1006","v":0},{"$f":"Inventory!W1006","v":""},{"$f":"'Year 04'!AM1007","v":""},{"$f":"IF($J1007='Year 04'!$J1007,'Year 04'!H1007,$J1007)","v":""},{"$f":"IF($J1007='Year 04'!$J1007,'Year 04'!I1007,$J1007)","v":""},{"$f":"'Year 04'!AN1007","v":""},"",{"$f":"IF(E1007 = 0, \"\", MATCH($E1007,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!BA$7+$J1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$W$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AB$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,1,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0)*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},"","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$B$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$F$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$O$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$BF$7+$K1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", VLOOKUP(X1007,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,P1007,IF($X1007=1,IF(Z$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,Q1007,IF($X1007=1,IF(AA$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,R1007,IF($X1007=1,IF(AB$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,S1007,IF($X1007=1,IF(AC$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1007=3,1,IF($X1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AO$7+$J1007-1),$J1007))","v":""},"",{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,$V1007,IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$T$7+$X1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$CE$7+$K1007-1)*$F1007)","v":""},"","","","","","","","","","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,IF($AK1007=0,$W1007,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1)*$F1007)))","v":""},"",{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$V$7)*$F1007)","v":""}]
[0.39525371612273774,8.8087439253887512E-2,{"$f":"IF(Inventory!AH1007=Inventory!$C$1032,0.5,1)*B1008","v":8.8087439253887512E-2},{"$f":"Inventory!C1007","v":0},{"$f":"Inventory!E1007","v":0},{"$f":"Inventory!W1007","v":""},{"$f":"'Year 04'!AM1008","v":""},{"$f":"IF($J1008='Year 04'!$J1008,'Year 04'!H1008,$J1008)","v":""},{"$f":"IF($J1008='Year 04'!$J1008,'Year 04'!I1008,$J1008)","v":""},{"$f":"'Year 04'!AN1008","v":""},"",{"$f":"IF(E1008 = 0, \"\", MATCH($E1008,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!BA$7+$J1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$W$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AB$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,1,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0)*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},"","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$B$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$F$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$O$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$BF$7+$K1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", VLOOKUP(X1008,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,P1008,IF($X1008=1,IF(Z$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,Q1008,IF($X1008=1,IF(AA$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,R1008,IF($X1008=1,IF(AB$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,S1008,IF($X1008=1,IF(AC$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1008=3,1,IF($X1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AO$7+$J1008-1),$J1008))","v":""},"",{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,$V1008,IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$T$7+$X1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$CE$7+$K1008-1)*$F1008)","v":""},"","","","","","","","","","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,IF($AK1008=0,$W1008,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1)*$F1008)))","v":""},"",{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$V$7)*$F1008)","v":""}]
[0.14275444454787922,7.3459803270983226E-2,{"$f":"IF(Inventory!AH1008=Inventory!$C$1032,0.5,1)*B1009","v":7.3459803270983226E-2},{"$f":"Inventory!C1008","v":0},{"$f":"Inventory!E1008","v":0},{"$f":"Inventory!W1008","v":""},{"$f":"'Year 04'!AM1009","v":""},{"$f":"IF($J1009='Year 04'!$J1009,'Year 04'!H1009,$J1009)","v":""},{"$f":"IF($J1009='Year 04'!$J1009,'Year 04'!I1009,$J1009)","v":""},{"$f":"'Year 04'!AN1009","v":""},"",{"$f":"IF(E1009 = 0, \"\", MATCH($E1009,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!BA$7+$J1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$W$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AB$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,1,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0)*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},"","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$B$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$F$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$O$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$BF$7+$K1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", VLOOKUP(X1009,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,P1009,IF($X1009=1,IF(Z$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,Q1009,IF($X1009=1,IF(AA$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,R1009,IF($X1009=1,IF(AB$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,S1009,IF($X1009=1,IF(AC$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1009=3,1,IF($X1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AO$7+$J1009-1),$J1009))","v":""},"",{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,$V1009,IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$T$7+$X1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$CE$7+$K1009-1)*$F1009)","v":""},"","","","","","","","","","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,IF($AK1009=0,$W1009,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1)*$F1009)))","v":""},"",{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$V$7)*$F1009)","v":""}]

{"sheet":"Year 06","index":12,"n_rows":1009,"n_cols":47,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["NCHRP Project 24-46"]
["Asset Simulation"]
[]
["Year",{"$f":"'Summary Results'!C14","v":6}]
["Budget ",{"$f":"VLOOKUP($B4,'Summary Results'!$C$9:$E$19,3)","v":50000}]
[]
[]
["Random","Fixed Rand","Other",null,null,null,null,null,null,null,null,null,"Failure Risk","Failure Cost",null,"Do-Minimum Prob",null,null,null,null,"Resulting","Do-Min Cost",null,"Treatment",null,"Rec. Action Prob",null,null,null,null,"Rec Action",null,null,null,null,null,null,"Results",null,null,null,"Costs"]
["Num","Num","Num","Asset ID","Type","Quantity","Maint Risk","Safety Risk","Mobility Risk","S+M Risk","State","Row Num","Base on S/M Cat","Agency","User",1,2,3,4,5,"State","Agency","User","Rec","Desc",1,2,3,4,5,"S/M Risk Level","State","Cost","Benefit","BCR","Cum Cost","Program?","Treatment","Maint Risk","S+M Risk","State","Total Agency","Do Min","Agency Fail","Total User","User Fail","Repl Value"]
[{"$f":"RAND()","v":0.23778028987782118},0.24898071016334522,{"$f":"IF(Inventory!AH9=Inventory!$C$1032,0.5,1)*B10","v":0.24898071016334522},{"$f":"Inventory!C9","v":0},{"$f":"Inventory!E9","v":0},{"$f":"Inventory!W9","v":1},{"$f":"'Year 05'!AM10","v":""},{"$f":"IF($J10='Year 05'!$J10,'Year 05'!H10,$J10)","v":""},{"$f":"IF($J10='Year 05'!$J10,'Year 05'!I10,$J10)","v":""},{"$f":"'Year 05'!AN10","v":""},{"$f":"IF(J10 = \"\", \"\", (J10-1)*5+G10)","v":""},{"$f":"IF(E10 = 0, \"\", MATCH($E10,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!BA$7+$J10-1))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$W$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AB$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,1,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0)*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(P10:S10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=T10,($J10-1)*5+5,(IF($C10<=S10+T10,4,IF($C10<=R10+S10+T10,3,IF($C10<=Q10+R10+S10+T10,2,1))))+($J10-1)*5))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$B$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$F$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$O$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$BF$7+$K10-1))","v":""},{"$f":"IF(L10=\"\", \"\", VLOOKUP(X10,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,P10,IF($X10=1,IF(Z$9=$G10,(1-$M10),0),IF($X10=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,Q10,IF($X10=1,IF(AA$9=$G10,(1-$M10),0),IF($X10=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,R10,IF($X10=1,IF(AB$9=$G10,(1-$M10),0),IF($X10=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,S10,IF($X10=1,IF(AC$9=$G10,(1-$M10),0),IF($X10=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(Z10:AC10))","v":""},{"$f":"IF($X10=3,1,IF($X10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AO$7+$J10-1),$J10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=AD10,5,IF($C10<=AC10+AD10,4,IF($C10<=AB10+AC10+AD10,3,IF($C10<=AA10+AB10+AC10+AD10,2,1))))+($AE10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,$V10,IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$T$7+$X10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$CE$7+$K10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AH10=0,AG10=0,AG10=V10),999999,AH10/(AG10-V10)))","v":""},{"$f":"IF(L10=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI10,$AG$10:$AG$1009))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AI10=999999,$AJ10<=$B$5),1,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$X10,0))","v":""},{"$f":"IF(L10=\"\", \"\", $AO10-($AN10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", INT(($AO10-1)/5)+1)","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AF10,$U10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AG10,$V10))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(X10=0,AK10=0),AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,IF($AK10=0,$W10,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1)*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AS10,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$V$7)*$F10)","v":""}]
[0.90428497618801829,0.29126105675962677,{"$f":"IF(Inventory!AH10=Inventory!$C$1032,0.5,1)*B11","v":0.29126105675962677},{"$f":"Inventory!C10","v":0},{"$f":"Inventory!E10","v":0},{"$f":"Inventory!W10","v":1},{"$f":"'Year 05'!AM11","v":""},{"$f":"IF($J11='Year 05'!$J11,'Year 05'!H11,$J11)","v":""},{"$f":"IF($J11='Year 05'!$J11,'Year 05'!I11,$J11)","v":""},{"$f":"'Year 05'!AN11","v":""},"",{"$f":"IF(E11 = 0, \"\", MATCH($E11,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!BA$7+$J11-1))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$W$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AB$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,1,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0)*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},"","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$B$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$F$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$O$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$BF$7+$K11-1))","v":""},{"$f":"IF(L11=\"\", \"\", VLOOKUP(X11,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,P11,IF($X11=1,IF(Z$9=$G11,(1-$M11),0),IF($X11=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,Q11,IF($X11=1,IF(AA$9=$G11,(1-$M11),0),IF($X11=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,R11,IF($X11=1,IF(AB$9=$G11,(1-$M11),0),IF($X11=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,S11,IF($X11=1,IF(AC$9=$G11,(1-$M11),0),IF($X11=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X11=3,1,IF($X11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AO$7+$J11-1),$J11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($C11<=AD11,5,IF($C11<=AC11+AD11,4,IF($C11<=AB11+AC11+AD11,3,IF($C11<=AA11+AB11+AC11+AD11,2,1))))+($AE11-1)*5)","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,$V11,IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$T$7+$X11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11)))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$CE$7+$K11-1)*$F11)","v":""},"","","","","","","","","","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,IF($AK11=0,$W11,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1)*$F11)))","v":""},"",{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$V$7)*$F11)","v":""}]
[0.25063414001759388,0.55394709658211194,{"$f":"IF(Inventory!AH11=Inventory!$C$1032,0.5,1)*B12","v":0.55394709658211194},{"$f":"Inventory!C11","v":0},{"$f":"Inventory!E11","v":0},{"$f":"Inventory!W11","v":1},{"$f":"'Year 05'!AM12","v":""},{"$f":"IF($J12='Year 05'!$J12,'Year 05'!H12,$J12)","v":""},{"$f":"IF($J12='Year 05'!$J12,'Year 05'!I12,$J12)","v":""},{"$f":"'Year 05'!AN12","v":""},"",{"$f":"IF(E12 = 0, \"\", MATCH($E12,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!BA$7+$J12-1))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$W$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AB$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,1,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0)*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},"","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$B$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$F$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$O$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$BF$7+$K12-1))","v":""},{"$f":"IF(L12=\"\", \"\", VLOOKUP(X12,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,P12,IF($X12=1,IF(Z$9=$G12,(1-$M12),0),IF($X12=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,Q12,IF($X12=1,IF(AA$9=$G12,(1-$M12),0),IF($X12=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,R12,IF($X12=1,IF(AB$9=$G12,(1-$M12),0),IF($X12=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,S12,IF($X12=1,IF(AC$9=$G12,(1-$M12),0),IF($X12=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X12=3,1,IF($X12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AO$7+$J12-1),$J12))","v":""},"",{"$f":"IF(L12=\"\", \"\", IF($X12=0,$V12,IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$T$7+$X12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12)))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$CE$7+$K12-1)*$F12)","v":""},"","","","","","","","","","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,IF($AK12=0,$W12,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1)*$F12)))","v":""},"",{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$V$7)*$F12)","v":""}]
[0.53408337250640481,0.73666223077682702,{"$f":"IF(Inventory!AH12=Inventory!$C$1032,0.5,1)*B13","v":0.73666223077682702},{"$f":"Inventory!C12","v":0},{"$f":"Inventory!E12","v":0},{"$f":"Inventory!W12","v":1},{"$f":"'Year 05'!AM13","v":""},{"$f":"IF($J13='Year 05'!$J13,'Year 05'!H13,$J13)","v":""},{"$f":"IF($J13='Year 05'!$J13,'Year 05'!I13,$J13)","v":""},{"$f":"'Year 05'!AN13","v":""},"",{"$f":"IF(E13 = 0, \"\", MATCH($E13,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!BA$7+$J13-1))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$W$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AB$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,1,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0)*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},"","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$B$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$F$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$O$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$BF$7+$K13-1))","v":""},{"$f":"IF(L13=\"\", \"\", VLOOKUP(X13,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,P13,IF($X13=1,IF(Z$9=$G13,(1-$M13),0),IF($X13=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,Q13,IF($X13=1,IF(AA$9=$G13,(1-$M13),0),IF($X13=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,R13,IF($X13=1,IF(AB$9=$G13,(1-$M13),0),IF($X13=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,S13,IF($X13=1,IF(AC$9=$G13,(1-$M13),0),IF($X13=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X13=3,1,IF($X13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AO$7+$J13-1),$J13))","v":""},"",{"$f":"IF(L13=\"\", \"\", IF($X13=0,$V13,IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$T$7+$X13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13)))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$CE$7+$K13-1)*$F13)","v":""},"","","","","","","","","","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,IF($AK13=0,$W13,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1)*$F13)))","v":""},"",{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$V$7)*$F13)","v":""}]
[0.76728894885832644,0.18169105555469012,{"$f":"IF(Inventory!AH13=Inventory!$C$1032,0.5,1)*B14","v":0.18169105555469012},{"$f":"Inventory!C13","v":0},{"$f":"Inventory!E13","v":0},{"$f":"Inventory!W13","v":1},{"$f":"'Year 05'!AM14","v":""},{"$f":"IF($J14='Year 05'!$J14,'Year 05'!H14,$J14)","v":""},{"$f":"IF($J14='Year 05'!$J14,'Year 05'!I14,$J14)","v":""},{"$f":"'Year 05'!AN14","v":""},"",{"$f":"IF(E14 = 0, \"\", MATCH($E14,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!BA$7+$J14-1))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$W$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AB$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,1,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0)*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},"","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$B$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$F$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$O$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$BF$7+$K14-1))","v":""},{"$f":"IF(L14=\"\", \"\", VLOOKUP(X14,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,P14,IF($X14=1,IF(Z$9=$G14,(1-$M14),0),IF($X14=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,Q14,IF($X14=1,IF(AA$9=$G14,(1-$M14),0),IF($X14=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,R14,IF($X14=1,IF(AB$9=$G14,(1-$M14),0),IF($X14=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,S14,IF($X14=1,IF(AC$9=$G14,(1-$M14),0),IF($X14=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X14=3,1,IF($X14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AO$7+$J14-1),$J14))","v":""},"",{"$f":"IF(L14=\"\", \"\", IF($X14=0,$V14,IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$T$7+$X14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14)))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$CE$7+$K14-1)*$F14)","v":""},"","","","","","","","","","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,IF($AK14=0,$W14,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1)*$F14)))","v":""},"",{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$V$7)*$F14)","v":""}]
[0.70139265967451425,0.57672749037467586,{"$f":"IF(Inventory!AH14=Inventory!$C$1032,0.5,1)*B15","v":0.57672749037467586},{"$f":"Inventory!C14","v":0},{"$f":"Inventory!E14","v":0},{"$f":"Inventory!W14","v":1},{"$f":"'Year 05'!AM15","v":""},{"$f":"IF($J15='Year 05'!$J15,'Year 05'!H15,$J15)","v":""},{"$f":"IF($J15='Year 05'!$J15,'Year 05'!I15,$J15)","v":""},{"$f":"'Year 05'!AN15","v":""},"",{"$f":"IF(E15 = 0, \"\", MATCH($E15,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!BA$7+$J15-1))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$W$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AB$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,1,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0)*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},"","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$B$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$F$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$O$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$BF$7+$K15-1))","v":""},{"$f":"IF(L15=\"\", \"\", VLOOKUP(X15,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,P15,IF($X15=1,IF(Z$9=$G15,(1-$M15),0),IF($X15=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,Q15,IF($X15=1,IF(AA$9=$G15,(1-$M15),0),IF($X15=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,R15,IF($X15=1,IF(AB$9=$G15,(1-$M15),0),IF($X15=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,S15,IF($X15=1,IF(AC$9=$G15,(1-$M15),0),IF($X15=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X15=3,1,IF($X15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AO$7+$J15-1),$J15))","v":""},"",{"$f":"IF(L15=\"\", \"\", IF($X15=0,$V15,IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$T$7+$X15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15)))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$CE$7+$K15-1)*$F15)","v":""},"","","","","","","","","","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,IF($AK15=0,$W15,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1)*$F15)))","v":""},"",{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$V$7)*$F15)","v":""}]
[0.35488950552161902,0.98334471180474625,{"$f":"IF(Inventory!AH15=Inventory!$C$1032,0.5,1)*B16","v":0.98334471180474625},{"$f":"Inventory!C15","v":0},{"$f":"Inventory!E15","v":0},{"$f":"Inventory!W15","v":1},{"$f":"'Year 05'!AM16","v":""},{"$f":"IF($J16='Year 05'!$J16,'Year 05'!H16,$J16)","v":""},{"$f":"IF($J16='Year 05'!$J16,'Year 05'!I16,$J16)","v":""},{"$f":"'Year 05'!AN16","v":""},"",{"$f":"IF(E16 = 0, \"\", MATCH($E16,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!BA$7+$J16-1))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$W$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AB$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,1,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0)*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},"","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$B$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$F$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$O$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$BF$7+$K16-1))","v":""},{"$f":"IF(L16=\"\", \"\", VLOOKUP(X16,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,P16,IF($X16=1,IF(Z$9=$G16,(1-$M16),0),IF($X16=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,Q16,IF($X16=1,IF(AA$9=$G16,(1-$M16),0),IF($X16=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,R16,IF($X16=1,IF(AB$9=$G16,(1-$M16),0),IF($X16=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,S16,IF($X16=1,IF(AC$9=$G16,(1-$M16),0),IF($X16=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X16=3,1,IF($X16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AO$7+$J16-1),$J16))","v":""},"",{"$f":"IF(L16=\"\", \"\", IF($X16=0,$V16,IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$T$7+$X16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16)))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$CE$7+$K16-1)*$F16)","v":""},"","","","","","","","","","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,IF($AK16=0,$W16,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1)*$F16)))","v":""},"",{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$V$7)*$F16)","v":""}]
[2.7747366559162878E-2,6.5213131117358047E-2,{"$f":"IF(Inventory!AH16=Inventory!$C$1032,0.5,1)*B17","v":6.5213131117358047E-2},{"$f":"Inventory!C16","v":0},{"$f":"Inventory!E16","v":0},{"$f":"Inventory!W16","v":1},{"$f":"'Year 05'!AM17","v":""},{"$f":"IF($J17='Year 05'!$J17,'Year 05'!H17,$J17)","v":""},{"$f":"IF($J17='Year 05'!$J17,'Year 05'!I17,$J17)","v":""},{"$f":"'Year 05'!AN17","v":""},"",{"$f":"IF(E17 = 0, \"\", MATCH($E17,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!BA$7+$J17-1))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$W$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AB$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,1,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0)*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},"","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$B$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$F$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$O$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$BF$7+$K17-1))","v":""},{"$f":"IF(L17=\"\", \"\", VLOOKUP(X17,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,P17,IF($X17=1,IF(Z$9=$G17,(1-$M17),0),IF($X17=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,Q17,IF($X17=1,IF(AA$9=$G17,(1-$M17),0),IF($X17=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,R17,IF($X17=1,IF(AB$9=$G17,(1-$M17),0),IF($X17=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,S17,IF($X17=1,IF(AC$9=$G17,(1-$M17),0),IF($X17=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X17=3,1,IF($X17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AO$7+$J17-1),$J17))","v":""},"",{"$f":"IF(L17=\"\", \"\", IF($X17=0,$V17,IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$T$7+$X17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17)))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$CE$7+$K17-1)*$F17)","v":""},"","","","","","","","","","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,IF($AK17=0,$W17,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1)*$F17)))","v":""},"",{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$V$7)*$F17)","v":""}]
[0.66650274117630581,0.96743932388695375,{"$f":"IF(Inventory!AH17=Inventory!$C$1032,0.5,1)*B18","v":0.96743932388695375},{"$f":"Inventory!C17","v":0},{"$f":"Inventory!E17","v":0},{"$f":"Inventory!W17","v":1},{"$f":"'Year 05'!AM18","v":""},{"$f":"IF($J18='Year 05'!$J18,'Year 05'!H18,$J18)","v":""},{"$f":"IF($J18='Year 05'!$J18,'Year 05'!I18,$J18)","v":""},{"$f":"'Year 05'!AN18","v":""},"",{"$f":"IF(E18 = 0, \"\", MATCH($E18,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!BA$7+$J18-1))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$W$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AB$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,1,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0)*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},"","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$B$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$F$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$O$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$BF$7+$K18-1))","v":""},{"$f":"IF(L18=\"\", \"\", VLOOKUP(X18,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,P18,IF($X18=1,IF(Z$9=$G18,(1-$M18),0),IF($X18=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,Q18,IF($X18=1,IF(AA$9=$G18,(1-$M18),0),IF($X18=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,R18,IF($X18=1,IF(AB$9=$G18,(1-$M18),0),IF($X18=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,S18,IF($X18=1,IF(AC$9=$G18,(1-$M18),0),IF($X18=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X18=3,1,IF($X18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AO$7+$J18-1),$J18))","v":""},"",{"$f":"IF(L18=\"\", \"\", IF($X18=0,$V18,IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$T$7+$X18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18)))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$CE$7+$K18-1)*$F18)","v":""},"","","","","","","","","","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,IF($AK18=0,$W18,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1)*$F18)))","v":""},"",{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$V$7)*$F18)","v":""}]
[0.59247241764809577,6.2002684626503268E-2,{"$f":"IF(Inventory!AH18=Inventory!$C$1032,0.5,1)*B19","v":6.2002684626503268E-2},{"$f":"Inventory!C18","v":0},{"$f":"Inventory!E18","v":0},{"$f":"Inventory!W18","v":1},{"$f":"'Year 05'!AM19","v":""},{"$f":"IF($J19='Year 05'!$J19,'Year 05'!H19,$J19)","v":""},{"$f":"IF($J19='Year 05'!$J19,'Year 05'!I19,$J19)","v":""},{"$f":"'Year 05'!AN19","v":""},"",{"$f":"IF(E19 = 0, \"\", MATCH($E19,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!BA$7+$J19-1))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$W$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AB$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,1,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0)*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},"","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$B$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$F$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$O$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$BF$7+$K19-1))","v":""},{"$f":"IF(L19=\"\", \"\", VLOOKUP(X19,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,P19,IF($X19=1,IF(Z$9=$G19,(1-$M19),0),IF($X19=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,Q19,IF($X19=1,IF(AA$9=$G19,(1-$M19),0),IF($X19=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,R19,IF($X19=1,IF(AB$9=$G19,(1-$M19),0),IF($X19=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,S19,IF($X19=1,IF(AC$9=$G19,(1-$M19),0),IF($X19=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X19=3,1,IF($X19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AO$7+$J19-1),$J19))","v":""},"",{"$f":"IF(L19=\"\", \"\", IF($X19=0,$V19,IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$T$7+$X19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19)))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$CE$7+$K19-1)*$F19)","v":""},"","","","","","","","","","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,IF($AK19=0,$W19,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1)*$F19)))","v":""},"",{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$V$7)*$F19)","v":""}]
[0.19403564455140199,0.17929814206697403,{"$f":"IF(Inventory!AH19=Inventory!$C$1032,0.5,1)*B20","v":0.17929814206697403},{"$f":"Inventory!C19","v":0},{"$f":"Inventory!E19","v":0},{"$f":"Inventory!W19","v":""},{"$f":"'Year 05'!AM20","v":""},{"$f":"IF($J20='Year 05'!$J20,'Year 05'!H20,$J20)","v":""},{"$f":"IF($J20='Year 05'!$J20,'Year 05'!I20,$J20)","v":""},{"$f":"'Year 05'!AN20","v":""},"",{"$f":"IF(E20 = 0, \"\", MATCH($E20,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!BA$7+$J20-1))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$W$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AB$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,1,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0)*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},"","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$B$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$F$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$O$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$BF$7+$K20-1))","v":""},{"$f":"IF(L20=\"\", \"\", VLOOKUP(X20,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,P20,IF($X20=1,IF(Z$9=$G20,(1-$M20),0),IF($X20=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,Q20,IF($X20=1,IF(AA$9=$G20,(1-$M20),0),IF($X20=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,R20,IF($X20=1,IF(AB$9=$G20,(1-$M20),0),IF($X20=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,S20,IF($X20=1,IF(AC$9=$G20,(1-$M20),0),IF($X20=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X20=3,1,IF($X20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AO$7+$J20-1),$J20))","v":""},"",{"$f":"IF(L20=\"\", \"\", IF($X20=0,$V20,IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$T$7+$X20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20)))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$CE$7+$K20-1)*$F20)","v":""},"","","","","","","","","","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,IF($AK20=0,$W20,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1)*$F20)))","v":""},"",{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$V$7)*$F20)","v":""}]
[0.52923875515436569,0.14816085454710159,{"$f":"IF(Inventory!AH20=Inventory!$C$1032,0.5,1)*B21","v":0.14816085454710159},{"$f":"Inventory!C20","v":0},{"$f":"Inventory!E20","v":0},{"$f":"Inventory!W20","v":""},{"$f":"'Year 05'!AM21","v":""},{"$f":"IF($J21='Year 05'!$J21,'Year 05'!H21,$J21)","v":""},{"$f":"IF($J21='Year 05'!$J21,'Year 05'!I21,$J21)","v":""},{"$f":"'Year 05'!AN21","v":""},"",{"$f":"IF(E21 = 0, \"\", MATCH($E21,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!BA$7+$J21-1))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$W$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AB$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,1,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0)*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},"","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$B$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$F$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$O$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$BF$7+$K21-1))","v":""},{"$f":"IF(L21=\"\", \"\", VLOOKUP(X21,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,P21,IF($X21=1,IF(Z$9=$G21,(1-$M21),0),IF($X21=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,Q21,IF($X21=1,IF(AA$9=$G21,(1-$M21),0),IF($X21=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,R21,IF($X21=1,IF(AB$9=$G21,(1-$M21),0),IF($X21=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,S21,IF($X21=1,IF(AC$9=$G21,(1-$M21),0),IF($X21=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X21=3,1,IF($X21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AO$7+$J21-1),$J21))","v":""},"",{"$f":"IF(L21=\"\", \"\", IF($X21=0,$V21,IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$T$7+$X21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21)))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$CE$7+$K21-1)*$F21)","v":""},"","","","","","","","","","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,IF($AK21=0,$W21,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1)*$F21)))","v":""},"",{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$V$7)*$F21)","v":""}]
[0.53154648294855811,0.24839721159015726,{"$f":"IF(Inventory!AH21=Inventory!$C$1032,0.5,1)*B22","v":0.24839721159015726},{"$f":"Inventory!C21","v":0},{"$f":"Inventory!E21","v":0},{"$f":"Inventory!W21","v":""},{"$f":"'Year 05'!AM22","v":""},{"$f":"IF($J22='Year 05'!$J22,'Year 05'!H22,$J22)","v":""},{"$f":"IF($J22='Year 05'!$J22,'Year 05'!I22,$J22)","v":""},{"$f":"'Year 05'!AN22","v":""},"",{"$f":"IF(E22 = 0, \"\", MATCH($E22,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!BA$7+$J22-1))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$W$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AB$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,1,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0)*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},"","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$B$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$F$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$O$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$BF$7+$K22-1))","v":""},{"$f":"IF(L22=\"\", \"\", VLOOKUP(X22,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,P22,IF($X22=1,IF(Z$9=$G22,(1-$M22),0),IF($X22=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,Q22,IF($X22=1,IF(AA$9=$G22,(1-$M22),0),IF($X22=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,R22,IF($X22=1,IF(AB$9=$G22,(1-$M22),0),IF($X22=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,S22,IF($X22=1,IF(AC$9=$G22,(1-$M22),0),IF($X22=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X22=3,1,IF($X22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AO$7+$J22-1),$J22))","v":""},"",{"$f":"IF(L22=\"\", \"\", IF($X22=0,$V22,IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$T$7+$X22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22)))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$CE$7+$K22-1)*$F22)","v":""},"","","","","","","","","","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,IF($AK22=0,$W22,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1)*$F22)))","v":""},"",{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$V$7)*$F22)","v":""}]
[0.54581955997064024,0.39958012295654111,{"$f":"IF(Inventory!AH22=Inventory!$C$1032,0.5,1)*B23","v":0.39958012295654111},{"$f":"Inventory!C22","v":0},{"$f":"Inventory!E22","v":0},{"$f":"Inventory!W22","v":""},{"$f":"'Year 05'!AM23","v":""},{"$f":"IF($J23='Year 05'!$J23,'Year 05'!H23,$J23)","v":""},{"$f":"IF($J23='Year 05'!$J23,'Year 05'!I23,$J23)","v":""},{"$f":"'Year 05'!AN23","v":""},"",{"$f":"IF(E23 = 0, \"\", MATCH($E23,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!BA$7+$J23-1))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$W$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AB$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,1,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0)*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},"","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$B$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$F$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$O$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$BF$7+$K23-1))","v":""},{"$f":"IF(L23=\"\", \"\", VLOOKUP(X23,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,P23,IF($X23=1,IF(Z$9=$G23,(1-$M23),0),IF($X23=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,Q23,IF($X23=1,IF(AA$9=$G23,(1-$M23),0),IF($X23=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,R23,IF($X23=1,IF(AB$9=$G23,(1-$M23),0),IF($X23=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,S23,IF($X23=1,IF(AC$9=$G23,(1-$M23),0),IF($X23=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X23=3,1,IF($X23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AO$7+$J23-1),$J23))","v":""},"",{"$f":"IF(L23=\"\", \"\", IF($X23=0,$V23,IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$T$7+$X23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23)))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$CE$7+$K23-1)*$F23)","v":""},"","","","","","","","","","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,IF($AK23=0,$W23,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1)*$F23)))","v":""},"",{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$V$7)*$F23)","v":""}]
[0.36923989693186066,0.77165615641425678,{"$f":"IF(Inventory!AH23=Inventory!$C$1032,0.5,1)*B24","v":0.77165615641425678},{"$f":"Inventory!C23","v":0},{"$f":"Inventory!E23","v":0},{"$f":"Inventory!W23","v":""},{"$f":"'Year 05'!AM24","v":""},{"$f":"IF($J24='Year 05'!$J24,'Year 05'!H24,$J24)","v":""},{"$f":"IF($J24='Year 05'!$J24,'Year 05'!I24,$J24)","v":""},{"$f":"'Year 05'!AN24","v":""},"",{"$f":"IF(E24 = 0, \"\", MATCH($E24,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!BA$7+$J24-1))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$W$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AB$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,1,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0)*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},"","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$B$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$F$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$O$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$BF$7+$K24-1))","v":""},{"$f":"IF(L24=\"\", \"\", VLOOKUP(X24,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,P24,IF($X24=1,IF(Z$9=$G24,(1-$M24),0),IF($X24=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,Q24,IF($X24=1,IF(AA$9=$G24,(1-$M24),0),IF($X24=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,R24,IF($X24=1,IF(AB$9=$G24,(1-$M24),0),IF($X24=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,S24,IF($X24=1,IF(AC$9=$G24,(1-$M24),0),IF($X24=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X24=3,1,IF($X24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AO$7+$J24-1),$J24))","v":""},"",{"$f":"IF(L24=\"\", \"\", IF($X24=0,$V24,IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$T$7+$X24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24)))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$CE$7+$K24-1)*$F24)","v":""},"","","","","","","","","","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,IF($AK24=0,$W24,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1)*$F24)))","v":""},"",{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$V$7)*$F24)","v":""}]
[0.40095751246565803,7.7582565254533886E-2,{"$f":"IF(Inventory!AH24=Inventory!$C$1032,0.5,1)*B25","v":7.7582565254533886E-2},{"$f":"Inventory!C24","v":0},{"$f":"Inventory!E24","v":0},{"$f":"Inventory!W24","v":""},{"$f":"'Year 05'!AM25","v":""},{"$f":"IF($J25='Year 05'!$J25,'Year 05'!H25,$J25)","v":""},{"$f":"IF($J25='Year 05'!$J25,'Year 05'!I25,$J25)","v":""},{"$f":"'Year 05'!AN25","v":""},"",{"$f":"IF(E25 = 0, \"\", MATCH($E25,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!BA$7+$J25-1))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$W$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AB$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,1,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0)*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},"","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$B$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$F$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$O$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$BF$7+$K25-1))","v":""},{"$f":"IF(L25=\"\", \"\", VLOOKUP(X25,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,P25,IF($X25=1,IF(Z$9=$G25,(1-$M25),0),IF($X25=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,Q25,IF($X25=1,IF(AA$9=$G25,(1-$M25),0),IF($X25=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,R25,IF($X25=1,IF(AB$9=$G25,(1-$M25),0),IF($X25=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,S25,IF($X25=1,IF(AC$9=$G25,(1-$M25),0),IF($X25=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X25=3,1,IF($X25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AO$7+$J25-1),$J25))","v":""},"",{"$f":"IF(L25=\"\", \"\", IF($X25=0,$V25,IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$T$7+$X25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25)))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$CE$7+$K25-1)*$F25)","v":""},"","","","","","","","","","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,IF($AK25=0,$W25,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1)*$F25)))","v":""},"",{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$V$7)*$F25)","v":""}]
[0.34422069399574473,0.98440736035776277,{"$f":"IF(Inventory!AH25=Inventory!$C$1032,0.5,1)*B26","v":0.98440736035776277},{"$f":"Inventory!C25","v":0},{"$f":"Inventory!E25","v":0},{"$f":"Inventory!W25","v":""},{"$f":"'Year 05'!AM26","v":""},{"$f":"IF($J26='Year 05'!$J26,'Year 05'!H26,$J26)","v":""},{"$f":"IF($J26='Year 05'!$J26,'Year 05'!I26,$J26)","v":""},{"$f":"'Year 05'!AN26","v":""},"",{"$f":"IF(E26 = 0, \"\", MATCH($E26,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!BA$7+$J26-1))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$W$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AB$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,1,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0)*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},"","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$B$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$F$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$O$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$BF$7+$K26-1))","v":""},{"$f":"IF(L26=\"\", \"\", VLOOKUP(X26,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,P26,IF($X26=1,IF(Z$9=$G26,(1-$M26),0),IF($X26=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,Q26,IF($X26=1,IF(AA$9=$G26,(1-$M26),0),IF($X26=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,R26,IF($X26=1,IF(AB$9=$G26,(1-$M26),0),IF($X26=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,S26,IF($X26=1,IF(AC$9=$G26,(1-$M26),0),IF($X26=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X26=3,1,IF($X26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AO$7+$J26-1),$J26))","v":""},"",{"$f":"IF(L26=\"\", \"\", IF($X26=0,$V26,IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$T$7+$X26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26)))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$CE$7+$K26-1)*$F26)","v":""},"","","","","","","","","","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,IF($AK26=0,$W26,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1)*$F26)))","v":""},"",{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$V$7)*$F26)","v":""}]
[0.26648968081248703,0.58272703977882201,{"$f":"IF(Inventory!AH26=Inventory!$C$1032,0.5,1)*B27","v":0.58272703977882201},{"$f":"Inventory!C26","v":0},{"$f":"Inventory!E26","v":0},{"$f":"Inventory!W26","v":""},{"$f":"'Year 05'!AM27","v":""},{"$f":"IF($J27='Year 05'!$J27,'Year 05'!H27,$J27)","v":""},{"$f":"IF($J27='Year 05'!$J27,'Year 05'!I27,$J27)","v":""},{"$f":"'Year 05'!AN27","v":""},"",{"$f":"IF(E27 = 0, \"\", MATCH($E27,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!BA$7+$J27-1))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$W$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AB$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,1,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0)*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},"","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$B$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$F$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$O$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$BF$7+$K27-1))","v":""},{"$f":"IF(L27=\"\", \"\", VLOOKUP(X27,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,P27,IF($X27=1,IF(Z$9=$G27,(1-$M27),0),IF($X27=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,Q27,IF($X27=1,IF(AA$9=$G27,(1-$M27),0),IF($X27=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,R27,IF($X27=1,IF(AB$9=$G27,(1-$M27),0),IF($X27=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,S27,IF($X27=1,IF(AC$9=$G27,(1-$M27),0),IF($X27=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X27=3,1,IF($X27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AO$7+$J27-1),$J27))","v":""},"",{"$f":"IF(L27=\"\", \"\", IF($X27=0,$V27,IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$T$7+$X27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27)))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$CE$7+$K27-1)*$F27)","v":""},"","","","","","","","","","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,IF($AK27=0,$W27,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1)*$F27)))","v":""},"",{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$V$7)*$F27)","v":""}]
[0.34300859916455828,0.40694189084238752,{"$f":"IF(Inventory!AH27=Inventory!$C$1032,0.5,1)*B28","v":0.40694189084238752},{"$f":"Inventory!C27","v":0},{"$f":"Inventory!E27","v":0},{"$f":"Inventory!W27","v":""},{"$f":"'Year 05'!AM28","v":""},{"$f":"IF($J28='Year 05'!$J28,'Year 05'!H28,$J28)","v":""},{"$f":"IF($J28='Year 05'!$J28,'Year 05'!I28,$J28)","v":""},{"$f":"'Year 05'!AN28","v":""},"",{"$f":"IF(E28 = 0, \"\", MATCH($E28,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!BA$7+$J28-1))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$W$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AB$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,1,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0)*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},"","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$B$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$F$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$O$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$BF$7+$K28-1))","v":""},{"$f":"IF(L28=\"\", \"\", VLOOKUP(X28,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,P28,IF($X28=1,IF(Z$9=$G28,(1-$M28),0),IF($X28=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,Q28,IF($X28=1,IF(AA$9=$G28,(1-$M28),0),IF($X28=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,R28,IF($X28=1,IF(AB$9=$G28,(1-$M28),0),IF($X28=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,S28,IF($X28=1,IF(AC$9=$G28,(1-$M28),0),IF($X28=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X28=3,1,IF($X28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AO$7+$J28-1),$J28))","v":""},"",{"$f":"IF(L28=\"\", \"\", IF($X28=0,$V28,IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$T$7+$X28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28)))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$CE$7+$K28-1)*$F28)","v":""},"","","","","","","","","","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,IF($AK28=0,$W28,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1)*$F28)))","v":""},"",{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$V$7)*$F28)","v":""}]
[0.69728386103285445,0.95766180787624999,{"$f":"IF(Inventory!AH28=Inventory!$C$1032,0.5,1)*B29","v":0.95766180787624999},{"$f":"Inventory!C28","v":0},{"$f":"Inventory!E28","v":0},{"$f":"Inventory!W28","v":""},{"$f":"'Year 05'!AM29","v":""},{"$f":"IF($J29='Year 05'!$J29,'Year 05'!H29,$J29)","v":""},{"$f":"IF($J29='Year 05'!$J29,'Year 05'!I29,$J29)","v":""},{"$f":"'Year 05'!AN29","v":""},"",{"$f":"IF(E29 = 0, \"\", MATCH($E29,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!BA$7+$J29-1))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$W$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AB$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,1,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0)*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},"","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$B$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$F$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$O$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$BF$7+$K29-1))","v":""},{"$f":"IF(L29=\"\", \"\", VLOOKUP(X29,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,P29,IF($X29=1,IF(Z$9=$G29,(1-$M29),0),IF($X29=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,Q29,IF($X29=1,IF(AA$9=$G29,(1-$M29),0),IF($X29=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,R29,IF($X29=1,IF(AB$9=$G29,(1-$M29),0),IF($X29=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,S29,IF($X29=1,IF(AC$9=$G29,(1-$M29),0),IF($X29=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X29=3,1,IF($X29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AO$7+$J29-1),$J29))","v":""},"",{"$f":"IF(L29=\"\", \"\", IF($X29=0,$V29,IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$T$7+$X29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29)))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$CE$7+$K29-1)*$F29)","v":""},"","","","","","","","","","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,IF($AK29=0,$W29,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1)*$F29)))","v":""},"",{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$V$7)*$F29)","v":""}]
[0.7101094709142256,0.25505087565835305,{"$f":"IF(Inventory!AH29=Inventory!$C$1032,0.5,1)*B30","v":0.25505087565835305},{"$f":"Inventory!C29","v":0},{"$f":"Inventory!E29","v":0},{"$f":"Inventory!W29","v":""},{"$f":"'Year 05'!AM30","v":""},{"$f":"IF($J30='Year 05'!$J30,'Year 05'!H30,$J30)","v":""},{"$f":"IF($J30='Year 05'!$J30,'Year 05'!I30,$J30)","v":""},{"$f":"'Year 05'!AN30","v":""},"",{"$f":"IF(E30 = 0, \"\", MATCH($E30,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!BA$7+$J30-1))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$W$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AB$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,1,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0)*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},"","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$B$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$F$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$O$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$BF$7+$K30-1))","v":""},{"$f":"IF(L30=\"\", \"\", VLOOKUP(X30,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,P30,IF($X30=1,IF(Z$9=$G30,(1-$M30),0),IF($X30=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,Q30,IF($X30=1,IF(AA$9=$G30,(1-$M30),0),IF($X30=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,R30,IF($X30=1,IF(AB$9=$G30,(1-$M30),0),IF($X30=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,S30,IF($X30=1,IF(AC$9=$G30,(1-$M30),0),IF($X30=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X30=3,1,IF($X30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AO$7+$J30-1),$J30))","v":""},"",{"$f":"IF(L30=\"\", \"\", IF($X30=0,$V30,IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$T$7+$X30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30)))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$CE$7+$K30-1)*$F30)","v":""},"","","","","","","","","","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,IF($AK30=0,$W30,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1)*$F30)))","v":""},"",{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$V$7)*$F30)","v":""}]
[0.14504149813552236,0.73324707322917748,{"$f":"IF(Inventory!AH30=Inventory!$C$1032,0.5,1)*B31","v":0.73324707322917748},{"$f":"Inventory!C30","v":0},{"$f":"Inventory!E30","v":0},{"$f":"Inventory!W30","v":""},{"$f":"'Year 05'!AM31","v":""},{"$f":"IF($J31='Year 05'!$J31,'Year 05'!H31,$J31)","v":""},{"$f":"IF($J31='Year 05'!$J31,'Year 05'!I31,$J31)","v":""},{"$f":"'Year 05'!AN31","v":""},"",{"$f":"IF(E31 = 0, \"\", MATCH($E31,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!BA$7+$J31-1))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$W$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AB$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,1,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0)*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},"","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$B$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$F$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$O$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$BF$7+$K31-1))","v":""},{"$f":"IF(L31=\"\", \"\", VLOOKUP(X31,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,P31,IF($X31=1,IF(Z$9=$G31,(1-$M31),0),IF($X31=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,Q31,IF($X31=1,IF(AA$9=$G31,(1-$M31),0),IF($X31=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,R31,IF($X31=1,IF(AB$9=$G31,(1-$M31),0),IF($X31=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,S31,IF($X31=1,IF(AC$9=$G31,(1-$M31),0),IF($X31=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X31=3,1,IF($X31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AO$7+$J31-1),$J31))","v":""},"",{"$f":"IF(L31=\"\", \"\", IF($X31=0,$V31,IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$T$7+$X31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31)))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$CE$7+$K31-1)*$F31)","v":""},"","","","","","","","","","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,IF($AK31=0,$W31,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1)*$F31)))","v":""},"",{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$V$7)*$F31)","v":""}]
[0.46355461561998657,0.68875267137464047,{"$f":"IF(Inventory!AH31=Inventory!$C$1032,0.5,1)*B32","v":0.68875267137464047},{"$f":"Inventory!C31","v":0},{"$f":"Inventory!E31","v":0},{"$f":"Inventory!W31","v":""},{"$f":"'Year 05'!AM32","v":""},{"$f":"IF($J32='Year 05'!$J32,'Year 05'!H32,$J32)","v":""},{"$f":"IF($J32='Year 05'!$J32,'Year 05'!I32,$J32)","v":""},{"$f":"'Year 05'!AN32","v":""},"",{"$f":"IF(E32 = 0, \"\", MATCH($E32,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!BA$7+$J32-1))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$W$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AB$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,1,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0)*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},"","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$B$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$F$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$O$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$BF$7+$K32-1))","v":""},{"$f":"IF(L32=\"\", \"\", VLOOKUP(X32,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,P32,IF($X32=1,IF(Z$9=$G32,(1-$M32),0),IF($X32=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,Q32,IF($X32=1,IF(AA$9=$G32,(1-$M32),0),IF($X32=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,R32,IF($X32=1,IF(AB$9=$G32,(1-$M32),0),IF($X32=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,S32,IF($X32=1,IF(AC$9=$G32,(1-$M32),0),IF($X32=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X32=3,1,IF($X32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AO$7+$J32-1),$J32))","v":""},"",{"$f":"IF(L32=\"\", \"\", IF($X32=0,$V32,IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$T$7+$X32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32)))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$CE$7+$K32-1)*$F32)","v":""},"","","","","","","","","","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,IF($AK32=0,$W32,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1)*$F32)))","v":""},"",{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$V$7)*$F32)","v":""}]
[0.63312847951935025,0.67751113531464857,{"$f":"IF(Inventory!AH32=Inventory!$C$1032,0.5,1)*B33","v":0.67751113531464857},{"$f":"Inventory!C32","v":0},{"$f":"Inventory!E32","v":0},{"$f":"Inventory!W32","v":""},{"$f":"'Year 05'!AM33","v":""},{"$f":"IF($J33='Year 05'!$J33,'Year 05'!H33,$J33)","v":""},{"$f":"IF($J33='Year 05'!$J33,'Year 05'!I33,$J33)","v":""},{"$f":"'Year 05'!AN33","v":""},"",{"$f":"IF(E33 = 0, \"\", MATCH($E33,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!BA$7+$J33-1))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$W$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AB$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,1,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0)*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},"","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$B$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$F$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$O$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$BF$7+$K33-1))","v":""},{"$f":"IF(L33=\"\", \"\", VLOOKUP(X33,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,P33,IF($X33=1,IF(Z$9=$G33,(1-$M33),0),IF($X33=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,Q33,IF($X33=1,IF(AA$9=$G33,(1-$M33),0),IF($X33=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,R33,IF($X33=1,IF(AB$9=$G33,(1-$M33),0),IF($X33=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,S33,IF($X33=1,IF(AC$9=$G33,(1-$M33),0),IF($X33=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X33=3,1,IF($X33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AO$7+$J33-1),$J33))","v":""},"",{"$f":"IF(L33=\"\", \"\", IF($X33=0,$V33,IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$T$7+$X33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33)))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$CE$7+$K33-1)*$F33)","v":""},"","","","","","","","","","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,IF($AK33=0,$W33,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1)*$F33)))","v":""},"",{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$V$7)*$F33)","v":""}]
[0.42974810521130025,0.80259486191751483,{"$f":"IF(Inventory!AH33=Inventory!$C$1032,0.5,1)*B34","v":0.80259486191751483},{"$f":"Inventory!C33","v":0},{"$f":"Inventory!E33","v":0},{"$f":"Inventory!W33","v":""},{"$f":"'Year 05'!AM34","v":""},{"$f":"IF($J34='Year 05'!$J34,'Year 05'!H34,$J34)","v":""},{"$f":"IF($J34='Year 05'!$J34,'Year 05'!I34,$J34)","v":""},{"$f":"'Year 05'!AN34","v":""},"",{"$f":"IF(E34 = 0, \"\", MATCH($E34,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!BA$7+$J34-1))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$W$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AB$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,1,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0)*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},"","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$B$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$F$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$O$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$BF$7+$K34-1))","v":""},{"$f":"IF(L34=\"\", \"\", VLOOKUP(X34,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,P34,IF($X34=1,IF(Z$9=$G34,(1-$M34),0),IF($X34=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,Q34,IF($X34=1,IF(AA$9=$G34,(1-$M34),0),IF($X34=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,R34,IF($X34=1,IF(AB$9=$G34,(1-$M34),0),IF($X34=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,S34,IF($X34=1,IF(AC$9=$G34,(1-$M34),0),IF($X34=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X34=3,1,IF($X34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AO$7+$J34-1),$J34))","v":""},"",{"$f":"IF(L34=\"\", \"\", IF($X34=0,$V34,IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$T$7+$X34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34)))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$CE$7+$K34-1)*$F34)","v":""},"","","","","","","","","","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,IF($AK34=0,$W34,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1)*$F34)))","v":""},"",{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$V$7)*$F34)","v":""}]
[0.9762867512104797,0.60596339149642331,{"$f":"IF(Inventory!AH34=Inventory!$C$1032,0.5,1)*B35","v":0.60596339149642331},{"$f":"Inventory!C34","v":0},{"$f":"Inventory!E34","v":0},{"$f":"Inventory!W34","v":""},{"$f":"'Year 05'!AM35","v":""},{"$f":"IF($J35='Year 05'!$J35,'Year 05'!H35,$J35)","v":""},{"$f":"IF($J35='Year 05'!$J35,'Year 05'!I35,$J35)","v":""},{"$f":"'Year 05'!AN35","v":""},"",{"$f":"IF(E35 = 0, \"\", MATCH($E35,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!BA$7+$J35-1))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$W$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AB$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,1,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0)*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},"","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$B$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$F$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$O$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$BF$7+$K35-1))","v":""},{"$f":"IF(L35=\"\", \"\", VLOOKUP(X35,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,P35,IF($X35=1,IF(Z$9=$G35,(1-$M35),0),IF($X35=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,Q35,IF($X35=1,IF(AA$9=$G35,(1-$M35),0),IF($X35=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,R35,IF($X35=1,IF(AB$9=$G35,(1-$M35),0),IF($X35=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,S35,IF($X35=1,IF(AC$9=$G35,(1-$M35),0),IF($X35=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X35=3,1,IF($X35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AO$7+$J35-1),$J35))","v":""},"",{"$f":"IF(L35=\"\", \"\", IF($X35=0,$V35,IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$T$7+$X35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35)))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$CE$7+$K35-1)*$F35)","v":""},"","","","","","","","","","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,IF($AK35=0,$W35,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1)*$F35)))","v":""},"",{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$V$7)*$F35)","v":""}]
[0.52438418738602988,0.64893785436665585,{"$f":"IF(Inventory!AH35=Inventory!$C$1032,0.5,1)*B36","v":0.64893785436665585},{"$f":"Inventory!C35","v":0},{"$f":"Inventory!E35","v":0},{"$f":"Inventory!W35","v":""},{"$f":"'Year 05'!AM36","v":""},{"$f":"IF($J36='Year 05'!$J36,'Year 05'!H36,$J36)","v":""},{"$f":"IF($J36='Year 05'!$J36,'Year 05'!I36,$J36)","v":""},{"$f":"'Year 05'!AN36","v":""},"",{"$f":"IF(E36 = 0, \"\", MATCH($E36,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!BA$7+$J36-1))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$W$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AB$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,1,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0)*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},"","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$B$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$F$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$O$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$BF$7+$K36-1))","v":""},{"$f":"IF(L36=\"\", \"\", VLOOKUP(X36,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,P36,IF($X36=1,IF(Z$9=$G36,(1-$M36),0),IF($X36=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,Q36,IF($X36=1,IF(AA$9=$G36,(1-$M36),0),IF($X36=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,R36,IF($X36=1,IF(AB$9=$G36,(1-$M36),0),IF($X36=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,S36,IF($X36=1,IF(AC$9=$G36,(1-$M36),0),IF($X36=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X36=3,1,IF($X36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AO$7+$J36-1),$J36))","v":""},"",{"$f":"IF(L36=\"\", \"\", IF($X36=0,$V36,IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$T$7+$X36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36)))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$CE$7+$K36-1)*$F36)","v":""},"","","","","","","","","","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,IF($AK36=0,$W36,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1)*$F36)))","v":""},"",{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$V$7)*$F36)","v":""}]
[0.21429890425940312,0.73560806859183236,{"$f":"IF(Inventory!AH36=Inventory!$C$1032,0.5,1)*B37","v":0.73560806859183236},{"$f":"Inventory!C36","v":0},{"$f":"Inventory!E36","v":0},{"$f":"Inventory!W36","v":""},{"$f":"'Year 05'!AM37","v":""},{"$f":"IF($J37='Year 05'!$J37,'Year 05'!H37,$J37)","v":""},{"$f":"IF($J37='Year 05'!$J37,'Year 05'!I37,$J37)","v":""},{"$f":"'Year 05'!AN37","v":""},"",{"$f":"IF(E37 = 0, \"\", MATCH($E37,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!BA$7+$J37-1))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$W$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AB$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,1,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0)*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},"","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$B$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$F$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$O$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$BF$7+$K37-1))","v":""},{"$f":"IF(L37=\"\", \"\", VLOOKUP(X37,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,P37,IF($X37=1,IF(Z$9=$G37,(1-$M37),0),IF($X37=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,Q37,IF($X37=1,IF(AA$9=$G37,(1-$M37),0),IF($X37=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,R37,IF($X37=1,IF(AB$9=$G37,(1-$M37),0),IF($X37=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,S37,IF($X37=1,IF(AC$9=$G37,(1-$M37),0),IF($X37=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X37=3,1,IF($X37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AO$7+$J37-1),$J37))","v":""},"",{"$f":"IF(L37=\"\", \"\", IF($X37=0,$V37,IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$T$7+$X37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37)))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$CE$7+$K37-1)*$F37)","v":""},"","","","","","","","","","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,IF($AK37=0,$W37,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1)*$F37)))","v":""},"",{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$V$7)*$F37)","v":""}]
[0.24430795044496112,0.13190888671938394,{"$f":"IF(Inventory!AH37=Inventory!$C$1032,0.5,1)*B38","v":0.13190888671938394},{"$f":"Inventory!C37","v":0},{"$f":"Inventory!E37","v":0},{"$f":"Inventory!W37","v":""},{"$f":"'Year 05'!AM38","v":""},{"$f":"IF($J38='Year 05'!$J38,'Year 05'!H38,$J38)","v":""},{"$f":"IF($J38='Year 05'!$J38,'Year 05'!I38,$J38)","v":""},{"$f":"'Year 05'!AN38","v":""},"",{"$f":"IF(E38 = 0, \"\", MATCH($E38,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!BA$7+$J38-1))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$W$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AB$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,1,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0)*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},"","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$B$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$F$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$O$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$BF$7+$K38-1))","v":""},{"$f":"IF(L38=\"\", \"\", VLOOKUP(X38,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,P38,IF($X38=1,IF(Z$9=$G38,(1-$M38),0),IF($X38=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,Q38,IF($X38=1,IF(AA$9=$G38,(1-$M38),0),IF($X38=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,R38,IF($X38=1,IF(AB$9=$G38,(1-$M38),0),IF($X38=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,S38,IF($X38=1,IF(AC$9=$G38,(1-$M38),0),IF($X38=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X38=3,1,IF($X38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AO$7+$J38-1),$J38))","v":""},"",{"$f":"IF(L38=\"\", \"\", IF($X38=0,$V38,IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$T$7+$X38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38)))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$CE$7+$K38-1)*$F38)","v":""},"","","","","","","","","","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,IF($AK38=0,$W38,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1)*$F38)))","v":""},"",{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$V$7)*$F38)","v":""}]
[0.79001125779643544,0.51671969899270764,{"$f":"IF(Inventory!AH38=Inventory!$C$1032,0.5,1)*B39","v":0.51671969899270764},{"$f":"Inventory!C38","v":0},{"$f":"Inventory!E38","v":0},{"$f":"Inventory!W38","v":""},{"$f":"'Year 05'!AM39","v":""},{"$f":"IF($J39='Year 05'!$J39,'Year 05'!H39,$J39)","v":""},{"$f":"IF($J39='Year 05'!$J39,'Year 05'!I39,$J39)","v":""},{"$f":"'Year 05'!AN39","v":""},"",{"$f":"IF(E39 = 0, \"\", MATCH($E39,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!BA$7+$J39-1))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$W$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AB$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,1,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0)*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},"","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$B$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$F$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$O$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$BF$7+$K39-1))","v":""},{"$f":"IF(L39=\"\", \"\", VLOOKUP(X39,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,P39,IF($X39=1,IF(Z$9=$G39,(1-$M39),0),IF($X39=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,Q39,IF($X39=1,IF(AA$9=$G39,(1-$M39),0),IF($X39=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,R39,IF($X39=1,IF(AB$9=$G39,(1-$M39),0),IF($X39=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,S39,IF($X39=1,IF(AC$9=$G39,(1-$M39),0),IF($X39=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X39=3,1,IF($X39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AO$7+$J39-1),$J39))","v":""},"",{"$f":"IF(L39=\"\", \"\", IF($X39=0,$V39,IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$T$7+$X39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39)))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$CE$7+$K39-1)*$F39)","v":""},"","","","","","","","","","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,IF($AK39=0,$W39,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1)*$F39)))","v":""},"",{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$V$7)*$F39)","v":""}]
[0.39041683726162435,0.24410572632057659,{"$f":"IF(Inventory!AH39=Inventory!$C$1032,0.5,1)*B40","v":0.24410572632057659},{"$f":"Inventory!C39","v":0},{"$f":"Inventory!E39","v":0},{"$f":"Inventory!W39","v":""},{"$f":"'Year 05'!AM40","v":""},{"$f":"IF($J40='Year 05'!$J40,'Year 05'!H40,$J40)","v":""},{"$f":"IF($J40='Year 05'!$J40,'Year 05'!I40,$J40)","v":""},{"$f":"'Year 05'!AN40","v":""},"",{"$f":"IF(E40 = 0, \"\", MATCH($E40,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!BA$7+$J40-1))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$W$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AB$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,1,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0)*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},"","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$B$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$F$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$O$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$BF$7+$K40-1))","v":""},{"$f":"IF(L40=\"\", \"\", VLOOKUP(X40,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,P40,IF($X40=1,IF(Z$9=$G40,(1-$M40),0),IF($X40=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,Q40,IF($X40=1,IF(AA$9=$G40,(1-$M40),0),IF($X40=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,R40,IF($X40=1,IF(AB$9=$G40,(1-$M40),0),IF($X40=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,S40,IF($X40=1,IF(AC$9=$G40,(1-$M40),0),IF($X40=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X40=3,1,IF($X40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AO$7+$J40-1),$J40))","v":""},"",{"$f":"IF(L40=\"\", \"\", IF($X40=0,$V40,IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$T$7+$X40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40)))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$CE$7+$K40-1)*$F40)","v":""},"","","","","","","","","","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,IF($AK40=0,$W40,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1)*$F40)))","v":""},"",{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$V$7)*$F40)","v":""}]
[0.90882794743708317,7.4395003033167151E-2,{"$f":"IF(Inventory!AH40=Inventory!$C$1032,0.5,1)*B41","v":7.4395003033167151E-2},{"$f":"Inventory!C40","v":0},{"$f":"Inventory!E40","v":0},{"$f":"Inventory!W40","v":""},{"$f":"'Year 05'!AM41","v":""},{"$f":"IF($J41='Year 05'!$J41,'Year 05'!H41,$J41)","v":""},{"$f":"IF($J41='Year 05'!$J41,'Year 05'!I41,$J41)","v":""},{"$f":"'Year 05'!AN41","v":""},"",{"$f":"IF(E41 = 0, \"\", MATCH($E41,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!BA$7+$J41-1))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$W$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AB$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,1,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0)*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},"","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$B$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$F$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$O$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$BF$7+$K41-1))","v":""},{"$f":"IF(L41=\"\", \"\", VLOOKUP(X41,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,P41,IF($X41=1,IF(Z$9=$G41,(1-$M41),0),IF($X41=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,Q41,IF($X41=1,IF(AA$9=$G41,(1-$M41),0),IF($X41=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,R41,IF($X41=1,IF(AB$9=$G41,(1-$M41),0),IF($X41=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,S41,IF($X41=1,IF(AC$9=$G41,(1-$M41),0),IF($X41=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X41=3,1,IF($X41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AO$7+$J41-1),$J41))","v":""},"",{"$f":"IF(L41=\"\", \"\", IF($X41=0,$V41,IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$T$7+$X41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41)))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$CE$7+$K41-1)*$F41)","v":""},"","","","","","","","","","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,IF($AK41=0,$W41,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1)*$F41)))","v":""},"",{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$V$7)*$F41)","v":""}]
[0.44442899671850167,6.247679050643129E-2,{"$f":"IF(Inventory!AH41=Inventory!$C$1032,0.5,1)*B42","v":6.247679050643129E-2},{"$f":"Inventory!C41","v":0},{"$f":"Inventory!E41","v":0},{"$f":"Inventory!W41","v":""},{"$f":"'Year 05'!AM42","v":""},{"$f":"IF($J42='Year 05'!$J42,'Year 05'!H42,$J42)","v":""},{"$f":"IF($J42='Year 05'!$J42,'Year 05'!I42,$J42)","v":""},{"$f":"'Year 05'!AN42","v":""},"",{"$f":"IF(E42 = 0, \"\", MATCH($E42,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!BA$7+$J42-1))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$W$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AB$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,1,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0)*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},"","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$B$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$F$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$O$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$BF$7+$K42-1))","v":""},{"$f":"IF(L42=\"\", \"\", VLOOKUP(X42,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,P42,IF($X42=1,IF(Z$9=$G42,(1-$M42),0),IF($X42=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,Q42,IF($X42=1,IF(AA$9=$G42,(1-$M42),0),IF($X42=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,R42,IF($X42=1,IF(AB$9=$G42,(1-$M42),0),IF($X42=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,S42,IF($X42=1,IF(AC$9=$G42,(1-$M42),0),IF($X42=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X42=3,1,IF($X42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AO$7+$J42-1),$J42))","v":""},"",{"$f":"IF(L42=\"\", \"\", IF($X42=0,$V42,IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$T$7+$X42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42)))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$CE$7+$K42-1)*$F42)","v":""},"","","","","","","","","","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,IF($AK42=0,$W42,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1)*$F42)))","v":""},"",{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$V$7)*$F42)","v":""}]
[0.60177935971652974,0.89747574977193811,{"$f":"IF(Inventory!AH42=Inventory!$C$1032,0.5,1)*B43","v":0.89747574977193811},{"$f":"Inventory!C42","v":0},{"$f":"Inventory!E42","v":0},{"$f":"Inventory!W42","v":""},{"$f":"'Year 05'!AM43","v":""},{"$f":"IF($J43='Year 05'!$J43,'Year 05'!H43,$J43)","v":""},{"$f":"IF($J43='Year 05'!$J43,'Year 05'!I43,$J43)","v":""},{"$f":"'Year 05'!AN43","v":""},"",{"$f":"IF(E43 = 0, \"\", MATCH($E43,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!BA$7+$J43-1))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$W$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AB$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,1,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0)*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},"","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$B$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$F$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$O$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$BF$7+$K43-1))","v":""},{"$f":"IF(L43=\"\", \"\", VLOOKUP(X43,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,P43,IF($X43=1,IF(Z$9=$G43,(1-$M43),0),IF($X43=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,Q43,IF($X43=1,IF(AA$9=$G43,(1-$M43),0),IF($X43=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,R43,IF($X43=1,IF(AB$9=$G43,(1-$M43),0),IF($X43=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,S43,IF($X43=1,IF(AC$9=$G43,(1-$M43),0),IF($X43=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X43=3,1,IF($X43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AO$7+$J43-1),$J43))","v":""},"",{"$f":"IF(L43=\"\", \"\", IF($X43=0,$V43,IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$T$7+$X43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43)))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$CE$7+$K43-1)*$F43)","v":""},"","","","","","","","","","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,IF($AK43=0,$W43,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1)*$F43)))","v":""},"",{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$V$7)*$F43)","v":""}]
[0.84630394177410262,0.11643817396772338,{"$f":"IF(Inventory!AH43=Inventory!$C$1032,0.5,1)*B44","v":0.11643817396772338},{"$f":"Inventory!C43","v":0},{"$f":"Inventory!E43","v":0},{"$f":"Inventory!W43","v":""},{"$f":"'Year 05'!AM44","v":""},{"$f":"IF($J44='Year 05'!$J44,'Year 05'!H44,$J44)","v":""},{"$f":"IF($J44='Year 05'!$J44,'Year 05'!I44,$J44)","v":""},{"$f":"'Year 05'!AN44","v":""},"",{"$f":"IF(E44 = 0, \"\", MATCH($E44,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!BA$7+$J44-1))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$W$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AB$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,1,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0)*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},"","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$B$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$F$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$O$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$BF$7+$K44-1))","v":""},{"$f":"IF(L44=\"\", \"\", VLOOKUP(X44,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,P44,IF($X44=1,IF(Z$9=$G44,(1-$M44),0),IF($X44=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,Q44,IF($X44=1,IF(AA$9=$G44,(1-$M44),0),IF($X44=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,R44,IF($X44=1,IF(AB$9=$G44,(1-$M44),0),IF($X44=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,S44,IF($X44=1,IF(AC$9=$G44,(1-$M44),0),IF($X44=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X44=3,1,IF($X44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AO$7+$J44-1),$J44))","v":""},"",{"$f":"IF(L44=\"\", \"\", IF($X44=0,$V44,IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$T$7+$X44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44)))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$CE$7+$K44-1)*$F44)","v":""},"","","","","","","","","","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,IF($AK44=0,$W44,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1)*$F44)))","v":""},"",{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$V$7)*$F44)","v":""}]
[0.28069737150985552,0.57446073122446528,{"$f":"IF(Inventory!AH44=Inventory!$C$1032,0.5,1)*B45","v":0.57446073122446528},{"$f":"Inventory!C44","v":0},{"$f":"Inventory!E44","v":0},{"$f":"Inventory!W44","v":""},{"$f":"'Year 05'!AM45","v":""},{"$f":"IF($J45='Year 05'!$J45,'Year 05'!H45,$J45)","v":""},{"$f":"IF($J45='Year 05'!$J45,'Year 05'!I45,$J45)","v":""},{"$f":"'Year 05'!AN45","v":""},"",{"$f":"IF(E45 = 0, \"\", MATCH($E45,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!BA$7+$J45-1))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$W$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AB$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,1,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0)*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},"","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$B$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$F$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$O$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$BF$7+$K45-1))","v":""},{"$f":"IF(L45=\"\", \"\", VLOOKUP(X45,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,P45,IF($X45=1,IF(Z$9=$G45,(1-$M45),0),IF($X45=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,Q45,IF($X45=1,IF(AA$9=$G45,(1-$M45),0),IF($X45=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,R45,IF($X45=1,IF(AB$9=$G45,(1-$M45),0),IF($X45=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,S45,IF($X45=1,IF(AC$9=$G45,(1-$M45),0),IF($X45=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X45=3,1,IF($X45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AO$7+$J45-1),$J45))","v":""},"",{"$f":"IF(L45=\"\", \"\", IF($X45=0,$V45,IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$T$7+$X45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45)))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$CE$7+$K45-1)*$F45)","v":""},"","","","","","","","","","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,IF($AK45=0,$W45,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1)*$F45)))","v":""},"",{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$V$7)*$F45)","v":""}]
[0.58984522786420746,0.39129721047881083,{"$f":"IF(Inventory!AH45=Inventory!$C$1032,0.5,1)*B46","v":0.39129721047881083},{"$f":"Inventory!C45","v":0},{"$f":"Inventory!E45","v":0},{"$f":"Inventory!W45","v":""},{"$f":"'Year 05'!AM46","v":""},{"$f":"IF($J46='Year 05'!$J46,'Year 05'!H46,$J46)","v":""},{"$f":"IF($J46='Year 05'!$J46,'Year 05'!I46,$J46)","v":""},{"$f":"'Year 05'!AN46","v":""},"",{"$f":"IF(E46 = 0, \"\", MATCH($E46,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!BA$7+$J46-1))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$W$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AB$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,1,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0)*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},"","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$B$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$F$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$O$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$BF$7+$K46-1))","v":""},{"$f":"IF(L46=\"\", \"\", VLOOKUP(X46,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,P46,IF($X46=1,IF(Z$9=$G46,(1-$M46),0),IF($X46=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,Q46,IF($X46=1,IF(AA$9=$G46,(1-$M46),0),IF($X46=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,R46,IF($X46=1,IF(AB$9=$G46,(1-$M46),0),IF($X46=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,S46,IF($X46=1,IF(AC$9=$G46,(1-$M46),0),IF($X46=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X46=3,1,IF($X46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AO$7+$J46-1),$J46))","v":""},"",{"$f":"IF(L46=\"\", \"\", IF($X46=0,$V46,IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$T$7+$X46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46)))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$CE$7+$K46-1)*$F46)","v":""},"","","","","","","","","","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,IF($AK46=0,$W46,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1)*$F46)))","v":""},"",{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$V$7)*$F46)","v":""}]
[0.44299034946719651,0.21268952760775095,{"$f":"IF(Inventory!AH46=Inventory!$C$1032,0.5,1)*B47","v":0.21268952760775095},{"$f":"Inventory!C46","v":0},{"$f":"Inventory!E46","v":0},{"$f":"Inventory!W46","v":""},{"$f":"'Year 05'!AM47","v":""},{"$f":"IF($J47='Year 05'!$J47,'Year 05'!H47,$J47)","v":""},{"$f":"IF($J47='Year 05'!$J47,'Year 05'!I47,$J47)","v":""},{"$f":"'Year 05'!AN47","v":""},"",{"$f":"IF(E47 = 0, \"\", MATCH($E47,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!BA$7+$J47-1))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$W$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AB$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,1,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0)*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},"","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$B$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$F$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$O$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$BF$7+$K47-1))","v":""},{"$f":"IF(L47=\"\", \"\", VLOOKUP(X47,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,P47,IF($X47=1,IF(Z$9=$G47,(1-$M47),0),IF($X47=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,Q47,IF($X47=1,IF(AA$9=$G47,(1-$M47),0),IF($X47=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,R47,IF($X47=1,IF(AB$9=$G47,(1-$M47),0),IF($X47=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,S47,IF($X47=1,IF(AC$9=$G47,(1-$M47),0),IF($X47=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X47=3,1,IF($X47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AO$7+$J47-1),$J47))","v":""},"",{"$f":"IF(L47=\"\", \"\", IF($X47=0,$V47,IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$T$7+$X47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47)))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$CE$7+$K47-1)*$F47)","v":""},"","","","","","","","","","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,IF($AK47=0,$W47,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1)*$F47)))","v":""},"",{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$V$7)*$F47)","v":""}]
[0.67731075738761048,0.23132811419701715,{"$f":"IF(Inventory!AH47=Inventory!$C$1032,0.5,1)*B48","v":0.23132811419701715},{"$f":"Inventory!C47","v":0},{"$f":"Inventory!E47","v":0},{"$f":"Inventory!W47","v":""},{"$f":"'Year 05'!AM48","v":""},{"$f":"IF($J48='Year 05'!$J48,'Year 05'!H48,$J48)","v":""},{"$f":"IF($J48='Year 05'!$J48,'Year 05'!I48,$J48)","v":""},{"$f":"'Year 05'!AN48","v":""},"",{"$f":"IF(E48 = 0, \"\", MATCH($E48,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!BA$7+$J48-1))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$W$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AB$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,1,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0)*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},"","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$B$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$F$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$O$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$BF$7+$K48-1))","v":""},{"$f":"IF(L48=\"\", \"\", VLOOKUP(X48,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,P48,IF($X48=1,IF(Z$9=$G48,(1-$M48),0),IF($X48=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,Q48,IF($X48=1,IF(AA$9=$G48,(1-$M48),0),IF($X48=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,R48,IF($X48=1,IF(AB$9=$G48,(1-$M48),0),IF($X48=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,S48,IF($X48=1,IF(AC$9=$G48,(1-$M48),0),IF($X48=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X48=3,1,IF($X48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AO$7+$J48-1),$J48))","v":""},"",{"$f":"IF(L48=\"\", \"\", IF($X48=0,$V48,IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$T$7+$X48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48)))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$CE$7+$K48-1)*$F48)","v":""},"","","","","","","","","","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,IF($AK48=0,$W48,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1)*$F48)))","v":""},"",{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$V$7)*$F48)","v":""}]
[3.457515042692727E-2,0.90740264309018592,{"$f":"IF(Inventory!AH48=Inventory!$C$1032,0.5,1)*B49","v":0.90740264309018592},{"$f":"Inventory!C48","v":0},{"$f":"Inventory!E48","v":0},{"$f":"Inventory!W48","v":""},{"$f":"'Year 05'!AM49","v":""},{"$f":"IF($J49='Year 05'!$J49,'Year 05'!H49,$J49)","v":""},{"$f":"IF($J49='Year 05'!$J49,'Year 05'!I49,$J49)","v":""},{"$f":"'Year 05'!AN49","v":""},"",{"$f":"IF(E49 = 0, \"\", MATCH($E49,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!BA$7+$J49-1))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$W$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AB$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,1,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0)*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},"","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$B$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$F$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$O$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$BF$7+$K49-1))","v":""},{"$f":"IF(L49=\"\", \"\", VLOOKUP(X49,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,P49,IF($X49=1,IF(Z$9=$G49,(1-$M49),0),IF($X49=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,Q49,IF($X49=1,IF(AA$9=$G49,(1-$M49),0),IF($X49=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,R49,IF($X49=1,IF(AB$9=$G49,(1-$M49),0),IF($X49=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,S49,IF($X49=1,IF(AC$9=$G49,(1-$M49),0),IF($X49=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X49=3,1,IF($X49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AO$7+$J49-1),$J49))","v":""},"",{"$f":"IF(L49=\"\", \"\", IF($X49=0,$V49,IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$T$7+$X49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49)))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$CE$7+$K49-1)*$F49)","v":""},"","","","","","","","","","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,IF($AK49=0,$W49,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1)*$F49)))","v":""},"",{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$V$7)*$F49)","v":""}]
[0.79623043738012467,0.73128874097807783,{"$f":"IF(Inventory!AH49=Inventory!$C$1032,0.5,1)*B50","v":0.73128874097807783},{"$f":"Inventory!C49","v":0},{"$f":"Inventory!E49","v":0},{"$f":"Inventory!W49","v":""},{"$f":"'Year 05'!AM50","v":""},{"$f":"IF($J50='Year 05'!$J50,'Year 05'!H50,$J50)","v":""},{"$f":"IF($J50='Year 05'!$J50,'Year 05'!I50,$J50)","v":""},{"$f":"'Year 05'!AN50","v":""},"",{"$f":"IF(E50 = 0, \"\", MATCH($E50,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!BA$7+$J50-1))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$W$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AB$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,1,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0)*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},"","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$B$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$F$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$O$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$BF$7+$K50-1))","v":""},{"$f":"IF(L50=\"\", \"\", VLOOKUP(X50,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,P50,IF($X50=1,IF(Z$9=$G50,(1-$M50),0),IF($X50=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,Q50,IF($X50=1,IF(AA$9=$G50,(1-$M50),0),IF($X50=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,R50,IF($X50=1,IF(AB$9=$G50,(1-$M50),0),IF($X50=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,S50,IF($X50=1,IF(AC$9=$G50,(1-$M50),0),IF($X50=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X50=3,1,IF($X50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AO$7+$J50-1),$J50))","v":""},"",{"$f":"IF(L50=\"\", \"\", IF($X50=0,$V50,IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$T$7+$X50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50)))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$CE$7+$K50-1)*$F50)","v":""},"","","","","","","","","","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,IF($AK50=0,$W50,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1)*$F50)))","v":""},"",{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$V$7)*$F50)","v":""}]
[4.9318443668422418E-4,3.1152759697464338E-2,{"$f":"IF(Inventory!AH50=Inventory!$C$1032,0.5,1)*B51","v":3.1152759697464338E-2},{"$f":"Inventory!C50","v":0},{"$f":"Inventory!E50","v":0},{"$f":"Inventory!W50","v":""},{"$f":"'Year 05'!AM51","v":""},{"$f":"IF($J51='Year 05'!$J51,'Year 05'!H51,$J51)","v":""},{"$f":"IF($J51='Year 05'!$J51,'Year 05'!I51,$J51)","v":""},{"$f":"'Year 05'!AN51","v":""},"",{"$f":"IF(E51 = 0, \"\", MATCH($E51,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!BA$7+$J51-1))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$W$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AB$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,1,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0)*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},"","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$B$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$F$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$O$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$BF$7+$K51-1))","v":""},{"$f":"IF(L51=\"\", \"\", VLOOKUP(X51,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,P51,IF($X51=1,IF(Z$9=$G51,(1-$M51),0),IF($X51=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,Q51,IF($X51=1,IF(AA$9=$G51,(1-$M51),0),IF($X51=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,R51,IF($X51=1,IF(AB$9=$G51,(1-$M51),0),IF($X51=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,S51,IF($X51=1,IF(AC$9=$G51,(1-$M51),0),IF($X51=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X51=3,1,IF($X51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AO$7+$J51-1),$J51))","v":""},"",{"$f":"IF(L51=\"\", \"\", IF($X51=0,$V51,IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$T$7+$X51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51)))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$CE$7+$K51-1)*$F51)","v":""},"","","","","","","","","","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,IF($AK51=0,$W51,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1)*$F51)))","v":""},"",{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$V$7)*$F51)","v":""}]
[0.78932586063893606,0.88393245737572601,{"$f":"IF(Inventory!AH51=Inventory!$C$1032,0.5,1)*B52","v":0.88393245737572601},{"$f":"Inventory!C51","v":0},{"$f":"Inventory!E51","v":0},{"$f":"Inventory!W51","v":""},{"$f":"'Year 05'!AM52","v":""},{"$f":"IF($J52='Year 05'!$J52,'Year 05'!H52,$J52)","v":""},{"$f":"IF($J52='Year 05'!$J52,'Year 05'!I52,$J52)","v":""},{"$f":"'Year 05'!AN52","v":""},"",{"$f":"IF(E52 = 0, \"\", MATCH($E52,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!BA$7+$J52-1))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$W$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AB$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,1,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0)*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},"","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$B$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$F$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$O$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$BF$7+$K52-1))","v":""},{"$f":"IF(L52=\"\", \"\", VLOOKUP(X52,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,P52,IF($X52=1,IF(Z$9=$G52,(1-$M52),0),IF($X52=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,Q52,IF($X52=1,IF(AA$9=$G52,(1-$M52),0),IF($X52=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,R52,IF($X52=1,IF(AB$9=$G52,(1-$M52),0),IF($X52=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,S52,IF($X52=1,IF(AC$9=$G52,(1-$M52),0),IF($X52=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X52=3,1,IF($X52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AO$7+$J52-1),$J52))","v":""},"",{"$f":"IF(L52=\"\", \"\", IF($X52=0,$V52,IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$T$7+$X52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52)))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$CE$7+$K52-1)*$F52)","v":""},"","","","","","","","","","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,IF($AK52=0,$W52,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1)*$F52)))","v":""},"",{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$V$7)*$F52)","v":""}]
[5.1272475026878594E-2,0.54033072022912643,{"$f":"IF(Inventory!AH52=Inventory!$C$1032,0.5,1)*B53","v":0.54033072022912643},{"$f":"Inventory!C52","v":0},{"$f":"Inventory!E52","v":0},{"$f":"Inventory!W52","v":""},{"$f":"'Year 05'!AM53","v":""},{"$f":"IF($J53='Year 05'!$J53,'Year 05'!H53,$J53)","v":""},{"$f":"IF($J53='Year 05'!$J53,'Year 05'!I53,$J53)","v":""},{"$f":"'Year 05'!AN53","v":""},"",{"$f":"IF(E53 = 0, \"\", MATCH($E53,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!BA$7+$J53-1))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$W$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AB$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,1,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0)*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},"","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$B$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$F$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$O$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$BF$7+$K53-1))","v":""},{"$f":"IF(L53=\"\", \"\", VLOOKUP(X53,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,P53,IF($X53=1,IF(Z$9=$G53,(1-$M53),0),IF($X53=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,Q53,IF($X53=1,IF(AA$9=$G53,(1-$M53),0),IF($X53=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,R53,IF($X53=1,IF(AB$9=$G53,(1-$M53),0),IF($X53=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,S53,IF($X53=1,IF(AC$9=$G53,(1-$M53),0),IF($X53=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X53=3,1,IF($X53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AO$7+$J53-1),$J53))","v":""},"",{"$f":"IF(L53=\"\", \"\", IF($X53=0,$V53,IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$T$7+$X53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53)))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$CE$7+$K53-1)*$F53)","v":""},"","","","","","","","","","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,IF($AK53=0,$W53,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1)*$F53)))","v":""},"",{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$V$7)*$F53)","v":""}]
[0.17138709621975345,0.49533080588017508,{"$f":"IF(Inventory!AH53=Inventory!$C$1032,0.5,1)*B54","v":0.49533080588017508},{"$f":"Inventory!C53","v":0},{"$f":"Inventory!E53","v":0},{"$f":"Inventory!W53","v":""},{"$f":"'Year 05'!AM54","v":""},{"$f":"IF($J54='Year 05'!$J54,'Year 05'!H54,$J54)","v":""},{"$f":"IF($J54='Year 05'!$J54,'Year 05'!I54,$J54)","v":""},{"$f":"'Year 05'!AN54","v":""},"",{"$f":"IF(E54 = 0, \"\", MATCH($E54,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!BA$7+$J54-1))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$W$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AB$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,1,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0)*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},"","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$B$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$F$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$O$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$BF$7+$K54-1))","v":""},{"$f":"IF(L54=\"\", \"\", VLOOKUP(X54,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,P54,IF($X54=1,IF(Z$9=$G54,(1-$M54),0),IF($X54=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,Q54,IF($X54=1,IF(AA$9=$G54,(1-$M54),0),IF($X54=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,R54,IF($X54=1,IF(AB$9=$G54,(1-$M54),0),IF($X54=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,S54,IF($X54=1,IF(AC$9=$G54,(1-$M54),0),IF($X54=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X54=3,1,IF($X54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AO$7+$J54-1),$J54))","v":""},"",{"$f":"IF(L54=\"\", \"\", IF($X54=0,$V54,IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$T$7+$X54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54)))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$CE$7+$K54-1)*$F54)","v":""},"","","","","","","","","","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,IF($AK54=0,$W54,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1)*$F54)))","v":""},"",{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$V$7)*$F54)","v":""}]
[0.3507505734860854,0.45256017684070993,{"$f":"IF(Inventory!AH54=Inventory!$C$1032,0.5,1)*B55","v":0.45256017684070993},{"$f":"Inventory!C54","v":0},{"$f":"Inventory!E54","v":0},{"$f":"Inventory!W54","v":""},{"$f":"'Year 05'!AM55","v":""},{"$f":"IF($J55='Year 05'!$J55,'Year 05'!H55,$J55)","v":""},{"$f":"IF($J55='Year 05'!$J55,'Year 05'!I55,$J55)","v":""},{"$f":"'Year 05'!AN55","v":""},"",{"$f":"IF(E55 = 0, \"\", MATCH($E55,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!BA$7+$J55-1))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$W$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AB$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,1,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0)*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},"","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$B$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$F$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$O$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$BF$7+$K55-1))","v":""},{"$f":"IF(L55=\"\", \"\", VLOOKUP(X55,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,P55,IF($X55=1,IF(Z$9=$G55,(1-$M55),0),IF($X55=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,Q55,IF($X55=1,IF(AA$9=$G55,(1-$M55),0),IF($X55=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,R55,IF($X55=1,IF(AB$9=$G55,(1-$M55),0),IF($X55=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,S55,IF($X55=1,IF(AC$9=$G55,(1-$M55),0),IF($X55=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X55=3,1,IF($X55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AO$7+$J55-1),$J55))","v":""},"",{"$f":"IF(L55=\"\", \"\", IF($X55=0,$V55,IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$T$7+$X55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55)))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$CE$7+$K55-1)*$F55)","v":""},"","","","","","","","","","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,IF($AK55=0,$W55,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1)*$F55)))","v":""},"",{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$V$7)*$F55)","v":""}]
[0.98537397010125505,3.1963789300494372E-2,{"$f":"IF(Inventory!AH55=Inventory!$C$1032,0.5,1)*B56","v":3.1963789300494372E-2},{"$f":"Inventory!C55","v":0},{"$f":"Inventory!E55","v":0},{"$f":"Inventory!W55","v":""},{"$f":"'Year 05'!AM56","v":""},{"$f":"IF($J56='Year 05'!$J56,'Year 05'!H56,$J56)","v":""},{"$f":"IF($J56='Year 05'!$J56,'Year 05'!I56,$J56)","v":""},{"$f":"'Year 05'!AN56","v":""},"",{"$f":"IF(E56 = 0, \"\", MATCH($E56,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!BA$7+$J56-1))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$W$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AB$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,1,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0)*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},"","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$B$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$F$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$O$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$BF$7+$K56-1))","v":""},{"$f":"IF(L56=\"\", \"\", VLOOKUP(X56,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,P56,IF($X56=1,IF(Z$9=$G56,(1-$M56),0),IF($X56=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,Q56,IF($X56=1,IF(AA$9=$G56,(1-$M56),0),IF($X56=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,R56,IF($X56=1,IF(AB$9=$G56,(1-$M56),0),IF($X56=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,S56,IF($X56=1,IF(AC$9=$G56,(1-$M56),0),IF($X56=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X56=3,1,IF($X56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AO$7+$J56-1),$J56))","v":""},"",{"$f":"IF(L56=\"\", \"\", IF($X56=0,$V56,IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$T$7+$X56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56)))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$CE$7+$K56-1)*$F56)","v":""},"","","","","","","","","","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,IF($AK56=0,$W56,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1)*$F56)))","v":""},"",{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$V$7)*$F56)","v":""}]
[0.16069973777736934,0.94692948564496537,{"$f":"IF(Inventory!AH56=Inventory!$C$1032,0.5,1)*B57","v":0.94692948564496537},{"$f":"Inventory!C56","v":0},{"$f":"Inventory!E56","v":0},{"$f":"Inventory!W56","v":""},{"$f":"'Year 05'!AM57","v":""},{"$f":"IF($J57='Year 05'!$J57,'Year 05'!H57,$J57)","v":""},{"$f":"IF($J57='Year 05'!$J57,'Year 05'!I57,$J57)","v":""},{"$f":"'Year 05'!AN57","v":""},"",{"$f":"IF(E57 = 0, \"\", MATCH($E57,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!BA$7+$J57-1))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$W$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AB$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,1,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0)*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},"","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$B$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$F$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$O$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$BF$7+$K57-1))","v":""},{"$f":"IF(L57=\"\", \"\", VLOOKUP(X57,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,P57,IF($X57=1,IF(Z$9=$G57,(1-$M57),0),IF($X57=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,Q57,IF($X57=1,IF(AA$9=$G57,(1-$M57),0),IF($X57=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,R57,IF($X57=1,IF(AB$9=$G57,(1-$M57),0),IF($X57=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,S57,IF($X57=1,IF(AC$9=$G57,(1-$M57),0),IF($X57=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X57=3,1,IF($X57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AO$7+$J57-1),$J57))","v":""},"",{"$f":"IF(L57=\"\", \"\", IF($X57=0,$V57,IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$T$7+$X57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57)))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$CE$7+$K57-1)*$F57)","v":""},"","","","","","","","","","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,IF($AK57=0,$W57,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1)*$F57)))","v":""},"",{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$V$7)*$F57)","v":""}]
[0.27220001916790704,0.95982164824735716,{"$f":"IF(Inventory!AH57=Inventory!$C$1032,0.5,1)*B58","v":0.95982164824735716},{"$f":"Inventory!C57","v":0},{"$f":"Inventory!E57","v":0},{"$f":"Inventory!W57","v":""},{"$f":"'Year 05'!AM58","v":""},{"$f":"IF($J58='Year 05'!$J58,'Year 05'!H58,$J58)","v":""},{"$f":"IF($J58='Year 05'!$J58,'Year 05'!I58,$J58)","v":""},{"$f":"'Year 05'!AN58","v":""},"",{"$f":"IF(E58 = 0, \"\", MATCH($E58,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!BA$7+$J58-1))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$W$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AB$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,1,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0)*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},"","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$B$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$F$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$O$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$BF$7+$K58-1))","v":""},{"$f":"IF(L58=\"\", \"\", VLOOKUP(X58,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,P58,IF($X58=1,IF(Z$9=$G58,(1-$M58),0),IF($X58=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,Q58,IF($X58=1,IF(AA$9=$G58,(1-$M58),0),IF($X58=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,R58,IF($X58=1,IF(AB$9=$G58,(1-$M58),0),IF($X58=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,S58,IF($X58=1,IF(AC$9=$G58,(1-$M58),0),IF($X58=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X58=3,1,IF($X58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AO$7+$J58-1),$J58))","v":""},"",{"$f":"IF(L58=\"\", \"\", IF($X58=0,$V58,IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$T$7+$X58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58)))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$CE$7+$K58-1)*$F58)","v":""},"","","","","","","","","","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,IF($AK58=0,$W58,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1)*$F58)))","v":""},"",{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$V$7)*$F58)","v":""}]
[0.7221877215560496,0.19577872720294931,{"$f":"IF(Inventory!AH58=Inventory!$C$1032,0.5,1)*B59","v":0.19577872720294931},{"$f":"Inventory!C58","v":0},{"$f":"Inventory!E58","v":0},{"$f":"Inventory!W58","v":""},{"$f":"'Year 05'!AM59","v":""},{"$f":"IF($J59='Year 05'!$J59,'Year 05'!H59,$J59)","v":""},{"$f":"IF($J59='Year 05'!$J59,'Year 05'!I59,$J59)","v":""},{"$f":"'Year 05'!AN59","v":""},"",{"$f":"IF(E59 = 0, \"\", MATCH($E59,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!BA$7+$J59-1))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$W$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AB$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,1,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0)*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},"","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$B$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$F$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$O$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$BF$7+$K59-1))","v":""},{"$f":"IF(L59=\"\", \"\", VLOOKUP(X59,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,P59,IF($X59=1,IF(Z$9=$G59,(1-$M59),0),IF($X59=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,Q59,IF($X59=1,IF(AA$9=$G59,(1-$M59),0),IF($X59=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,R59,IF($X59=1,IF(AB$9=$G59,(1-$M59),0),IF($X59=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,S59,IF($X59=1,IF(AC$9=$G59,(1-$M59),0),IF($X59=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X59=3,1,IF($X59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AO$7+$J59-1),$J59))","v":""},"",{"$f":"IF(L59=\"\", \"\", IF($X59=0,$V59,IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$T$7+$X59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59)))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$CE$7+$K59-1)*$F59)","v":""},"","","","","","","","","","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,IF($AK59=0,$W59,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1)*$F59)))","v":""},"",{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$V$7)*$F59)","v":""}]
[0.33307360955278265,0.98596538876368112,{"$f":"IF(Inventory!AH59=Inventory!$C$1032,0.5,1)*B60","v":0.98596538876368112},{"$f":"Inventory!C59","v":0},{"$f":"Inventory!E59","v":0},{"$f":"Inventory!W59","v":""},{"$f":"'Year 05'!AM60","v":""},{"$f":"IF($J60='Year 05'!$J60,'Year 05'!H60,$J60)","v":""},{"$f":"IF($J60='Year 05'!$J60,'Year 05'!I60,$J60)","v":""},{"$f":"'Year 05'!AN60","v":""},"",{"$f":"IF(E60 = 0, \"\", MATCH($E60,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!BA$7+$J60-1))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$W$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AB$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,1,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0)*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},"","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$B$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$F$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$O$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$BF$7+$K60-1))","v":""},{"$f":"IF(L60=\"\", \"\", VLOOKUP(X60,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,P60,IF($X60=1,IF(Z$9=$G60,(1-$M60),0),IF($X60=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,Q60,IF($X60=1,IF(AA$9=$G60,(1-$M60),0),IF($X60=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,R60,IF($X60=1,IF(AB$9=$G60,(1-$M60),0),IF($X60=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,S60,IF($X60=1,IF(AC$9=$G60,(1-$M60),0),IF($X60=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X60=3,1,IF($X60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AO$7+$J60-1),$J60))","v":""},"",{"$f":"IF(L60=\"\", \"\", IF($X60=0,$V60,IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$T$7+$X60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60)))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$CE$7+$K60-1)*$F60)","v":""},"","","","","","","","","","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,IF($AK60=0,$W60,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1)*$F60)))","v":""},"",{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$V$7)*$F60)","v":""}]
[0.28065039556587168,0.17685123301194483,{"$f":"IF(Inventory!AH60=Inventory!$C$1032,0.5,1)*B61","v":0.17685123301194483},{"$f":"Inventory!C60","v":0},{"$f":"Inventory!E60","v":0},{"$f":"Inventory!W60","v":""},{"$f":"'Year 05'!AM61","v":""},{"$f":"IF($J61='Year 05'!$J61,'Year 05'!H61,$J61)","v":""},{"$f":"IF($J61='Year 05'!$J61,'Year 05'!I61,$J61)","v":""},{"$f":"'Year 05'!AN61","v":""},"",{"$f":"IF(E61 = 0, \"\", MATCH($E61,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!BA$7+$J61-1))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$W$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AB$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,1,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0)*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},"","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$B$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$F$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$O$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$BF$7+$K61-1))","v":""},{"$f":"IF(L61=\"\", \"\", VLOOKUP(X61,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,P61,IF($X61=1,IF(Z$9=$G61,(1-$M61),0),IF($X61=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,Q61,IF($X61=1,IF(AA$9=$G61,(1-$M61),0),IF($X61=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,R61,IF($X61=1,IF(AB$9=$G61,(1-$M61),0),IF($X61=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,S61,IF($X61=1,IF(AC$9=$G61,(1-$M61),0),IF($X61=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X61=3,1,IF($X61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AO$7+$J61-1),$J61))","v":""},"",{"$f":"IF(L61=\"\", \"\", IF($X61=0,$V61,IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$T$7+$X61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61)))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$CE$7+$K61-1)*$F61)","v":""},"","","","","","","","","","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,IF($AK61=0,$W61,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1)*$F61)))","v":""},"",{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$V$7)*$F61)","v":""}]
[0.83690084494546313,0.45005154212783338,{"$f":"IF(Inventory!AH61=Inventory!$C$1032,0.5,1)*B62","v":0.45005154212783338},{"$f":"Inventory!C61","v":0},{"$f":"Inventory!E61","v":0},{"$f":"Inventory!W61","v":""},{"$f":"'Year 05'!AM62","v":""},{"$f":"IF($J62='Year 05'!$J62,'Year 05'!H62,$J62)","v":""},{"$f":"IF($J62='Year 05'!$J62,'Year 05'!I62,$J62)","v":""},{"$f":"'Year 05'!AN62","v":""},"",{"$f":"IF(E62 = 0, \"\", MATCH($E62,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!BA$7+$J62-1))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$W$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AB$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,1,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0)*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},"","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$B$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$F$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$O$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$BF$7+$K62-1))","v":""},{"$f":"IF(L62=\"\", \"\", VLOOKUP(X62,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,P62,IF($X62=1,IF(Z$9=$G62,(1-$M62),0),IF($X62=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,Q62,IF($X62=1,IF(AA$9=$G62,(1-$M62),0),IF($X62=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,R62,IF($X62=1,IF(AB$9=$G62,(1-$M62),0),IF($X62=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,S62,IF($X62=1,IF(AC$9=$G62,(1-$M62),0),IF($X62=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X62=3,1,IF($X62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AO$7+$J62-1),$J62))","v":""},"",{"$f":"IF(L62=\"\", \"\", IF($X62=0,$V62,IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$T$7+$X62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62)))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$CE$7+$K62-1)*$F62)","v":""},"","","","","","","","","","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,IF($AK62=0,$W62,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1)*$F62)))","v":""},"",{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$V$7)*$F62)","v":""}]
[0.1185585583143155,0.55501100644622614,{"$f":"IF(Inventory!AH62=Inventory!$C$1032,0.5,1)*B63","v":0.55501100644622614},{"$f":"Inventory!C62","v":0},{"$f":"Inventory!E62","v":0},{"$f":"Inventory!W62","v":""},{"$f":"'Year 05'!AM63","v":""},{"$f":"IF($J63='Year 05'!$J63,'Year 05'!H63,$J63)","v":""},{"$f":"IF($J63='Year 05'!$J63,'Year 05'!I63,$J63)","v":""},{"$f":"'Year 05'!AN63","v":""},"",{"$f":"IF(E63 = 0, \"\", MATCH($E63,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!BA$7+$J63-1))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$W$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AB$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,1,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0)*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},"","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$B$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$F$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$O$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$BF$7+$K63-1))","v":""},{"$f":"IF(L63=\"\", \"\", VLOOKUP(X63,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,P63,IF($X63=1,IF(Z$9=$G63,(1-$M63),0),IF($X63=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,Q63,IF($X63=1,IF(AA$9=$G63,(1-$M63),0),IF($X63=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,R63,IF($X63=1,IF(AB$9=$G63,(1-$M63),0),IF($X63=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,S63,IF($X63=1,IF(AC$9=$G63,(1-$M63),0),IF($X63=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X63=3,1,IF($X63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AO$7+$J63-1),$J63))","v":""},"",{"$f":"IF(L63=\"\", \"\", IF($X63=0,$V63,IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$T$7+$X63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63)))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$CE$7+$K63-1)*$F63)","v":""},"","","","","","","","","","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,IF($AK63=0,$W63,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1)*$F63)))","v":""},"",{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$V$7)*$F63)","v":""}]
[0.58676293037581795,0.64009349227741386,{"$f":"IF(Inventory!AH63=Inventory!$C$1032,0.5,1)*B64","v":0.64009349227741386},{"$f":"Inventory!C63","v":0},{"$f":"Inventory!E63","v":0},{"$f":"Inventory!W63","v":""},{"$f":"'Year 05'!AM64","v":""},{"$f":"IF($J64='Year 05'!$J64,'Year 05'!H64,$J64)","v":""},{"$f":"IF($J64='Year 05'!$J64,'Year 05'!I64,$J64)","v":""},{"$f":"'Year 05'!AN64","v":""},"",{"$f":"IF(E64 = 0, \"\", MATCH($E64,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!BA$7+$J64-1))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$W$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AB$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,1,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0)*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},"","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$B$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$F$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$O$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$BF$7+$K64-1))","v":""},{"$f":"IF(L64=\"\", \"\", VLOOKUP(X64,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,P64,IF($X64=1,IF(Z$9=$G64,(1-$M64),0),IF($X64=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,Q64,IF($X64=1,IF(AA$9=$G64,(1-$M64),0),IF($X64=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,R64,IF($X64=1,IF(AB$9=$G64,(1-$M64),0),IF($X64=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,S64,IF($X64=1,IF(AC$9=$G64,(1-$M64),0),IF($X64=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X64=3,1,IF($X64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AO$7+$J64-1),$J64))","v":""},"",{"$f":"IF(L64=\"\", \"\", IF($X64=0,$V64,IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$T$7+$X64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64)))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$CE$7+$K64-1)*$F64)","v":""},"","","","","","","","","","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,IF($AK64=0,$W64,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1)*$F64)))","v":""},"",{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$V$7)*$F64)","v":""}]
[0.97695923973415488,0.95945831903520495,{"$f":"IF(Inventory!AH64=Inventory!$C$1032,0.5,1)*B65","v":0.95945831903520495},{"$f":"Inventory!C64","v":0},{"$f":"Inventory!E64","v":0},{"$f":"Inventory!W64","v":""},{"$f":"'Year 05'!AM65","v":""},{"$f":"IF($J65='Year 05'!$J65,'Year 05'!H65,$J65)","v":""},{"$f":"IF($J65='Year 05'!$J65,'Year 05'!I65,$J65)","v":""},{"$f":"'Year 05'!AN65","v":""},"",{"$f":"IF(E65 = 0, \"\", MATCH($E65,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!BA$7+$J65-1))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$W$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AB$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,1,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0)*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},"","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$B$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$F$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$O$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$BF$7+$K65-1))","v":""},{"$f":"IF(L65=\"\", \"\", VLOOKUP(X65,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,P65,IF($X65=1,IF(Z$9=$G65,(1-$M65),0),IF($X65=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,Q65,IF($X65=1,IF(AA$9=$G65,(1-$M65),0),IF($X65=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,R65,IF($X65=1,IF(AB$9=$G65,(1-$M65),0),IF($X65=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,S65,IF($X65=1,IF(AC$9=$G65,(1-$M65),0),IF($X65=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X65=3,1,IF($X65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AO$7+$J65-1),$J65))","v":""},"",{"$f":"IF(L65=\"\", \"\", IF($X65=0,$V65,IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$T$7+$X65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65)))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$CE$7+$K65-1)*$F65)","v":""},"","","","","","","","","","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,IF($AK65=0,$W65,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1)*$F65)))","v":""},"",{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$V$7)*$F65)","v":""}]
[9.2383899811004921E-3,0.42418484724258165,{"$f":"IF(Inventory!AH65=Inventory!$C$1032,0.5,1)*B66","v":0.42418484724258165},{"$f":"Inventory!C65","v":0},{"$f":"Inventory!E65","v":0},{"$f":"Inventory!W65","v":""},{"$f":"'Year 05'!AM66","v":""},{"$f":"IF($J66='Year 05'!$J66,'Year 05'!H66,$J66)","v":""},{"$f":"IF($J66='Year 05'!$J66,'Year 05'!I66,$J66)","v":""},{"$f":"'Year 05'!AN66","v":""},"",{"$f":"IF(E66 = 0, \"\", MATCH($E66,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!BA$7+$J66-1))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$W$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AB$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,1,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0)*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},"","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$B$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$F$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$O$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$BF$7+$K66-1))","v":""},{"$f":"IF(L66=\"\", \"\", VLOOKUP(X66,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,P66,IF($X66=1,IF(Z$9=$G66,(1-$M66),0),IF($X66=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,Q66,IF($X66=1,IF(AA$9=$G66,(1-$M66),0),IF($X66=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,R66,IF($X66=1,IF(AB$9=$G66,(1-$M66),0),IF($X66=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,S66,IF($X66=1,IF(AC$9=$G66,(1-$M66),0),IF($X66=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X66=3,1,IF($X66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AO$7+$J66-1),$J66))","v":""},"",{"$f":"IF(L66=\"\", \"\", IF($X66=0,$V66,IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$T$7+$X66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66)))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$CE$7+$K66-1)*$F66)","v":""},"","","","","","","","","","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,IF($AK66=0,$W66,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1)*$F66)))","v":""},"",{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$V$7)*$F66)","v":""}]
[0.49604955006846529,1.8403441461122938E-2,{"$f":"IF(Inventory!AH66=Inventory!$C$1032,0.5,1)*B67","v":1.8403441461122938E-2},{"$f":"Inventory!C66","v":0},{"$f":"Inventory!E66","v":0},{"$f":"Inventory!W66","v":""},{"$f":"'Year 05'!AM67","v":""},{"$f":"IF($J67='Year 05'!$J67,'Year 05'!H67,$J67)","v":""},{"$f":"IF($J67='Year 05'!$J67,'Year 05'!I67,$J67)","v":""},{"$f":"'Year 05'!AN67","v":""},"",{"$f":"IF(E67 = 0, \"\", MATCH($E67,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!BA$7+$J67-1))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$W$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AB$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,1,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0)*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},"","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$B$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$F$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$O$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$BF$7+$K67-1))","v":""},{"$f":"IF(L67=\"\", \"\", VLOOKUP(X67,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,P67,IF($X67=1,IF(Z$9=$G67,(1-$M67),0),IF($X67=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,Q67,IF($X67=1,IF(AA$9=$G67,(1-$M67),0),IF($X67=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,R67,IF($X67=1,IF(AB$9=$G67,(1-$M67),0),IF($X67=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,S67,IF($X67=1,IF(AC$9=$G67,(1-$M67),0),IF($X67=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X67=3,1,IF($X67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AO$7+$J67-1),$J67))","v":""},"",{"$f":"IF(L67=\"\", \"\", IF($X67=0,$V67,IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$T$7+$X67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67)))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$CE$7+$K67-1)*$F67)","v":""},"","","","","","","","","","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,IF($AK67=0,$W67,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1)*$F67)))","v":""},"",{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$V$7)*$F67)","v":""}]
[0.50458596410173306,0.36931418341563438,{"$f":"IF(Inventory!AH67=Inventory!$C$1032,0.5,1)*B68","v":0.36931418341563438},{"$f":"Inventory!C67","v":0},{"$f":"Inventory!E67","v":0},{"$f":"Inventory!W67","v":""},{"$f":"'Year 05'!AM68","v":""},{"$f":"IF($J68='Year 05'!$J68,'Year 05'!H68,$J68)","v":""},{"$f":"IF($J68='Year 05'!$J68,'Year 05'!I68,$J68)","v":""},{"$f":"'Year 05'!AN68","v":""},"",{"$f":"IF(E68 = 0, \"\", MATCH($E68,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!BA$7+$J68-1))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$W$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AB$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,1,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0)*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},"","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$B$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$F$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$O$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$BF$7+$K68-1))","v":""},{"$f":"IF(L68=\"\", \"\", VLOOKUP(X68,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,P68,IF($X68=1,IF(Z$9=$G68,(1-$M68),0),IF($X68=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,Q68,IF($X68=1,IF(AA$9=$G68,(1-$M68),0),IF($X68=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,R68,IF($X68=1,IF(AB$9=$G68,(1-$M68),0),IF($X68=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,S68,IF($X68=1,IF(AC$9=$G68,(1-$M68),0),IF($X68=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X68=3,1,IF($X68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AO$7+$J68-1),$J68))","v":""},"",{"$f":"IF(L68=\"\", \"\", IF($X68=0,$V68,IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$T$7+$X68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68)))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$CE$7+$K68-1)*$F68)","v":""},"","","","","","","","","","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,IF($AK68=0,$W68,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1)*$F68)))","v":""},"",{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$V$7)*$F68)","v":""}]
[0.12220383195856366,0.92807781253516963,{"$f":"IF(Inventory!AH68=Inventory!$C$1032,0.5,1)*B69","v":0.92807781253516963},{"$f":"Inventory!C68","v":0},{"$f":"Inventory!E68","v":0},{"$f":"Inventory!W68","v":""},{"$f":"'Year 05'!AM69","v":""},{"$f":"IF($J69='Year 05'!$J69,'Year 05'!H69,$J69)","v":""},{"$f":"IF($J69='Year 05'!$J69,'Year 05'!I69,$J69)","v":""},{"$f":"'Year 05'!AN69","v":""},"",{"$f":"IF(E69 = 0, \"\", MATCH($E69,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!BA$7+$J69-1))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$W$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AB$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,1,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0)*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},"","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$B$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$F$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$O$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$BF$7+$K69-1))","v":""},{"$f":"IF(L69=\"\", \"\", VLOOKUP(X69,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,P69,IF($X69=1,IF(Z$9=$G69,(1-$M69),0),IF($X69=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,Q69,IF($X69=1,IF(AA$9=$G69,(1-$M69),0),IF($X69=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,R69,IF($X69=1,IF(AB$9=$G69,(1-$M69),0),IF($X69=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,S69,IF($X69=1,IF(AC$9=$G69,(1-$M69),0),IF($X69=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X69=3,1,IF($X69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AO$7+$J69-1),$J69))","v":""},"",{"$f":"IF(L69=\"\", \"\", IF($X69=0,$V69,IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$T$7+$X69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69)))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$CE$7+$K69-1)*$F69)","v":""},"","","","","","","","","","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,IF($AK69=0,$W69,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1)*$F69)))","v":""},"",{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$V$7)*$F69)","v":""}]
[0.96067041431532585,0.46824202173782148,{"$f":"IF(Inventory!AH69=Inventory!$C$1032,0.5,1)*B70","v":0.46824202173782148},{"$f":"Inventory!C69","v":0},{"$f":"Inventory!E69","v":0},{"$f":"Inventory!W69","v":""},{"$f":"'Year 05'!AM70","v":""},{"$f":"IF($J70='Year 05'!$J70,'Year 05'!H70,$J70)","v":""},{"$f":"IF($J70='Year 05'!$J70,'Year 05'!I70,$J70)","v":""},{"$f":"'Year 05'!AN70","v":""},"",{"$f":"IF(E70 = 0, \"\", MATCH($E70,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!BA$7+$J70-1))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$W$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AB$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,1,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0)*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},"","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$B$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$F$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$O$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$BF$7+$K70-1))","v":""},{"$f":"IF(L70=\"\", \"\", VLOOKUP(X70,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,P70,IF($X70=1,IF(Z$9=$G70,(1-$M70),0),IF($X70=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,Q70,IF($X70=1,IF(AA$9=$G70,(1-$M70),0),IF($X70=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,R70,IF($X70=1,IF(AB$9=$G70,(1-$M70),0),IF($X70=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,S70,IF($X70=1,IF(AC$9=$G70,(1-$M70),0),IF($X70=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X70=3,1,IF($X70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AO$7+$J70-1),$J70))","v":""},"",{"$f":"IF(L70=\"\", \"\", IF($X70=0,$V70,IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$T$7+$X70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70)))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$CE$7+$K70-1)*$F70)","v":""},"","","","","","","","","","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,IF($AK70=0,$W70,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1)*$F70)))","v":""},"",{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$V$7)*$F70)","v":""}]
[0.74760689796196411,0.87127420530665334,{"$f":"IF(Inventory!AH70=Inventory!$C$1032,0.5,1)*B71","v":0.87127420530665334},{"$f":"Inventory!C70","v":0},{"$f":"Inventory!E70","v":0},{"$f":"Inventory!W70","v":""},{"$f":"'Year 05'!AM71","v":""},{"$f":"IF($J71='Year 05'!$J71,'Year 05'!H71,$J71)","v":""},{"$f":"IF($J71='Year 05'!$J71,'Year 05'!I71,$J71)","v":""},{"$f":"'Year 05'!AN71","v":""},"",{"$f":"IF(E71 = 0, \"\", MATCH($E71,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!BA$7+$J71-1))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$W$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AB$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,1,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0)*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},"","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$B$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$F$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$O$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$BF$7+$K71-1))","v":""},{"$f":"IF(L71=\"\", \"\", VLOOKUP(X71,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,P71,IF($X71=1,IF(Z$9=$G71,(1-$M71),0),IF($X71=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,Q71,IF($X71=1,IF(AA$9=$G71,(1-$M71),0),IF($X71=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,R71,IF($X71=1,IF(AB$9=$G71,(1-$M71),0),IF($X71=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,S71,IF($X71=1,IF(AC$9=$G71,(1-$M71),0),IF($X71=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X71=3,1,IF($X71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AO$7+$J71-1),$J71))","v":""},"",{"$f":"IF(L71=\"\", \"\", IF($X71=0,$V71,IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$T$7+$X71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71)))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$CE$7+$K71-1)*$F71)","v":""},"","","","","","","","","","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,IF($AK71=0,$W71,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1)*$F71)))","v":""},"",{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$V$7)*$F71)","v":""}]
[0.61479274122698546,0.53316680045102249,{"$f":"IF(Inventory!AH71=Inventory!$C$1032,0.5,1)*B72","v":0.53316680045102249},{"$f":"Inventory!C71","v":0},{"$f":"Inventory!E71","v":0},{"$f":"Inventory!W71","v":""},{"$f":"'Year 05'!AM72","v":""},{"$f":"IF($J72='Year 05'!$J72,'Year 05'!H72,$J72)","v":""},{"$f":"IF($J72='Year 05'!$J72,'Year 05'!I72,$J72)","v":""},{"$f":"'Year 05'!AN72","v":""},"",{"$f":"IF(E72 = 0, \"\", MATCH($E72,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!BA$7+$J72-1))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$W$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AB$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,1,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0)*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},"","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$B$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$F$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$O$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$BF$7+$K72-1))","v":""},{"$f":"IF(L72=\"\", \"\", VLOOKUP(X72,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,P72,IF($X72=1,IF(Z$9=$G72,(1-$M72),0),IF($X72=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,Q72,IF($X72=1,IF(AA$9=$G72,(1-$M72),0),IF($X72=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,R72,IF($X72=1,IF(AB$9=$G72,(1-$M72),0),IF($X72=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,S72,IF($X72=1,IF(AC$9=$G72,(1-$M72),0),IF($X72=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X72=3,1,IF($X72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AO$7+$J72-1),$J72))","v":""},"",{"$f":"IF(L72=\"\", \"\", IF($X72=0,$V72,IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$T$7+$X72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72)))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$CE$7+$K72-1)*$F72)","v":""},"","","","","","","","","","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,IF($AK72=0,$W72,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1)*$F72)))","v":""},"",{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$V$7)*$F72)","v":""}]
[0.20350928035090365,6.2303054483441755E-2,{"$f":"IF(Inventory!AH72=Inventory!$C$1032,0.5,1)*B73","v":6.2303054483441755E-2},{"$f":"Inventory!C72","v":0},{"$f":"Inventory!E72","v":0},{"$f":"Inventory!W72","v":""},{"$f":"'Year 05'!AM73","v":""},{"$f":"IF($J73='Year 05'!$J73,'Year 05'!H73,$J73)","v":""},{"$f":"IF($J73='Year 05'!$J73,'Year 05'!I73,$J73)","v":""},{"$f":"'Year 05'!AN73","v":""},"",{"$f":"IF(E73 = 0, \"\", MATCH($E73,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!BA$7+$J73-1))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$W$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AB$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,1,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0)*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},"","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$B$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$F$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$O$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$BF$7+$K73-1))","v":""},{"$f":"IF(L73=\"\", \"\", VLOOKUP(X73,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,P73,IF($X73=1,IF(Z$9=$G73,(1-$M73),0),IF($X73=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,Q73,IF($X73=1,IF(AA$9=$G73,(1-$M73),0),IF($X73=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,R73,IF($X73=1,IF(AB$9=$G73,(1-$M73),0),IF($X73=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,S73,IF($X73=1,IF(AC$9=$G73,(1-$M73),0),IF($X73=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X73=3,1,IF($X73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AO$7+$J73-1),$J73))","v":""},"",{"$f":"IF(L73=\"\", \"\", IF($X73=0,$V73,IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$T$7+$X73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73)))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$CE$7+$K73-1)*$F73)","v":""},"","","","","","","","","","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,IF($AK73=0,$W73,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1)*$F73)))","v":""},"",{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$V$7)*$F73)","v":""}]
[{"$f":"RAND()","v":0.89501049892341578},0.28548224245467391,{"$f":"IF(Inventory!AH73=Inventory!$C$1032,0.5,1)*B74","v":0.28548224245467391},{"$f":"Inventory!C73","v":0},{"$f":"Inventory!E73","v":0},{"$f":"Inventory!W73","v":""},{"$f":"'Year 05'!AM74","v":""},{"$f":"IF($J74='Year 05'!$J74,'Year 05'!H74,$J74)","v":""},{"$f":"IF($J74='Year 05'!$J74,'Year 05'!I74,$J74)","v":""},{"$f":"'Year 05'!AN74","v":""},{"$f":"IF(J74 = \"\", \"\", (J74-1)*5+G74)","v":""},{"$f":"IF(E74 = 0, \"\", MATCH($E74,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!BA$7+$J74-1))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$W$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AB$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,1,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0)*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(P74:S74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($C74<=T74,($J74-1)*5+5,(IF($C74<=S74+T74,4,IF($C74<=R74+S74+T74,3,IF($C74<=Q74+R74+S74+T74,2,1))))+($J74-1)*5))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$B$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$F$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$O$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$BF$7+$K74-1))","v":""},{"$f":"IF(L74=\"\", \"\", VLOOKUP(X74,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,P74,IF($X74=1,IF(Z$9=$G74,(1-$M74),0),IF($X74=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,Q74,IF($X74=1,IF(AA$9=$G74,(1-$M74),0),IF($X74=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,R74,IF($X74=1,IF(AB$9=$G74,(1-$M74),0),IF($X74=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,S74,IF($X74=1,IF(AC$9=$G74,(1-$M74),0),IF($X74=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(Z74:AC74))","v":""},{"$f":"IF($X74=3,1,IF($X74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AO$7+$J74-1),$J74))","v":""},"",{"$f":"IF(L74=\"\", \"\", IF($X74=0,$V74,IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$T$7+$X74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$CE$7+$K74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AH74=0,AG74=0,AG74=V74),999999,AH74/(AG74-V74)))","v":""},{"$f":"IF(L74=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI74,$AG$10:$AG$1009))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AI74=999999,$AJ74<=$B$5),1,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$X74,0))","v":""},{"$f":"IF(L74=\"\", \"\", $AO74-($AN74-1)*5)","v":""},{"$f":"IF(L74=\"\", \"\", INT(($AO74-1)/5)+1)","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AF74,$U74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AG74,$V74))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(X74=0,AK74=0),AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,IF($AK74=0,$W74,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1)*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AS74,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$V$7)*$F74)","v":""}]
[0.25977162324961656,1.7007778770272708E-3,{"$f":"IF(Inventory!AH74=Inventory!$C$1032,0.5,1)*B75","v":1.7007778770272708E-3},{"$f":"Inventory!C74","v":0},{"$f":"Inventory!E74","v":0},{"$f":"Inventory!W74","v":""},{"$f":"'Year 05'!AM75","v":""},{"$f":"IF($J75='Year 05'!$J75,'Year 05'!H75,$J75)","v":""},{"$f":"IF($J75='Year 05'!$J75,'Year 05'!I75,$J75)","v":""},{"$f":"'Year 05'!AN75","v":""},"",{"$f":"IF(E75 = 0, \"\", MATCH($E75,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!BA$7+$J75-1))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$W$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AB$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,1,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0)*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},"","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$B$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$F$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$O$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$BF$7+$K75-1))","v":""},{"$f":"IF(L75=\"\", \"\", VLOOKUP(X75,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,P75,IF($X75=1,IF(Z$9=$G75,(1-$M75),0),IF($X75=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,Q75,IF($X75=1,IF(AA$9=$G75,(1-$M75),0),IF($X75=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,R75,IF($X75=1,IF(AB$9=$G75,(1-$M75),0),IF($X75=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,S75,IF($X75=1,IF(AC$9=$G75,(1-$M75),0),IF($X75=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X75=3,1,IF($X75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AO$7+$J75-1),$J75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($C75<=AD75,5,IF($C75<=AC75+AD75,4,IF($C75<=AB75+AC75+AD75,3,IF($C75<=AA75+AB75+AC75+AD75,2,1))))+($AE75-1)*5)","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,$V75,IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$T$7+$X75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75)))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$CE$7+$K75-1)*$F75)","v":""},"","","","","","","","","","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,IF($AK75=0,$W75,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1)*$F75)))","v":""},"",{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$V$7)*$F75)","v":""}]
[0.79622999773317837,0.90810409893666433,{"$f":"IF(Inventory!AH75=Inventory!$C$1032,0.5,1)*B76","v":0.90810409893666433},{"$f":"Inventory!C75","v":0},{"$f":"Inventory!E75","v":0},{"$f":"Inventory!W75","v":""},{"$f":"'Year 05'!AM76","v":""},{"$f":"IF($J76='Year 05'!$J76,'Year 05'!H76,$J76)","v":""},{"$f":"IF($J76='Year 05'!$J76,'Year 05'!I76,$J76)","v":""},{"$f":"'Year 05'!AN76","v":""},"",{"$f":"IF(E76 = 0, \"\", MATCH($E76,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!BA$7+$J76-1))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$W$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AB$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,1,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0)*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},"","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$B$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$F$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$O$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$BF$7+$K76-1))","v":""},{"$f":"IF(L76=\"\", \"\", VLOOKUP(X76,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,P76,IF($X76=1,IF(Z$9=$G76,(1-$M76),0),IF($X76=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,Q76,IF($X76=1,IF(AA$9=$G76,(1-$M76),0),IF($X76=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,R76,IF($X76=1,IF(AB$9=$G76,(1-$M76),0),IF($X76=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,S76,IF($X76=1,IF(AC$9=$G76,(1-$M76),0),IF($X76=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X76=3,1,IF($X76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AO$7+$J76-1),$J76))","v":""},"",{"$f":"IF(L76=\"\", \"\", IF($X76=0,$V76,IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$T$7+$X76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76)))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$CE$7+$K76-1)*$F76)","v":""},"","","","","","","","","","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,IF($AK76=0,$W76,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1)*$F76)))","v":""},"",{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$V$7)*$F76)","v":""}]
[0.16377886346800141,0.45984262742900983,{"$f":"IF(Inventory!AH76=Inventory!$C$1032,0.5,1)*B77","v":0.45984262742900983},{"$f":"Inventory!C76","v":0},{"$f":"Inventory!E76","v":0},{"$f":"Inventory!W76","v":""},{"$f":"'Year 05'!AM77","v":""},{"$f":"IF($J77='Year 05'!$J77,'Year 05'!H77,$J77)","v":""},{"$f":"IF($J77='Year 05'!$J77,'Year 05'!I77,$J77)","v":""},{"$f":"'Year 05'!AN77","v":""},"",{"$f":"IF(E77 = 0, \"\", MATCH($E77,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!BA$7+$J77-1))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$W$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AB$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,1,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0)*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},"","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$B$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$F$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$O$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$BF$7+$K77-1))","v":""},{"$f":"IF(L77=\"\", \"\", VLOOKUP(X77,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,P77,IF($X77=1,IF(Z$9=$G77,(1-$M77),0),IF($X77=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,Q77,IF($X77=1,IF(AA$9=$G77,(1-$M77),0),IF($X77=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,R77,IF($X77=1,IF(AB$9=$G77,(1-$M77),0),IF($X77=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,S77,IF($X77=1,IF(AC$9=$G77,(1-$M77),0),IF($X77=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X77=3,1,IF($X77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AO$7+$J77-1),$J77))","v":""},"",{"$f":"IF(L77=\"\", \"\", IF($X77=0,$V77,IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$T$7+$X77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77)))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$CE$7+$K77-1)*$F77)","v":""},"","","","","","","","","","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,IF($AK77=0,$W77,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1)*$F77)))","v":""},"",{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$V$7)*$F77)","v":""}]
[0.41342835794787958,0.92964169590816814,{"$f":"IF(Inventory!AH77=Inventory!$C$1032,0.5,1)*B78","v":0.92964169590816814},{"$f":"Inventory!C77","v":0},{"$f":"Inventory!E77","v":0},{"$f":"Inventory!W77","v":""},{"$f":"'Year 05'!AM78","v":""},{"$f":"IF($J78='Year 05'!$J78,'Year 05'!H78,$J78)","v":""},{"$f":"IF($J78='Year 05'!$J78,'Year 05'!I78,$J78)","v":""},{"$f":"'Year 05'!AN78","v":""},"",{"$f":"IF(E78 = 0, \"\", MATCH($E78,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!BA$7+$J78-1))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$W$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AB$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,1,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0)*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},"","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$B$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$F$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$O$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$BF$7+$K78-1))","v":""},{"$f":"IF(L78=\"\", \"\", VLOOKUP(X78,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,P78,IF($X78=1,IF(Z$9=$G78,(1-$M78),0),IF($X78=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,Q78,IF($X78=1,IF(AA$9=$G78,(1-$M78),0),IF($X78=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,R78,IF($X78=1,IF(AB$9=$G78,(1-$M78),0),IF($X78=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,S78,IF($X78=1,IF(AC$9=$G78,(1-$M78),0),IF($X78=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X78=3,1,IF($X78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AO$7+$J78-1),$J78))","v":""},"",{"$f":"IF(L78=\"\", \"\", IF($X78=0,$V78,IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$T$7+$X78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78)))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$CE$7+$K78-1)*$F78)","v":""},"","","","","","","","","","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,IF($AK78=0,$W78,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1)*$F78)))","v":""},"",{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$V$7)*$F78)","v":""}]
[0.57295093445779899,0.9732791957045942,{"$f":"IF(Inventory!AH78=Inventory!$C$1032,0.5,1)*B79","v":0.9732791957045942},{"$f":"Inventory!C78","v":0},{"$f":"Inventory!E78","v":0},{"$f":"Inventory!W78","v":""},{"$f":"'Year 05'!AM79","v":""},{"$f":"IF($J79='Year 05'!$J79,'Year 05'!H79,$J79)","v":""},{"$f":"IF($J79='Year 05'!$J79,'Year 05'!I79,$J79)","v":""},{"$f":"'Year 05'!AN79","v":""},"",{"$f":"IF(E79 = 0, \"\", MATCH($E79,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!BA$7+$J79-1))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$W$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AB$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,1,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0)*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},"","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$B$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$F$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$O$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$BF$7+$K79-1))","v":""},{"$f":"IF(L79=\"\", \"\", VLOOKUP(X79,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,P79,IF($X79=1,IF(Z$9=$G79,(1-$M79),0),IF($X79=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,Q79,IF($X79=1,IF(AA$9=$G79,(1-$M79),0),IF($X79=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,R79,IF($X79=1,IF(AB$9=$G79,(1-$M79),0),IF($X79=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,S79,IF($X79=1,IF(AC$9=$G79,(1-$M79),0),IF($X79=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X79=3,1,IF($X79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AO$7+$J79-1),$J79))","v":""},"",{"$f":"IF(L79=\"\", \"\", IF($X79=0,$V79,IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$T$7+$X79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79)))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$CE$7+$K79-1)*$F79)","v":""},"","","","","","","","","","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,IF($AK79=0,$W79,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1)*$F79)))","v":""},"",{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$V$7)*$F79)","v":""}]
[0.58861081535042847,0.15324756636392611,{"$f":"IF(Inventory!AH79=Inventory!$C$1032,0.5,1)*B80","v":0.15324756636392611},{"$f":"Inventory!C79","v":0},{"$f":"Inventory!E79","v":0},{"$f":"Inventory!W79","v":""},{"$f":"'Year 05'!AM80","v":""},{"$f":"IF($J80='Year 05'!$J80,'Year 05'!H80,$J80)","v":""},{"$f":"IF($J80='Year 05'!$J80,'Year 05'!I80,$J80)","v":""},{"$f":"'Year 05'!AN80","v":""},"",{"$f":"IF(E80 = 0, \"\", MATCH($E80,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!BA$7+$J80-1))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$W$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AB$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,1,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0)*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},"","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$B$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$F$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$O$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$BF$7+$K80-1))","v":""},{"$f":"IF(L80=\"\", \"\", VLOOKUP(X80,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,P80,IF($X80=1,IF(Z$9=$G80,(1-$M80),0),IF($X80=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,Q80,IF($X80=1,IF(AA$9=$G80,(1-$M80),0),IF($X80=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,R80,IF($X80=1,IF(AB$9=$G80,(1-$M80),0),IF($X80=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,S80,IF($X80=1,IF(AC$9=$G80,(1-$M80),0),IF($X80=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X80=3,1,IF($X80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AO$7+$J80-1),$J80))","v":""},"",{"$f":"IF(L80=\"\", \"\", IF($X80=0,$V80,IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$T$7+$X80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80)))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$CE$7+$K80-1)*$F80)","v":""},"","","","","","","","","","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,IF($AK80=0,$W80,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1)*$F80)))","v":""},"",{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$V$7)*$F80)","v":""}]
[0.55789027639084843,0.23701628263689478,{"$f":"IF(Inventory!AH80=Inventory!$C$1032,0.5,1)*B81","v":0.23701628263689478},{"$f":"Inventory!C80","v":0},{"$f":"Inventory!E80","v":0},{"$f":"Inventory!W80","v":""},{"$f":"'Year 05'!AM81","v":""},{"$f":"IF($J81='Year 05'!$J81,'Year 05'!H81,$J81)","v":""},{"$f":"IF($J81='Year 05'!$J81,'Year 05'!I81,$J81)","v":""},{"$f":"'Year 05'!AN81","v":""},"",{"$f":"IF(E81 = 0, \"\", MATCH($E81,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!BA$7+$J81-1))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$W$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AB$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,1,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0)*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},"","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$B$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$F$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$O$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$BF$7+$K81-1))","v":""},{"$f":"IF(L81=\"\", \"\", VLOOKUP(X81,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,P81,IF($X81=1,IF(Z$9=$G81,(1-$M81),0),IF($X81=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,Q81,IF($X81=1,IF(AA$9=$G81,(1-$M81),0),IF($X81=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,R81,IF($X81=1,IF(AB$9=$G81,(1-$M81),0),IF($X81=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,S81,IF($X81=1,IF(AC$9=$G81,(1-$M81),0),IF($X81=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X81=3,1,IF($X81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AO$7+$J81-1),$J81))","v":""},"",{"$f":"IF(L81=\"\", \"\", IF($X81=0,$V81,IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$T$7+$X81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81)))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$CE$7+$K81-1)*$F81)","v":""},"","","","","","","","","","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,IF($AK81=0,$W81,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1)*$F81)))","v":""},"",{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$V$7)*$F81)","v":""}]
[0.65683051375754886,0.49179713598380603,{"$f":"IF(Inventory!AH81=Inventory!$C$1032,0.5,1)*B82","v":0.49179713598380603},{"$f":"Inventory!C81","v":0},{"$f":"Inventory!E81","v":0},{"$f":"Inventory!W81","v":""},{"$f":"'Year 05'!AM82","v":""},{"$f":"IF($J82='Year 05'!$J82,'Year 05'!H82,$J82)","v":""},{"$f":"IF($J82='Year 05'!$J82,'Year 05'!I82,$J82)","v":""},{"$f":"'Year 05'!AN82","v":""},"",{"$f":"IF(E82 = 0, \"\", MATCH($E82,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!BA$7+$J82-1))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$W$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AB$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,1,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0)*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},"","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$B$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$F$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$O$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$BF$7+$K82-1))","v":""},{"$f":"IF(L82=\"\", \"\", VLOOKUP(X82,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,P82,IF($X82=1,IF(Z$9=$G82,(1-$M82),0),IF($X82=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,Q82,IF($X82=1,IF(AA$9=$G82,(1-$M82),0),IF($X82=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,R82,IF($X82=1,IF(AB$9=$G82,(1-$M82),0),IF($X82=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,S82,IF($X82=1,IF(AC$9=$G82,(1-$M82),0),IF($X82=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X82=3,1,IF($X82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AO$7+$J82-1),$J82))","v":""},"",{"$f":"IF(L82=\"\", \"\", IF($X82=0,$V82,IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$T$7+$X82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82)))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$CE$7+$K82-1)*$F82)","v":""},"","","","","","","","","","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,IF($AK82=0,$W82,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1)*$F82)))","v":""},"",{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$V$7)*$F82)","v":""}]
[0.24885997491102563,0.21358366172112819,{"$f":"IF(Inventory!AH82=Inventory!$C$1032,0.5,1)*B83","v":0.21358366172112819},{"$f":"Inventory!C82","v":0},{"$f":"Inventory!E82","v":0},{"$f":"Inventory!W82","v":""},{"$f":"'Year 05'!AM83","v":""},{"$f":"IF($J83='Year 05'!$J83,'Year 05'!H83,$J83)","v":""},{"$f":"IF($J83='Year 05'!$J83,'Year 05'!I83,$J83)","v":""},{"$f":"'Year 05'!AN83","v":""},"",{"$f":"IF(E83 = 0, \"\", MATCH($E83,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!BA$7+$J83-1))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$W$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AB$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,1,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0)*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},"","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$B$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$F$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$O$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$BF$7+$K83-1))","v":""},{"$f":"IF(L83=\"\", \"\", VLOOKUP(X83,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,P83,IF($X83=1,IF(Z$9=$G83,(1-$M83),0),IF($X83=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,Q83,IF($X83=1,IF(AA$9=$G83,(1-$M83),0),IF($X83=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,R83,IF($X83=1,IF(AB$9=$G83,(1-$M83),0),IF($X83=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,S83,IF($X83=1,IF(AC$9=$G83,(1-$M83),0),IF($X83=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X83=3,1,IF($X83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AO$7+$J83-1),$J83))","v":""},"",{"$f":"IF(L83=\"\", \"\", IF($X83=0,$V83,IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$T$7+$X83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83)))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$CE$7+$K83-1)*$F83)","v":""},"","","","","","","","","","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,IF($AK83=0,$W83,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1)*$F83)))","v":""},"",{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$V$7)*$F83)","v":""}]
[0.54025357488293113,0.6518938738881378,{"$f":"IF(Inventory!AH83=Inventory!$C$1032,0.5,1)*B84","v":0.6518938738881378},{"$f":"Inventory!C83","v":0},{"$f":"Inventory!E83","v":0},{"$f":"Inventory!W83","v":""},{"$f":"'Year 05'!AM84","v":""},{"$f":"IF($J84='Year 05'!$J84,'Year 05'!H84,$J84)","v":""},{"$f":"IF($J84='Year 05'!$J84,'Year 05'!I84,$J84)","v":""},{"$f":"'Year 05'!AN84","v":""},"",{"$f":"IF(E84 = 0, \"\", MATCH($E84,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!BA$7+$J84-1))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$W$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AB$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,1,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0)*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},"","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$B$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$F$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$O$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$BF$7+$K84-1))","v":""},{"$f":"IF(L84=\"\", \"\", VLOOKUP(X84,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,P84,IF($X84=1,IF(Z$9=$G84,(1-$M84),0),IF($X84=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,Q84,IF($X84=1,IF(AA$9=$G84,(1-$M84),0),IF($X84=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,R84,IF($X84=1,IF(AB$9=$G84,(1-$M84),0),IF($X84=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,S84,IF($X84=1,IF(AC$9=$G84,(1-$M84),0),IF($X84=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X84=3,1,IF($X84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AO$7+$J84-1),$J84))","v":""},"",{"$f":"IF(L84=\"\", \"\", IF($X84=0,$V84,IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$T$7+$X84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84)))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$CE$7+$K84-1)*$F84)","v":""},"","","","","","","","","","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,IF($AK84=0,$W84,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1)*$F84)))","v":""},"",{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$V$7)*$F84)","v":""}]
[0.65261587383422692,1.6373230892900326E-2,{"$f":"IF(Inventory!AH84=Inventory!$C$1032,0.5,1)*B85","v":1.6373230892900326E-2},{"$f":"Inventory!C84","v":0},{"$f":"Inventory!E84","v":0},{"$f":"Inventory!W84","v":""},{"$f":"'Year 05'!AM85","v":""},{"$f":"IF($J85='Year 05'!$J85,'Year 05'!H85,$J85)","v":""},{"$f":"IF($J85='Year 05'!$J85,'Year 05'!I85,$J85)","v":""},{"$f":"'Year 05'!AN85","v":""},"",{"$f":"IF(E85 = 0, \"\", MATCH($E85,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!BA$7+$J85-1))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$W$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AB$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,1,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0)*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},"","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$B$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$F$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$O$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$BF$7+$K85-1))","v":""},{"$f":"IF(L85=\"\", \"\", VLOOKUP(X85,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,P85,IF($X85=1,IF(Z$9=$G85,(1-$M85),0),IF($X85=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,Q85,IF($X85=1,IF(AA$9=$G85,(1-$M85),0),IF($X85=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,R85,IF($X85=1,IF(AB$9=$G85,(1-$M85),0),IF($X85=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,S85,IF($X85=1,IF(AC$9=$G85,(1-$M85),0),IF($X85=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X85=3,1,IF($X85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AO$7+$J85-1),$J85))","v":""},"",{"$f":"IF(L85=\"\", \"\", IF($X85=0,$V85,IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$T$7+$X85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85)))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$CE$7+$K85-1)*$F85)","v":""},"","","","","","","","","","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,IF($AK85=0,$W85,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1)*$F85)))","v":""},"",{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$V$7)*$F85)","v":""}]
[0.46958732034227513,0.94060767476471641,{"$f":"IF(Inventory!AH85=Inventory!$C$1032,0.5,1)*B86","v":0.94060767476471641},{"$f":"Inventory!C85","v":0},{"$f":"Inventory!E85","v":0},{"$f":"Inventory!W85","v":""},{"$f":"'Year 05'!AM86","v":""},{"$f":"IF($J86='Year 05'!$J86,'Year 05'!H86,$J86)","v":""},{"$f":"IF($J86='Year 05'!$J86,'Year 05'!I86,$J86)","v":""},{"$f":"'Year 05'!AN86","v":""},"",{"$f":"IF(E86 = 0, \"\", MATCH($E86,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!BA$7+$J86-1))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$W$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AB$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,1,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0)*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},"","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$B$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$F$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$O$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$BF$7+$K86-1))","v":""},{"$f":"IF(L86=\"\", \"\", VLOOKUP(X86,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,P86,IF($X86=1,IF(Z$9=$G86,(1-$M86),0),IF($X86=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,Q86,IF($X86=1,IF(AA$9=$G86,(1-$M86),0),IF($X86=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,R86,IF($X86=1,IF(AB$9=$G86,(1-$M86),0),IF($X86=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,S86,IF($X86=1,IF(AC$9=$G86,(1-$M86),0),IF($X86=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X86=3,1,IF($X86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AO$7+$J86-1),$J86))","v":""},"",{"$f":"IF(L86=\"\", \"\", IF($X86=0,$V86,IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$T$7+$X86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86)))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$CE$7+$K86-1)*$F86)","v":""},"","","","","","","","","","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,IF($AK86=0,$W86,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1)*$F86)))","v":""},"",{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$V$7)*$F86)","v":""}]
[0.98812608728938334,0.49692872092147222,{"$f":"IF(Inventory!AH86=Inventory!$C$1032,0.5,1)*B87","v":0.49692872092147222},{"$f":"Inventory!C86","v":0},{"$f":"Inventory!E86","v":0},{"$f":"Inventory!W86","v":""},{"$f":"'Year 05'!AM87","v":""},{"$f":"IF($J87='Year 05'!$J87,'Year 05'!H87,$J87)","v":""},{"$f":"IF($J87='Year 05'!$J87,'Year 05'!I87,$J87)","v":""},{"$f":"'Year 05'!AN87","v":""},"",{"$f":"IF(E87 = 0, \"\", MATCH($E87,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!BA$7+$J87-1))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$W$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AB$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,1,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0)*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},"","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$B$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$F$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$O$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$BF$7+$K87-1))","v":""},{"$f":"IF(L87=\"\", \"\", VLOOKUP(X87,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,P87,IF($X87=1,IF(Z$9=$G87,(1-$M87),0),IF($X87=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,Q87,IF($X87=1,IF(AA$9=$G87,(1-$M87),0),IF($X87=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,R87,IF($X87=1,IF(AB$9=$G87,(1-$M87),0),IF($X87=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,S87,IF($X87=1,IF(AC$9=$G87,(1-$M87),0),IF($X87=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X87=3,1,IF($X87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AO$7+$J87-1),$J87))","v":""},"",{"$f":"IF(L87=\"\", \"\", IF($X87=0,$V87,IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$T$7+$X87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87)))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$CE$7+$K87-1)*$F87)","v":""},"","","","","","","","","","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,IF($AK87=0,$W87,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1)*$F87)))","v":""},"",{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$V$7)*$F87)","v":""}]
[0.54728746516931437,0.99268203726539517,{"$f":"IF(Inventory!AH87=Inventory!$C$1032,0.5,1)*B88","v":0.99268203726539517},{"$f":"Inventory!C87","v":0},{"$f":"Inventory!E87","v":0},{"$f":"Inventory!W87","v":""},{"$f":"'Year 05'!AM88","v":""},{"$f":"IF($J88='Year 05'!$J88,'Year 05'!H88,$J88)","v":""},{"$f":"IF($J88='Year 05'!$J88,'Year 05'!I88,$J88)","v":""},{"$f":"'Year 05'!AN88","v":""},"",{"$f":"IF(E88 = 0, \"\", MATCH($E88,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!BA$7+$J88-1))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$W$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AB$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,1,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0)*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},"","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$B$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$F$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$O$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$BF$7+$K88-1))","v":""},{"$f":"IF(L88=\"\", \"\", VLOOKUP(X88,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,P88,IF($X88=1,IF(Z$9=$G88,(1-$M88),0),IF($X88=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,Q88,IF($X88=1,IF(AA$9=$G88,(1-$M88),0),IF($X88=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,R88,IF($X88=1,IF(AB$9=$G88,(1-$M88),0),IF($X88=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,S88,IF($X88=1,IF(AC$9=$G88,(1-$M88),0),IF($X88=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X88=3,1,IF($X88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AO$7+$J88-1),$J88))","v":""},"",{"$f":"IF(L88=\"\", \"\", IF($X88=0,$V88,IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$T$7+$X88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88)))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$CE$7+$K88-1)*$F88)","v":""},"","","","","","","","","","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,IF($AK88=0,$W88,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1)*$F88)))","v":""},"",{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$V$7)*$F88)","v":""}]
[0.66559230081129728,0.55470559078002324,{"$f":"IF(Inventory!AH88=Inventory!$C$1032,0.5,1)*B89","v":0.55470559078002324},{"$f":"Inventory!C88","v":0},{"$f":"Inventory!E88","v":0},{"$f":"Inventory!W88","v":""},{"$f":"'Year 05'!AM89","v":""},{"$f":"IF($J89='Year 05'!$J89,'Year 05'!H89,$J89)","v":""},{"$f":"IF($J89='Year 05'!$J89,'Year 05'!I89,$J89)","v":""},{"$f":"'Year 05'!AN89","v":""},"",{"$f":"IF(E89 = 0, \"\", MATCH($E89,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!BA$7+$J89-1))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$W$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AB$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,1,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0)*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},"","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$B$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$F$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$O$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$BF$7+$K89-1))","v":""},{"$f":"IF(L89=\"\", \"\", VLOOKUP(X89,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,P89,IF($X89=1,IF(Z$9=$G89,(1-$M89),0),IF($X89=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,Q89,IF($X89=1,IF(AA$9=$G89,(1-$M89),0),IF($X89=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,R89,IF($X89=1,IF(AB$9=$G89,(1-$M89),0),IF($X89=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,S89,IF($X89=1,IF(AC$9=$G89,(1-$M89),0),IF($X89=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X89=3,1,IF($X89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AO$7+$J89-1),$J89))","v":""},"",{"$f":"IF(L89=\"\", \"\", IF($X89=0,$V89,IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$T$7+$X89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89)))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$CE$7+$K89-1)*$F89)","v":""},"","","","","","","","","","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,IF($AK89=0,$W89,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1)*$F89)))","v":""},"",{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$V$7)*$F89)","v":""}]
[0.54622546225813373,0.90678208561146856,{"$f":"IF(Inventory!AH89=Inventory!$C$1032,0.5,1)*B90","v":0.90678208561146856},{"$f":"Inventory!C89","v":0},{"$f":"Inventory!E89","v":0},{"$f":"Inventory!W89","v":""},{"$f":"'Year 05'!AM90","v":""},{"$f":"IF($J90='Year 05'!$J90,'Year 05'!H90,$J90)","v":""},{"$f":"IF($J90='Year 05'!$J90,'Year 05'!I90,$J90)","v":""},{"$f":"'Year 05'!AN90","v":""},"",{"$f":"IF(E90 = 0, \"\", MATCH($E90,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!BA$7+$J90-1))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$W$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AB$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,1,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0)*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},"","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$B$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$F$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$O$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$BF$7+$K90-1))","v":""},{"$f":"IF(L90=\"\", \"\", VLOOKUP(X90,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,P90,IF($X90=1,IF(Z$9=$G90,(1-$M90),0),IF($X90=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,Q90,IF($X90=1,IF(AA$9=$G90,(1-$M90),0),IF($X90=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,R90,IF($X90=1,IF(AB$9=$G90,(1-$M90),0),IF($X90=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,S90,IF($X90=1,IF(AC$9=$G90,(1-$M90),0),IF($X90=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X90=3,1,IF($X90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AO$7+$J90-1),$J90))","v":""},"",{"$f":"IF(L90=\"\", \"\", IF($X90=0,$V90,IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$T$7+$X90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90)))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$CE$7+$K90-1)*$F90)","v":""},"","","","","","","","","","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,IF($AK90=0,$W90,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1)*$F90)))","v":""},"",{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$V$7)*$F90)","v":""}]
[0.73126811104852207,0.46805219688773769,{"$f":"IF(Inventory!AH90=Inventory!$C$1032,0.5,1)*B91","v":0.46805219688773769},{"$f":"Inventory!C90","v":0},{"$f":"Inventory!E90","v":0},{"$f":"Inventory!W90","v":""},{"$f":"'Year 05'!AM91","v":""},{"$f":"IF($J91='Year 05'!$J91,'Year 05'!H91,$J91)","v":""},{"$f":"IF($J91='Year 05'!$J91,'Year 05'!I91,$J91)","v":""},{"$f":"'Year 05'!AN91","v":""},"",{"$f":"IF(E91 = 0, \"\", MATCH($E91,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!BA$7+$J91-1))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$W$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AB$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,1,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0)*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},"","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$B$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$F$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$O$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$BF$7+$K91-1))","v":""},{"$f":"IF(L91=\"\", \"\", VLOOKUP(X91,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,P91,IF($X91=1,IF(Z$9=$G91,(1-$M91),0),IF($X91=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,Q91,IF($X91=1,IF(AA$9=$G91,(1-$M91),0),IF($X91=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,R91,IF($X91=1,IF(AB$9=$G91,(1-$M91),0),IF($X91=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,S91,IF($X91=1,IF(AC$9=$G91,(1-$M91),0),IF($X91=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X91=3,1,IF($X91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AO$7+$J91-1),$J91))","v":""},"",{"$f":"IF(L91=\"\", \"\", IF($X91=0,$V91,IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$T$7+$X91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91)))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$CE$7+$K91-1)*$F91)","v":""},"","","","","","","","","","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,IF($AK91=0,$W91,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1)*$F91)))","v":""},"",{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$V$7)*$F91)","v":""}]
[0.29259532966654556,0.69667243525863098,{"$f":"IF(Inventory!AH91=Inventory!$C$1032,0.5,1)*B92","v":0.69667243525863098},{"$f":"Inventory!C91","v":0},{"$f":"Inventory!E91","v":0},{"$f":"Inventory!W91","v":""},{"$f":"'Year 05'!AM92","v":""},{"$f":"IF($J92='Year 05'!$J92,'Year 05'!H92,$J92)","v":""},{"$f":"IF($J92='Year 05'!$J92,'Year 05'!I92,$J92)","v":""},{"$f":"'Year 05'!AN92","v":""},"",{"$f":"IF(E92 = 0, \"\", MATCH($E92,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!BA$7+$J92-1))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$W$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AB$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,1,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0)*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},"","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$B$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$F$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$O$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$BF$7+$K92-1))","v":""},{"$f":"IF(L92=\"\", \"\", VLOOKUP(X92,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,P92,IF($X92=1,IF(Z$9=$G92,(1-$M92),0),IF($X92=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,Q92,IF($X92=1,IF(AA$9=$G92,(1-$M92),0),IF($X92=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,R92,IF($X92=1,IF(AB$9=$G92,(1-$M92),0),IF($X92=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,S92,IF($X92=1,IF(AC$9=$G92,(1-$M92),0),IF($X92=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X92=3,1,IF($X92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AO$7+$J92-1),$J92))","v":""},"",{"$f":"IF(L92=\"\", \"\", IF($X92=0,$V92,IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$T$7+$X92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92)))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$CE$7+$K92-1)*$F92)","v":""},"","","","","","","","","","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,IF($AK92=0,$W92,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1)*$F92)))","v":""},"",{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$V$7)*$F92)","v":""}]
[0.25643695866148442,0.9806758054626471,{"$f":"IF(Inventory!AH92=Inventory!$C$1032,0.5,1)*B93","v":0.9806758054626471},{"$f":"Inventory!C92","v":0},{"$f":"Inventory!E92","v":0},{"$f":"Inventory!W92","v":""},{"$f":"'Year 05'!AM93","v":""},{"$f":"IF($J93='Year 05'!$J93,'Year 05'!H93,$J93)","v":""},{"$f":"IF($J93='Year 05'!$J93,'Year 05'!I93,$J93)","v":""},{"$f":"'Year 05'!AN93","v":""},"",{"$f":"IF(E93 = 0, \"\", MATCH($E93,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!BA$7+$J93-1))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$W$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AB$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,1,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0)*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},"","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$B$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$F$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$O$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$BF$7+$K93-1))","v":""},{"$f":"IF(L93=\"\", \"\", VLOOKUP(X93,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,P93,IF($X93=1,IF(Z$9=$G93,(1-$M93),0),IF($X93=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,Q93,IF($X93=1,IF(AA$9=$G93,(1-$M93),0),IF($X93=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,R93,IF($X93=1,IF(AB$9=$G93,(1-$M93),0),IF($X93=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,S93,IF($X93=1,IF(AC$9=$G93,(1-$M93),0),IF($X93=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X93=3,1,IF($X93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AO$7+$J93-1),$J93))","v":""},"",{"$f":"IF(L93=\"\", \"\", IF($X93=0,$V93,IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$T$7+$X93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93)))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$CE$7+$K93-1)*$F93)","v":""},"","","","","","","","","","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,IF($AK93=0,$W93,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1)*$F93)))","v":""},"",{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$V$7)*$F93)","v":""}]
[0.75915768481292412,0.6131311726118055,{"$f":"IF(Inventory!AH93=Inventory!$C$1032,0.5,1)*B94","v":0.6131311726118055},{"$f":"Inventory!C93","v":0},{"$f":"Inventory!E93","v":0},{"$f":"Inventory!W93","v":""},{"$f":"'Year 05'!AM94","v":""},{"$f":"IF($J94='Year 05'!$J94,'Year 05'!H94,$J94)","v":""},{"$f":"IF($J94='Year 05'!$J94,'Year 05'!I94,$J94)","v":""},{"$f":"'Year 05'!AN94","v":""},"",{"$f":"IF(E94 = 0, \"\", MATCH($E94,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!BA$7+$J94-1))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$W$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AB$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,1,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0)*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},"","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$B$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$F$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$O$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$BF$7+$K94-1))","v":""},{"$f":"IF(L94=\"\", \"\", VLOOKUP(X94,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,P94,IF($X94=1,IF(Z$9=$G94,(1-$M94),0),IF($X94=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,Q94,IF($X94=1,IF(AA$9=$G94,(1-$M94),0),IF($X94=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,R94,IF($X94=1,IF(AB$9=$G94,(1-$M94),0),IF($X94=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,S94,IF($X94=1,IF(AC$9=$G94,(1-$M94),0),IF($X94=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X94=3,1,IF($X94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AO$7+$J94-1),$J94))","v":""},"",{"$f":"IF(L94=\"\", \"\", IF($X94=0,$V94,IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$T$7+$X94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94)))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$CE$7+$K94-1)*$F94)","v":""},"","","","","","","","","","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,IF($AK94=0,$W94,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1)*$F94)))","v":""},"",{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$V$7)*$F94)","v":""}]
[0.16862349851401703,0.21235423621944371,{"$f":"IF(Inventory!AH94=Inventory!$C$1032,0.5,1)*B95","v":0.21235423621944371},{"$f":"Inventory!C94","v":0},{"$f":"Inventory!E94","v":0},{"$f":"Inventory!W94","v":""},{"$f":"'Year 05'!AM95","v":""},{"$f":"IF($J95='Year 05'!$J95,'Year 05'!H95,$J95)","v":""},{"$f":"IF($J95='Year 05'!$J95,'Year 05'!I95,$J95)","v":""},{"$f":"'Year 05'!AN95","v":""},"",{"$f":"IF(E95 = 0, \"\", MATCH($E95,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!BA$7+$J95-1))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$W$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AB$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,1,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0)*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},"","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$B$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$F$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$O$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$BF$7+$K95-1))","v":""},{"$f":"IF(L95=\"\", \"\", VLOOKUP(X95,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,P95,IF($X95=1,IF(Z$9=$G95,(1-$M95),0),IF($X95=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,Q95,IF($X95=1,IF(AA$9=$G95,(1-$M95),0),IF($X95=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,R95,IF($X95=1,IF(AB$9=$G95,(1-$M95),0),IF($X95=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,S95,IF($X95=1,IF(AC$9=$G95,(1-$M95),0),IF($X95=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X95=3,1,IF($X95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AO$7+$J95-1),$J95))","v":""},"",{"$f":"IF(L95=\"\", \"\", IF($X95=0,$V95,IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$T$7+$X95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95)))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$CE$7+$K95-1)*$F95)","v":""},"","","","","","","","","","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,IF($AK95=0,$W95,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1)*$F95)))","v":""},"",{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$V$7)*$F95)","v":""}]
[0.64336113349263624,0.3254398634708513,{"$f":"IF(Inventory!AH95=Inventory!$C$1032,0.5,1)*B96","v":0.3254398634708513},{"$f":"Inventory!C95","v":0},{"$f":"Inventory!E95","v":0},{"$f":"Inventory!W95","v":""},{"$f":"'Year 05'!AM96","v":""},{"$f":"IF($J96='Year 05'!$J96,'Year 05'!H96,$J96)","v":""},{"$f":"IF($J96='Year 05'!$J96,'Year 05'!I96,$J96)","v":""},{"$f":"'Year 05'!AN96","v":""},"",{"$f":"IF(E96 = 0, \"\", MATCH($E96,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!BA$7+$J96-1))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$W$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AB$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,1,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0)*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},"","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$B$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$F$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$O$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$BF$7+$K96-1))","v":""},{"$f":"IF(L96=\"\", \"\", VLOOKUP(X96,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,P96,IF($X96=1,IF(Z$9=$G96,(1-$M96),0),IF($X96=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,Q96,IF($X96=1,IF(AA$9=$G96,(1-$M96),0),IF($X96=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,R96,IF($X96=1,IF(AB$9=$G96,(1-$M96),0),IF($X96=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,S96,IF($X96=1,IF(AC$9=$G96,(1-$M96),0),IF($X96=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X96=3,1,IF($X96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AO$7+$J96-1),$J96))","v":""},"",{"$f":"IF(L96=\"\", \"\", IF($X96=0,$V96,IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$T$7+$X96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96)))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$CE$7+$K96-1)*$F96)","v":""},"","","","","","","","","","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,IF($AK96=0,$W96,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1)*$F96)))","v":""},"",{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$V$7)*$F96)","v":""}]
[0.26741400614871724,0.63393886943947597,{"$f":"IF(Inventory!AH96=Inventory!$C$1032,0.5,1)*B97","v":0.63393886943947597},{"$f":"Inventory!C96","v":0},{"$f":"Inventory!E96","v":0},{"$f":"Inventory!W96","v":""},{"$f":"'Year 05'!AM97","v":""},{"$f":"IF($J97='Year 05'!$J97,'Year 05'!H97,$J97)","v":""},{"$f":"IF($J97='Year 05'!$J97,'Year 05'!I97,$J97)","v":""},{"$f":"'Year 05'!AN97","v":""},"",{"$f":"IF(E97 = 0, \"\", MATCH($E97,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!BA$7+$J97-1))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$W$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AB$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,1,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0)*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},"","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$B$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$F$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$O$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$BF$7+$K97-1))","v":""},{"$f":"IF(L97=\"\", \"\", VLOOKUP(X97,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,P97,IF($X97=1,IF(Z$9=$G97,(1-$M97),0),IF($X97=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,Q97,IF($X97=1,IF(AA$9=$G97,(1-$M97),0),IF($X97=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,R97,IF($X97=1,IF(AB$9=$G97,(1-$M97),0),IF($X97=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,S97,IF($X97=1,IF(AC$9=$G97,(1-$M97),0),IF($X97=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X97=3,1,IF($X97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AO$7+$J97-1),$J97))","v":""},"",{"$f":"IF(L97=\"\", \"\", IF($X97=0,$V97,IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$T$7+$X97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97)))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$CE$7+$K97-1)*$F97)","v":""},"","","","","","","","","","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,IF($AK97=0,$W97,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1)*$F97)))","v":""},"",{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$V$7)*$F97)","v":""}]
[0.23584611505800535,0.25924483129015419,{"$f":"IF(Inventory!AH97=Inventory!$C$1032,0.5,1)*B98","v":0.25924483129015419},{"$f":"Inventory!C97","v":0},{"$f":"Inventory!E97","v":0},{"$f":"Inventory!W97","v":""},{"$f":"'Year 05'!AM98","v":""},{"$f":"IF($J98='Year 05'!$J98,'Year 05'!H98,$J98)","v":""},{"$f":"IF($J98='Year 05'!$J98,'Year 05'!I98,$J98)","v":""},{"$f":"'Year 05'!AN98","v":""},"",{"$f":"IF(E98 = 0, \"\", MATCH($E98,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!BA$7+$J98-1))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$W$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AB$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,1,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0)*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},"","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$B$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$F$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$O$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$BF$7+$K98-1))","v":""},{"$f":"IF(L98=\"\", \"\", VLOOKUP(X98,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,P98,IF($X98=1,IF(Z$9=$G98,(1-$M98),0),IF($X98=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,Q98,IF($X98=1,IF(AA$9=$G98,(1-$M98),0),IF($X98=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,R98,IF($X98=1,IF(AB$9=$G98,(1-$M98),0),IF($X98=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,S98,IF($X98=1,IF(AC$9=$G98,(1-$M98),0),IF($X98=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X98=3,1,IF($X98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AO$7+$J98-1),$J98))","v":""},"",{"$f":"IF(L98=\"\", \"\", IF($X98=0,$V98,IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$T$7+$X98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98)))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$CE$7+$K98-1)*$F98)","v":""},"","","","","","","","","","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,IF($AK98=0,$W98,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1)*$F98)))","v":""},"",{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$V$7)*$F98)","v":""}]
[0.84075637582563201,0.4077276928634066,{"$f":"IF(Inventory!AH98=Inventory!$C$1032,0.5,1)*B99","v":0.4077276928634066},{"$f":"Inventory!C98","v":0},{"$f":"Inventory!E98","v":0},{"$f":"Inventory!W98","v":""},{"$f":"'Year 05'!AM99","v":""},{"$f":"IF($J99='Year 05'!$J99,'Year 05'!H99,$J99)","v":""},{"$f":"IF($J99='Year 05'!$J99,'Year 05'!I99,$J99)","v":""},{"$f":"'Year 05'!AN99","v":""},"",{"$f":"IF(E99 = 0, \"\", MATCH($E99,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!BA$7+$J99-1))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$W$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AB$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,1,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0)*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},"","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$B$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$F$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$O$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$BF$7+$K99-1))","v":""},{"$f":"IF(L99=\"\", \"\", VLOOKUP(X99,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,P99,IF($X99=1,IF(Z$9=$G99,(1-$M99),0),IF($X99=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,Q99,IF($X99=1,IF(AA$9=$G99,(1-$M99),0),IF($X99=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,R99,IF($X99=1,IF(AB$9=$G99,(1-$M99),0),IF($X99=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,S99,IF($X99=1,IF(AC$9=$G99,(1-$M99),0),IF($X99=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X99=3,1,IF($X99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AO$7+$J99-1),$J99))","v":""},"",{"$f":"IF(L99=\"\", \"\", IF($X99=0,$V99,IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$T$7+$X99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99)))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$CE$7+$K99-1)*$F99)","v":""},"","","","","","","","","","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,IF($AK99=0,$W99,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1)*$F99)))","v":""},"",{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$V$7)*$F99)","v":""}]
[0.62240711768960821,0.61132273282202221,{"$f":"IF(Inventory!AH99=Inventory!$C$1032,0.5,1)*B100","v":0.61132273282202221},{"$f":"Inventory!C99","v":0},{"$f":"Inventory!E99","v":0},{"$f":"Inventory!W99","v":""},{"$f":"'Year 05'!AM100","v":""},{"$f":"IF($J100='Year 05'!$J100,'Year 05'!H100,$J100)","v":""},{"$f":"IF($J100='Year 05'!$J100,'Year 05'!I100,$J100)","v":""},{"$f":"'Year 05'!AN100","v":""},"",{"$f":"IF(E100 = 0, \"\", MATCH($E100,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!BA$7+$J100-1))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$W$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AB$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,1,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0)*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},"","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$B$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$F$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$O$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$BF$7+$K100-1))","v":""},{"$f":"IF(L100=\"\", \"\", VLOOKUP(X100,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,P100,IF($X100=1,IF(Z$9=$G100,(1-$M100),0),IF($X100=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,Q100,IF($X100=1,IF(AA$9=$G100,(1-$M100),0),IF($X100=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,R100,IF($X100=1,IF(AB$9=$G100,(1-$M100),0),IF($X100=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,S100,IF($X100=1,IF(AC$9=$G100,(1-$M100),0),IF($X100=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X100=3,1,IF($X100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AO$7+$J100-1),$J100))","v":""},"",{"$f":"IF(L100=\"\", \"\", IF($X100=0,$V100,IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$T$7+$X100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100)))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$CE$7+$K100-1)*$F100)","v":""},"","","","","","","","","","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,IF($AK100=0,$W100,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1)*$F100)))","v":""},"",{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$V$7)*$F100)","v":""}]
[0.59232724725982511,0.99888882104469123,{"$f":"IF(Inventory!AH100=Inventory!$C$1032,0.5,1)*B101","v":0.99888882104469123},{"$f":"Inventory!C100","v":0},{"$f":"Inventory!E100","v":0},{"$f":"Inventory!W100","v":""},{"$f":"'Year 05'!AM101","v":""},{"$f":"IF($J101='Year 05'!$J101,'Year 05'!H101,$J101)","v":""},{"$f":"IF($J101='Year 05'!$J101,'Year 05'!I101,$J101)","v":""},{"$f":"'Year 05'!AN101","v":""},"",{"$f":"IF(E101 = 0, \"\", MATCH($E101,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!BA$7+$J101-1))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$W$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AB$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,1,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0)*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},"","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$B$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$F$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$O$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$BF$7+$K101-1))","v":""},{"$f":"IF(L101=\"\", \"\", VLOOKUP(X101,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,P101,IF($X101=1,IF(Z$9=$G101,(1-$M101),0),IF($X101=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,Q101,IF($X101=1,IF(AA$9=$G101,(1-$M101),0),IF($X101=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,R101,IF($X101=1,IF(AB$9=$G101,(1-$M101),0),IF($X101=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,S101,IF($X101=1,IF(AC$9=$G101,(1-$M101),0),IF($X101=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X101=3,1,IF($X101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AO$7+$J101-1),$J101))","v":""},"",{"$f":"IF(L101=\"\", \"\", IF($X101=0,$V101,IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$T$7+$X101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101)))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$CE$7+$K101-1)*$F101)","v":""},"","","","","","","","","","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,IF($AK101=0,$W101,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1)*$F101)))","v":""},"",{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$V$7)*$F101)","v":""}]
[0.90342396909640266,0.71431876133292094,{"$f":"IF(Inventory!AH101=Inventory!$C$1032,0.5,1)*B102","v":0.71431876133292094},{"$f":"Inventory!C101","v":0},{"$f":"Inventory!E101","v":0},{"$f":"Inventory!W101","v":""},{"$f":"'Year 05'!AM102","v":""},{"$f":"IF($J102='Year 05'!$J102,'Year 05'!H102,$J102)","v":""},{"$f":"IF($J102='Year 05'!$J102,'Year 05'!I102,$J102)","v":""},{"$f":"'Year 05'!AN102","v":""},"",{"$f":"IF(E102 = 0, \"\", MATCH($E102,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!BA$7+$J102-1))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$W$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AB$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,1,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0)*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},"","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$B$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$F$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$O$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$BF$7+$K102-1))","v":""},{"$f":"IF(L102=\"\", \"\", VLOOKUP(X102,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,P102,IF($X102=1,IF(Z$9=$G102,(1-$M102),0),IF($X102=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,Q102,IF($X102=1,IF(AA$9=$G102,(1-$M102),0),IF($X102=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,R102,IF($X102=1,IF(AB$9=$G102,(1-$M102),0),IF($X102=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,S102,IF($X102=1,IF(AC$9=$G102,(1-$M102),0),IF($X102=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X102=3,1,IF($X102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AO$7+$J102-1),$J102))","v":""},"",{"$f":"IF(L102=\"\", \"\", IF($X102=0,$V102,IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$T$7+$X102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102)))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$CE$7+$K102-1)*$F102)","v":""},"","","","","","","","","","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,IF($AK102=0,$W102,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1)*$F102)))","v":""},"",{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$V$7)*$F102)","v":""}]
[0.27019224595919522,0.99617206115422374,{"$f":"IF(Inventory!AH102=Inventory!$C$1032,0.5,1)*B103","v":0.99617206115422374},{"$f":"Inventory!C102","v":0},{"$f":"Inventory!E102","v":0},{"$f":"Inventory!W102","v":""},{"$f":"'Year 05'!AM103","v":""},{"$f":"IF($J103='Year 05'!$J103,'Year 05'!H103,$J103)","v":""},{"$f":"IF($J103='Year 05'!$J103,'Year 05'!I103,$J103)","v":""},{"$f":"'Year 05'!AN103","v":""},"",{"$f":"IF(E103 = 0, \"\", MATCH($E103,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!BA$7+$J103-1))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$W$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AB$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,1,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0)*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},"","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$B$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$F$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$O$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$BF$7+$K103-1))","v":""},{"$f":"IF(L103=\"\", \"\", VLOOKUP(X103,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,P103,IF($X103=1,IF(Z$9=$G103,(1-$M103),0),IF($X103=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,Q103,IF($X103=1,IF(AA$9=$G103,(1-$M103),0),IF($X103=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,R103,IF($X103=1,IF(AB$9=$G103,(1-$M103),0),IF($X103=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,S103,IF($X103=1,IF(AC$9=$G103,(1-$M103),0),IF($X103=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X103=3,1,IF($X103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AO$7+$J103-1),$J103))","v":""},"",{"$f":"IF(L103=\"\", \"\", IF($X103=0,$V103,IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$T$7+$X103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103)))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$CE$7+$K103-1)*$F103)","v":""},"","","","","","","","","","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,IF($AK103=0,$W103,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1)*$F103)))","v":""},"",{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$V$7)*$F103)","v":""}]
[0.7213303606152206,0.90652610727668304,{"$f":"IF(Inventory!AH103=Inventory!$C$1032,0.5,1)*B104","v":0.90652610727668304},{"$f":"Inventory!C103","v":0},{"$f":"Inventory!E103","v":0},{"$f":"Inventory!W103","v":""},{"$f":"'Year 05'!AM104","v":""},{"$f":"IF($J104='Year 05'!$J104,'Year 05'!H104,$J104)","v":""},{"$f":"IF($J104='Year 05'!$J104,'Year 05'!I104,$J104)","v":""},{"$f":"'Year 05'!AN104","v":""},"",{"$f":"IF(E104 = 0, \"\", MATCH($E104,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!BA$7+$J104-1))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$W$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AB$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,1,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0)*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},"","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$B$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$F$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$O$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$BF$7+$K104-1))","v":""},{"$f":"IF(L104=\"\", \"\", VLOOKUP(X104,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,P104,IF($X104=1,IF(Z$9=$G104,(1-$M104),0),IF($X104=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,Q104,IF($X104=1,IF(AA$9=$G104,(1-$M104),0),IF($X104=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,R104,IF($X104=1,IF(AB$9=$G104,(1-$M104),0),IF($X104=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,S104,IF($X104=1,IF(AC$9=$G104,(1-$M104),0),IF($X104=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X104=3,1,IF($X104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AO$7+$J104-1),$J104))","v":""},"",{"$f":"IF(L104=\"\", \"\", IF($X104=0,$V104,IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$T$7+$X104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104)))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$CE$7+$K104-1)*$F104)","v":""},"","","","","","","","","","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,IF($AK104=0,$W104,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1)*$F104)))","v":""},"",{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$V$7)*$F104)","v":""}]
[3.6376055992891287E-2,0.95554716538679352,{"$f":"IF(Inventory!AH104=Inventory!$C$1032,0.5,1)*B105","v":0.95554716538679352},{"$f":"Inventory!C104","v":0},{"$f":"Inventory!E104","v":0},{"$f":"Inventory!W104","v":""},{"$f":"'Year 05'!AM105","v":""},{"$f":"IF($J105='Year 05'!$J105,'Year 05'!H105,$J105)","v":""},{"$f":"IF($J105='Year 05'!$J105,'Year 05'!I105,$J105)","v":""},{"$f":"'Year 05'!AN105","v":""},"",{"$f":"IF(E105 = 0, \"\", MATCH($E105,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!BA$7+$J105-1))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$W$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AB$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,1,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0)*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},"","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$B$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$F$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$O$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$BF$7+$K105-1))","v":""},{"$f":"IF(L105=\"\", \"\", VLOOKUP(X105,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,P105,IF($X105=1,IF(Z$9=$G105,(1-$M105),0),IF($X105=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,Q105,IF($X105=1,IF(AA$9=$G105,(1-$M105),0),IF($X105=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,R105,IF($X105=1,IF(AB$9=$G105,(1-$M105),0),IF($X105=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,S105,IF($X105=1,IF(AC$9=$G105,(1-$M105),0),IF($X105=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X105=3,1,IF($X105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AO$7+$J105-1),$J105))","v":""},"",{"$f":"IF(L105=\"\", \"\", IF($X105=0,$V105,IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$T$7+$X105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105)))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$CE$7+$K105-1)*$F105)","v":""},"","","","","","","","","","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,IF($AK105=0,$W105,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1)*$F105)))","v":""},"",{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$V$7)*$F105)","v":""}]
[0.58661954501023028,0.78611873572815261,{"$f":"IF(Inventory!AH105=Inventory!$C$1032,0.5,1)*B106","v":0.78611873572815261},{"$f":"Inventory!C105","v":0},{"$f":"Inventory!E105","v":0},{"$f":"Inventory!W105","v":""},{"$f":"'Year 05'!AM106","v":""},{"$f":"IF($J106='Year 05'!$J106,'Year 05'!H106,$J106)","v":""},{"$f":"IF($J106='Year 05'!$J106,'Year 05'!I106,$J106)","v":""},{"$f":"'Year 05'!AN106","v":""},"",{"$f":"IF(E106 = 0, \"\", MATCH($E106,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!BA$7+$J106-1))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$W$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AB$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,1,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0)*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},"","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$B$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$F$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$O$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$BF$7+$K106-1))","v":""},{"$f":"IF(L106=\"\", \"\", VLOOKUP(X106,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,P106,IF($X106=1,IF(Z$9=$G106,(1-$M106),0),IF($X106=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,Q106,IF($X106=1,IF(AA$9=$G106,(1-$M106),0),IF($X106=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,R106,IF($X106=1,IF(AB$9=$G106,(1-$M106),0),IF($X106=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,S106,IF($X106=1,IF(AC$9=$G106,(1-$M106),0),IF($X106=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X106=3,1,IF($X106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AO$7+$J106-1),$J106))","v":""},"",{"$f":"IF(L106=\"\", \"\", IF($X106=0,$V106,IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$T$7+$X106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106)))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$CE$7+$K106-1)*$F106)","v":""},"","","","","","","","","","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,IF($AK106=0,$W106,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1)*$F106)))","v":""},"",{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$V$7)*$F106)","v":""}]
[0.94627293819907643,0.30976680744862184,{"$f":"IF(Inventory!AH106=Inventory!$C$1032,0.5,1)*B107","v":0.30976680744862184},{"$f":"Inventory!C106","v":0},{"$f":"Inventory!E106","v":0},{"$f":"Inventory!W106","v":""},{"$f":"'Year 05'!AM107","v":""},{"$f":"IF($J107='Year 05'!$J107,'Year 05'!H107,$J107)","v":""},{"$f":"IF($J107='Year 05'!$J107,'Year 05'!I107,$J107)","v":""},{"$f":"'Year 05'!AN107","v":""},"",{"$f":"IF(E107 = 0, \"\", MATCH($E107,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!BA$7+$J107-1))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$W$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AB$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,1,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0)*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},"","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$B$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$F$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$O$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$BF$7+$K107-1))","v":""},{"$f":"IF(L107=\"\", \"\", VLOOKUP(X107,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,P107,IF($X107=1,IF(Z$9=$G107,(1-$M107),0),IF($X107=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,Q107,IF($X107=1,IF(AA$9=$G107,(1-$M107),0),IF($X107=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,R107,IF($X107=1,IF(AB$9=$G107,(1-$M107),0),IF($X107=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,S107,IF($X107=1,IF(AC$9=$G107,(1-$M107),0),IF($X107=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X107=3,1,IF($X107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AO$7+$J107-1),$J107))","v":""},"",{"$f":"IF(L107=\"\", \"\", IF($X107=0,$V107,IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$T$7+$X107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107)))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$CE$7+$K107-1)*$F107)","v":""},"","","","","","","","","","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,IF($AK107=0,$W107,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1)*$F107)))","v":""},"",{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$V$7)*$F107)","v":""}]
[0.18021459831458975,8.6165860615718959E-2,{"$f":"IF(Inventory!AH107=Inventory!$C$1032,0.5,1)*B108","v":8.6165860615718959E-2},{"$f":"Inventory!C107","v":0},{"$f":"Inventory!E107","v":0},{"$f":"Inventory!W107","v":""},{"$f":"'Year 05'!AM108","v":""},{"$f":"IF($J108='Year 05'!$J108,'Year 05'!H108,$J108)","v":""},{"$f":"IF($J108='Year 05'!$J108,'Year 05'!I108,$J108)","v":""},{"$f":"'Year 05'!AN108","v":""},"",{"$f":"IF(E108 = 0, \"\", MATCH($E108,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!BA$7+$J108-1))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$W$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AB$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,1,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0)*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},"","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$B$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$F$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$O$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$BF$7+$K108-1))","v":""},{"$f":"IF(L108=\"\", \"\", VLOOKUP(X108,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,P108,IF($X108=1,IF(Z$9=$G108,(1-$M108),0),IF($X108=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,Q108,IF($X108=1,IF(AA$9=$G108,(1-$M108),0),IF($X108=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,R108,IF($X108=1,IF(AB$9=$G108,(1-$M108),0),IF($X108=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,S108,IF($X108=1,IF(AC$9=$G108,(1-$M108),0),IF($X108=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X108=3,1,IF($X108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AO$7+$J108-1),$J108))","v":""},"",{"$f":"IF(L108=\"\", \"\", IF($X108=0,$V108,IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$T$7+$X108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108)))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$CE$7+$K108-1)*$F108)","v":""},"","","","","","","","","","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,IF($AK108=0,$W108,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1)*$F108)))","v":""},"",{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$V$7)*$F108)","v":""}]
[0.41529607400649793,0.76883816514014403,{"$f":"IF(Inventory!AH108=Inventory!$C$1032,0.5,1)*B109","v":0.76883816514014403},{"$f":"Inventory!C108","v":0},{"$f":"Inventory!E108","v":0},{"$f":"Inventory!W108","v":""},{"$f":"'Year 05'!AM109","v":""},{"$f":"IF($J109='Year 05'!$J109,'Year 05'!H109,$J109)","v":""},{"$f":"IF($J109='Year 05'!$J109,'Year 05'!I109,$J109)","v":""},{"$f":"'Year 05'!AN109","v":""},"",{"$f":"IF(E109 = 0, \"\", MATCH($E109,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!BA$7+$J109-1))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$W$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AB$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,1,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0)*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},"","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$B$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$F$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$O$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$BF$7+$K109-1))","v":""},{"$f":"IF(L109=\"\", \"\", VLOOKUP(X109,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,P109,IF($X109=1,IF(Z$9=$G109,(1-$M109),0),IF($X109=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,Q109,IF($X109=1,IF(AA$9=$G109,(1-$M109),0),IF($X109=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,R109,IF($X109=1,IF(AB$9=$G109,(1-$M109),0),IF($X109=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,S109,IF($X109=1,IF(AC$9=$G109,(1-$M109),0),IF($X109=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X109=3,1,IF($X109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AO$7+$J109-1),$J109))","v":""},"",{"$f":"IF(L109=\"\", \"\", IF($X109=0,$V109,IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$T$7+$X109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109)))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$CE$7+$K109-1)*$F109)","v":""},"","","","","","","","","","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,IF($AK109=0,$W109,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1)*$F109)))","v":""},"",{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$V$7)*$F109)","v":""}]
[0.18077367758096974,0.10412052443479436,{"$f":"IF(Inventory!AH109=Inventory!$C$1032,0.5,1)*B110","v":0.10412052443479436},{"$f":"Inventory!C109","v":0},{"$f":"Inventory!E109","v":0},{"$f":"Inventory!W109","v":""},{"$f":"'Year 05'!AM110","v":""},{"$f":"IF($J110='Year 05'!$J110,'Year 05'!H110,$J110)","v":""},{"$f":"IF($J110='Year 05'!$J110,'Year 05'!I110,$J110)","v":""},{"$f":"'Year 05'!AN110","v":""},"",{"$f":"IF(E110 = 0, \"\", MATCH($E110,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!BA$7+$J110-1))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$W$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AB$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,1,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0)*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},"","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$B$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$F$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$O$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$BF$7+$K110-1))","v":""},{"$f":"IF(L110=\"\", \"\", VLOOKUP(X110,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,P110,IF($X110=1,IF(Z$9=$G110,(1-$M110),0),IF($X110=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,Q110,IF($X110=1,IF(AA$9=$G110,(1-$M110),0),IF($X110=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,R110,IF($X110=1,IF(AB$9=$G110,(1-$M110),0),IF($X110=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,S110,IF($X110=1,IF(AC$9=$G110,(1-$M110),0),IF($X110=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X110=3,1,IF($X110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AO$7+$J110-1),$J110))","v":""},"",{"$f":"IF(L110=\"\", \"\", IF($X110=0,$V110,IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$T$7+$X110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110)))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$CE$7+$K110-1)*$F110)","v":""},"","","","","","","","","","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,IF($AK110=0,$W110,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1)*$F110)))","v":""},"",{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$V$7)*$F110)","v":""}]
[0.1437070384398671,0.12754104865593452,{"$f":"IF(Inventory!AH110=Inventory!$C$1032,0.5,1)*B111","v":0.12754104865593452},{"$f":"Inventory!C110","v":0},{"$f":"Inventory!E110","v":0},{"$f":"Inventory!W110","v":""},{"$f":"'Year 05'!AM111","v":""},{"$f":"IF($J111='Year 05'!$J111,'Year 05'!H111,$J111)","v":""},{"$f":"IF($J111='Year 05'!$J111,'Year 05'!I111,$J111)","v":""},{"$f":"'Year 05'!AN111","v":""},"",{"$f":"IF(E111 = 0, \"\", MATCH($E111,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!BA$7+$J111-1))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$W$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AB$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,1,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0)*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},"","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$B$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$F$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$O$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$BF$7+$K111-1))","v":""},{"$f":"IF(L111=\"\", \"\", VLOOKUP(X111,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,P111,IF($X111=1,IF(Z$9=$G111,(1-$M111),0),IF($X111=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,Q111,IF($X111=1,IF(AA$9=$G111,(1-$M111),0),IF($X111=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,R111,IF($X111=1,IF(AB$9=$G111,(1-$M111),0),IF($X111=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,S111,IF($X111=1,IF(AC$9=$G111,(1-$M111),0),IF($X111=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X111=3,1,IF($X111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AO$7+$J111-1),$J111))","v":""},"",{"$f":"IF(L111=\"\", \"\", IF($X111=0,$V111,IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$T$7+$X111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111)))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$CE$7+$K111-1)*$F111)","v":""},"","","","","","","","","","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,IF($AK111=0,$W111,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1)*$F111)))","v":""},"",{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$V$7)*$F111)","v":""}]
[0.60692981423151826,0.83113470707078096,{"$f":"IF(Inventory!AH111=Inventory!$C$1032,0.5,1)*B112","v":0.83113470707078096},{"$f":"Inventory!C111","v":0},{"$f":"Inventory!E111","v":0},{"$f":"Inventory!W111","v":""},{"$f":"'Year 05'!AM112","v":""},{"$f":"IF($J112='Year 05'!$J112,'Year 05'!H112,$J112)","v":""},{"$f":"IF($J112='Year 05'!$J112,'Year 05'!I112,$J112)","v":""},{"$f":"'Year 05'!AN112","v":""},"",{"$f":"IF(E112 = 0, \"\", MATCH($E112,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!BA$7+$J112-1))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$W$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AB$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,1,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0)*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},"","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$B$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$F$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$O$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$BF$7+$K112-1))","v":""},{"$f":"IF(L112=\"\", \"\", VLOOKUP(X112,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,P112,IF($X112=1,IF(Z$9=$G112,(1-$M112),0),IF($X112=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,Q112,IF($X112=1,IF(AA$9=$G112,(1-$M112),0),IF($X112=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,R112,IF($X112=1,IF(AB$9=$G112,(1-$M112),0),IF($X112=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,S112,IF($X112=1,IF(AC$9=$G112,(1-$M112),0),IF($X112=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X112=3,1,IF($X112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AO$7+$J112-1),$J112))","v":""},"",{"$f":"IF(L112=\"\", \"\", IF($X112=0,$V112,IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$T$7+$X112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112)))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$CE$7+$K112-1)*$F112)","v":""},"","","","","","","","","","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,IF($AK112=0,$W112,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1)*$F112)))","v":""},"",{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$V$7)*$F112)","v":""}]
[0.73799857256949175,0.1292063357801283,{"$f":"IF(Inventory!AH112=Inventory!$C$1032,0.5,1)*B113","v":0.1292063357801283},{"$f":"Inventory!C112","v":0},{"$f":"Inventory!E112","v":0},{"$f":"Inventory!W112","v":""},{"$f":"'Year 05'!AM113","v":""},{"$f":"IF($J113='Year 05'!$J113,'Year 05'!H113,$J113)","v":""},{"$f":"IF($J113='Year 05'!$J113,'Year 05'!I113,$J113)","v":""},{"$f":"'Year 05'!AN113","v":""},"",{"$f":"IF(E113 = 0, \"\", MATCH($E113,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!BA$7+$J113-1))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$W$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AB$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,1,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0)*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},"","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$B$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$F$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$O$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$BF$7+$K113-1))","v":""},{"$f":"IF(L113=\"\", \"\", VLOOKUP(X113,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,P113,IF($X113=1,IF(Z$9=$G113,(1-$M113),0),IF($X113=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,Q113,IF($X113=1,IF(AA$9=$G113,(1-$M113),0),IF($X113=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,R113,IF($X113=1,IF(AB$9=$G113,(1-$M113),0),IF($X113=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,S113,IF($X113=1,IF(AC$9=$G113,(1-$M113),0),IF($X113=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X113=3,1,IF($X113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AO$7+$J113-1),$J113))","v":""},"",{"$f":"IF(L113=\"\", \"\", IF($X113=0,$V113,IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$T$7+$X113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113)))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$CE$7+$K113-1)*$F113)","v":""},"","","","","","","","","","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,IF($AK113=0,$W113,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1)*$F113)))","v":""},"",{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$V$7)*$F113)","v":""}]
[0.78947887413011142,0.25497987021034685,{"$f":"IF(Inventory!AH113=Inventory!$C$1032,0.5,1)*B114","v":0.25497987021034685},{"$f":"Inventory!C113","v":0},{"$f":"Inventory!E113","v":0},{"$f":"Inventory!W113","v":""},{"$f":"'Year 05'!AM114","v":""},{"$f":"IF($J114='Year 05'!$J114,'Year 05'!H114,$J114)","v":""},{"$f":"IF($J114='Year 05'!$J114,'Year 05'!I114,$J114)","v":""},{"$f":"'Year 05'!AN114","v":""},"",{"$f":"IF(E114 = 0, \"\", MATCH($E114,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!BA$7+$J114-1))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$W$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AB$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,1,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0)*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},"","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$B$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$F$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$O$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$BF$7+$K114-1))","v":""},{"$f":"IF(L114=\"\", \"\", VLOOKUP(X114,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,P114,IF($X114=1,IF(Z$9=$G114,(1-$M114),0),IF($X114=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,Q114,IF($X114=1,IF(AA$9=$G114,(1-$M114),0),IF($X114=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,R114,IF($X114=1,IF(AB$9=$G114,(1-$M114),0),IF($X114=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,S114,IF($X114=1,IF(AC$9=$G114,(1-$M114),0),IF($X114=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X114=3,1,IF($X114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AO$7+$J114-1),$J114))","v":""},"",{"$f":"IF(L114=\"\", \"\", IF($X114=0,$V114,IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$T$7+$X114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114)))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$CE$7+$K114-1)*$F114)","v":""},"","","","","","","","","","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,IF($AK114=0,$W114,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1)*$F114)))","v":""},"",{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$V$7)*$F114)","v":""}]
[0.24800771390734677,0.92304148602094704,{"$f":"IF(Inventory!AH114=Inventory!$C$1032,0.5,1)*B115","v":0.92304148602094704},{"$f":"Inventory!C114","v":0},{"$f":"Inventory!E114","v":0},{"$f":"Inventory!W114","v":""},{"$f":"'Year 05'!AM115","v":""},{"$f":"IF($J115='Year 05'!$J115,'Year 05'!H115,$J115)","v":""},{"$f":"IF($J115='Year 05'!$J115,'Year 05'!I115,$J115)","v":""},{"$f":"'Year 05'!AN115","v":""},"",{"$f":"IF(E115 = 0, \"\", MATCH($E115,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!BA$7+$J115-1))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$W$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AB$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,1,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0)*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},"","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$B$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$F$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$O$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$BF$7+$K115-1))","v":""},{"$f":"IF(L115=\"\", \"\", VLOOKUP(X115,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,P115,IF($X115=1,IF(Z$9=$G115,(1-$M115),0),IF($X115=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,Q115,IF($X115=1,IF(AA$9=$G115,(1-$M115),0),IF($X115=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,R115,IF($X115=1,IF(AB$9=$G115,(1-$M115),0),IF($X115=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,S115,IF($X115=1,IF(AC$9=$G115,(1-$M115),0),IF($X115=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X115=3,1,IF($X115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AO$7+$J115-1),$J115))","v":""},"",{"$f":"IF(L115=\"\", \"\", IF($X115=0,$V115,IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$T$7+$X115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115)))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$CE$7+$K115-1)*$F115)","v":""},"","","","","","","","","","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,IF($AK115=0,$W115,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1)*$F115)))","v":""},"",{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$V$7)*$F115)","v":""}]
[0.60353837250822462,0.21099289910571406,{"$f":"IF(Inventory!AH115=Inventory!$C$1032,0.5,1)*B116","v":0.21099289910571406},{"$f":"Inventory!C115","v":0},{"$f":"Inventory!E115","v":0},{"$f":"Inventory!W115","v":""},{"$f":"'Year 05'!AM116","v":""},{"$f":"IF($J116='Year 05'!$J116,'Year 05'!H116,$J116)","v":""},{"$f":"IF($J116='Year 05'!$J116,'Year 05'!I116,$J116)","v":""},{"$f":"'Year 05'!AN116","v":""},"",{"$f":"IF(E116 = 0, \"\", MATCH($E116,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!BA$7+$J116-1))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$W$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AB$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,1,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0)*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},"","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$B$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$F$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$O$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$BF$7+$K116-1))","v":""},{"$f":"IF(L116=\"\", \"\", VLOOKUP(X116,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,P116,IF($X116=1,IF(Z$9=$G116,(1-$M116),0),IF($X116=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,Q116,IF($X116=1,IF(AA$9=$G116,(1-$M116),0),IF($X116=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,R116,IF($X116=1,IF(AB$9=$G116,(1-$M116),0),IF($X116=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,S116,IF($X116=1,IF(AC$9=$G116,(1-$M116),0),IF($X116=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X116=3,1,IF($X116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AO$7+$J116-1),$J116))","v":""},"",{"$f":"IF(L116=\"\", \"\", IF($X116=0,$V116,IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$T$7+$X116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116)))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$CE$7+$K116-1)*$F116)","v":""},"","","","","","","","","","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,IF($AK116=0,$W116,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1)*$F116)))","v":""},"",{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$V$7)*$F116)","v":""}]
[0.60597593100972225,0.2356559586428747,{"$f":"IF(Inventory!AH116=Inventory!$C$1032,0.5,1)*B117","v":0.2356559586428747},{"$f":"Inventory!C116","v":0},{"$f":"Inventory!E116","v":0},{"$f":"Inventory!W116","v":""},{"$f":"'Year 05'!AM117","v":""},{"$f":"IF($J117='Year 05'!$J117,'Year 05'!H117,$J117)","v":""},{"$f":"IF($J117='Year 05'!$J117,'Year 05'!I117,$J117)","v":""},{"$f":"'Year 05'!AN117","v":""},"",{"$f":"IF(E117 = 0, \"\", MATCH($E117,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!BA$7+$J117-1))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$W$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AB$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,1,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0)*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},"","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$B$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$F$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$O$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$BF$7+$K117-1))","v":""},{"$f":"IF(L117=\"\", \"\", VLOOKUP(X117,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,P117,IF($X117=1,IF(Z$9=$G117,(1-$M117),0),IF($X117=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,Q117,IF($X117=1,IF(AA$9=$G117,(1-$M117),0),IF($X117=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,R117,IF($X117=1,IF(AB$9=$G117,(1-$M117),0),IF($X117=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,S117,IF($X117=1,IF(AC$9=$G117,(1-$M117),0),IF($X117=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X117=3,1,IF($X117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AO$7+$J117-1),$J117))","v":""},"",{"$f":"IF(L117=\"\", \"\", IF($X117=0,$V117,IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$T$7+$X117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117)))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$CE$7+$K117-1)*$F117)","v":""},"","","","","","","","","","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,IF($AK117=0,$W117,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1)*$F117)))","v":""},"",{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$V$7)*$F117)","v":""}]
[0.83894274824100512,0.42420049154491946,{"$f":"IF(Inventory!AH117=Inventory!$C$1032,0.5,1)*B118","v":0.42420049154491946},{"$f":"Inventory!C117","v":0},{"$f":"Inventory!E117","v":0},{"$f":"Inventory!W117","v":""},{"$f":"'Year 05'!AM118","v":""},{"$f":"IF($J118='Year 05'!$J118,'Year 05'!H118,$J118)","v":""},{"$f":"IF($J118='Year 05'!$J118,'Year 05'!I118,$J118)","v":""},{"$f":"'Year 05'!AN118","v":""},"",{"$f":"IF(E118 = 0, \"\", MATCH($E118,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!BA$7+$J118-1))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$W$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AB$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,1,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0)*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},"","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$B$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$F$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$O$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$BF$7+$K118-1))","v":""},{"$f":"IF(L118=\"\", \"\", VLOOKUP(X118,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,P118,IF($X118=1,IF(Z$9=$G118,(1-$M118),0),IF($X118=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,Q118,IF($X118=1,IF(AA$9=$G118,(1-$M118),0),IF($X118=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,R118,IF($X118=1,IF(AB$9=$G118,(1-$M118),0),IF($X118=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,S118,IF($X118=1,IF(AC$9=$G118,(1-$M118),0),IF($X118=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X118=3,1,IF($X118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AO$7+$J118-1),$J118))","v":""},"",{"$f":"IF(L118=\"\", \"\", IF($X118=0,$V118,IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$T$7+$X118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118)))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$CE$7+$K118-1)*$F118)","v":""},"","","","","","","","","","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,IF($AK118=0,$W118,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1)*$F118)))","v":""},"",{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$V$7)*$F118)","v":""}]
[0.86974338035210497,0.76437231979749254,{"$f":"IF(Inventory!AH118=Inventory!$C$1032,0.5,1)*B119","v":0.76437231979749254},{"$f":"Inventory!C118","v":0},{"$f":"Inventory!E118","v":0},{"$f":"Inventory!W118","v":""},{"$f":"'Year 05'!AM119","v":""},{"$f":"IF($J119='Year 05'!$J119,'Year 05'!H119,$J119)","v":""},{"$f":"IF($J119='Year 05'!$J119,'Year 05'!I119,$J119)","v":""},{"$f":"'Year 05'!AN119","v":""},"",{"$f":"IF(E119 = 0, \"\", MATCH($E119,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!BA$7+$J119-1))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$W$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AB$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,1,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0)*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},"","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$B$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$F$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$O$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$BF$7+$K119-1))","v":""},{"$f":"IF(L119=\"\", \"\", VLOOKUP(X119,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,P119,IF($X119=1,IF(Z$9=$G119,(1-$M119),0),IF($X119=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,Q119,IF($X119=1,IF(AA$9=$G119,(1-$M119),0),IF($X119=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,R119,IF($X119=1,IF(AB$9=$G119,(1-$M119),0),IF($X119=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,S119,IF($X119=1,IF(AC$9=$G119,(1-$M119),0),IF($X119=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X119=3,1,IF($X119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AO$7+$J119-1),$J119))","v":""},"",{"$f":"IF(L119=\"\", \"\", IF($X119=0,$V119,IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$T$7+$X119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119)))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$CE$7+$K119-1)*$F119)","v":""},"","","","","","","","","","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,IF($AK119=0,$W119,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1)*$F119)))","v":""},"",{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$V$7)*$F119)","v":""}]
[0.55940788757911131,0.66829354478622982,{"$f":"IF(Inventory!AH119=Inventory!$C$1032,0.5,1)*B120","v":0.66829354478622982},{"$f":"Inventory!C119","v":0},{"$f":"Inventory!E119","v":0},{"$f":"Inventory!W119","v":""},{"$f":"'Year 05'!AM120","v":""},{"$f":"IF($J120='Year 05'!$J120,'Year 05'!H120,$J120)","v":""},{"$f":"IF($J120='Year 05'!$J120,'Year 05'!I120,$J120)","v":""},{"$f":"'Year 05'!AN120","v":""},"",{"$f":"IF(E120 = 0, \"\", MATCH($E120,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!BA$7+$J120-1))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$W$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AB$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,1,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0)*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},"","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$B$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$F$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$O$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$BF$7+$K120-1))","v":""},{"$f":"IF(L120=\"\", \"\", VLOOKUP(X120,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,P120,IF($X120=1,IF(Z$9=$G120,(1-$M120),0),IF($X120=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,Q120,IF($X120=1,IF(AA$9=$G120,(1-$M120),0),IF($X120=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,R120,IF($X120=1,IF(AB$9=$G120,(1-$M120),0),IF($X120=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,S120,IF($X120=1,IF(AC$9=$G120,(1-$M120),0),IF($X120=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X120=3,1,IF($X120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AO$7+$J120-1),$J120))","v":""},"",{"$f":"IF(L120=\"\", \"\", IF($X120=0,$V120,IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$T$7+$X120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120)))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$CE$7+$K120-1)*$F120)","v":""},"","","","","","","","","","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,IF($AK120=0,$W120,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1)*$F120)))","v":""},"",{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$V$7)*$F120)","v":""}]
[0.71302641346290807,0.4046969059816623,{"$f":"IF(Inventory!AH120=Inventory!$C$1032,0.5,1)*B121","v":0.4046969059816623},{"$f":"Inventory!C120","v":0},{"$f":"Inventory!E120","v":0},{"$f":"Inventory!W120","v":""},{"$f":"'Year 05'!AM121","v":""},{"$f":"IF($J121='Year 05'!$J121,'Year 05'!H121,$J121)","v":""},{"$f":"IF($J121='Year 05'!$J121,'Year 05'!I121,$J121)","v":""},{"$f":"'Year 05'!AN121","v":""},"",{"$f":"IF(E121 = 0, \"\", MATCH($E121,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!BA$7+$J121-1))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$W$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AB$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,1,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0)*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},"","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$B$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$F$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$O$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$BF$7+$K121-1))","v":""},{"$f":"IF(L121=\"\", \"\", VLOOKUP(X121,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,P121,IF($X121=1,IF(Z$9=$G121,(1-$M121),0),IF($X121=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,Q121,IF($X121=1,IF(AA$9=$G121,(1-$M121),0),IF($X121=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,R121,IF($X121=1,IF(AB$9=$G121,(1-$M121),0),IF($X121=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,S121,IF($X121=1,IF(AC$9=$G121,(1-$M121),0),IF($X121=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X121=3,1,IF($X121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AO$7+$J121-1),$J121))","v":""},"",{"$f":"IF(L121=\"\", \"\", IF($X121=0,$V121,IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$T$7+$X121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121)))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$CE$7+$K121-1)*$F121)","v":""},"","","","","","","","","","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,IF($AK121=0,$W121,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1)*$F121)))","v":""},"",{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$V$7)*$F121)","v":""}]
[8.2159844938003435E-3,0.13256365974795548,{"$f":"IF(Inventory!AH121=Inventory!$C$1032,0.5,1)*B122","v":0.13256365974795548},{"$f":"Inventory!C121","v":0},{"$f":"Inventory!E121","v":0},{"$f":"Inventory!W121","v":""},{"$f":"'Year 05'!AM122","v":""},{"$f":"IF($J122='Year 05'!$J122,'Year 05'!H122,$J122)","v":""},{"$f":"IF($J122='Year 05'!$J122,'Year 05'!I122,$J122)","v":""},{"$f":"'Year 05'!AN122","v":""},"",{"$f":"IF(E122 = 0, \"\", MATCH($E122,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!BA$7+$J122-1))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$W$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AB$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,1,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0)*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},"","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$B$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$F$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$O$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$BF$7+$K122-1))","v":""},{"$f":"IF(L122=\"\", \"\", VLOOKUP(X122,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,P122,IF($X122=1,IF(Z$9=$G122,(1-$M122),0),IF($X122=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,Q122,IF($X122=1,IF(AA$9=$G122,(1-$M122),0),IF($X122=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,R122,IF($X122=1,IF(AB$9=$G122,(1-$M122),0),IF($X122=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,S122,IF($X122=1,IF(AC$9=$G122,(1-$M122),0),IF($X122=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X122=3,1,IF($X122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AO$7+$J122-1),$J122))","v":""},"",{"$f":"IF(L122=\"\", \"\", IF($X122=0,$V122,IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$T$7+$X122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122)))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$CE$7+$K122-1)*$F122)","v":""},"","","","","","","","","","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,IF($AK122=0,$W122,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1)*$F122)))","v":""},"",{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$V$7)*$F122)","v":""}]
[0.85452176155951209,9.1219002871396837E-2,{"$f":"IF(Inventory!AH122=Inventory!$C$1032,0.5,1)*B123","v":9.1219002871396837E-2},{"$f":"Inventory!C122","v":0},{"$f":"Inventory!E122","v":0},{"$f":"Inventory!W122","v":""},{"$f":"'Year 05'!AM123","v":""},{"$f":"IF($J123='Year 05'!$J123,'Year 05'!H123,$J123)","v":""},{"$f":"IF($J123='Year 05'!$J123,'Year 05'!I123,$J123)","v":""},{"$f":"'Year 05'!AN123","v":""},"",{"$f":"IF(E123 = 0, \"\", MATCH($E123,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!BA$7+$J123-1))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$W$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AB$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,1,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0)*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},"","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$B$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$F$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$O$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$BF$7+$K123-1))","v":""},{"$f":"IF(L123=\"\", \"\", VLOOKUP(X123,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,P123,IF($X123=1,IF(Z$9=$G123,(1-$M123),0),IF($X123=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,Q123,IF($X123=1,IF(AA$9=$G123,(1-$M123),0),IF($X123=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,R123,IF($X123=1,IF(AB$9=$G123,(1-$M123),0),IF($X123=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,S123,IF($X123=1,IF(AC$9=$G123,(1-$M123),0),IF($X123=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X123=3,1,IF($X123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AO$7+$J123-1),$J123))","v":""},"",{"$f":"IF(L123=\"\", \"\", IF($X123=0,$V123,IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$T$7+$X123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123)))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$CE$7+$K123-1)*$F123)","v":""},"","","","","","","","","","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,IF($AK123=0,$W123,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1)*$F123)))","v":""},"",{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$V$7)*$F123)","v":""}]
[0.72367453406902682,0.51661545547494636,{"$f":"IF(Inventory!AH123=Inventory!$C$1032,0.5,1)*B124","v":0.51661545547494636},{"$f":"Inventory!C123","v":0},{"$f":"Inventory!E123","v":0},{"$f":"Inventory!W123","v":""},{"$f":"'Year 05'!AM124","v":""},{"$f":"IF($J124='Year 05'!$J124,'Year 05'!H124,$J124)","v":""},{"$f":"IF($J124='Year 05'!$J124,'Year 05'!I124,$J124)","v":""},{"$f":"'Year 05'!AN124","v":""},"",{"$f":"IF(E124 = 0, \"\", MATCH($E124,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!BA$7+$J124-1))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$W$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AB$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,1,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0)*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},"","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$B$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$F$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$O$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$BF$7+$K124-1))","v":""},{"$f":"IF(L124=\"\", \"\", VLOOKUP(X124,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,P124,IF($X124=1,IF(Z$9=$G124,(1-$M124),0),IF($X124=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,Q124,IF($X124=1,IF(AA$9=$G124,(1-$M124),0),IF($X124=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,R124,IF($X124=1,IF(AB$9=$G124,(1-$M124),0),IF($X124=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,S124,IF($X124=1,IF(AC$9=$G124,(1-$M124),0),IF($X124=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X124=3,1,IF($X124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AO$7+$J124-1),$J124))","v":""},"",{"$f":"IF(L124=\"\", \"\", IF($X124=0,$V124,IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$T$7+$X124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124)))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$CE$7+$K124-1)*$F124)","v":""},"","","","","","","","","","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,IF($AK124=0,$W124,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1)*$F124)))","v":""},"",{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$V$7)*$F124)","v":""}]
[0.8892576345173161,0.88151773103436615,{"$f":"IF(Inventory!AH124=Inventory!$C$1032,0.5,1)*B125","v":0.88151773103436615},{"$f":"Inventory!C124","v":0},{"$f":"Inventory!E124","v":0},{"$f":"Inventory!W124","v":""},{"$f":"'Year 05'!AM125","v":""},{"$f":"IF($J125='Year 05'!$J125,'Year 05'!H125,$J125)","v":""},{"$f":"IF($J125='Year 05'!$J125,'Year 05'!I125,$J125)","v":""},{"$f":"'Year 05'!AN125","v":""},"",{"$f":"IF(E125 = 0, \"\", MATCH($E125,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!BA$7+$J125-1))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$W$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AB$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,1,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0)*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},"","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$B$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$F$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$O$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$BF$7+$K125-1))","v":""},{"$f":"IF(L125=\"\", \"\", VLOOKUP(X125,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,P125,IF($X125=1,IF(Z$9=$G125,(1-$M125),0),IF($X125=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,Q125,IF($X125=1,IF(AA$9=$G125,(1-$M125),0),IF($X125=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,R125,IF($X125=1,IF(AB$9=$G125,(1-$M125),0),IF($X125=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,S125,IF($X125=1,IF(AC$9=$G125,(1-$M125),0),IF($X125=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X125=3,1,IF($X125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AO$7+$J125-1),$J125))","v":""},"",{"$f":"IF(L125=\"\", \"\", IF($X125=0,$V125,IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$T$7+$X125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125)))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$CE$7+$K125-1)*$F125)","v":""},"","","","","","","","","","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,IF($AK125=0,$W125,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1)*$F125)))","v":""},"",{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$V$7)*$F125)","v":""}]
[0.69800190294255349,0.9155983748252523,{"$f":"IF(Inventory!AH128=Inventory!$C$1032,0.5,1)*B129","v":0.9155983748252523},{"$f":"Inventory!C128","v":0},{"$f":"Inventory!E128","v":0},{"$f":"Inventory!W128","v":""},{"$f":"'Year 05'!AM129","v":""},{"$f":"IF($J129='Year 05'!$J129,'Year 05'!H129,$J129)","v":""},{"$f":"IF($J129='Year 05'!$J129,'Year 05'!I129,$J129)","v":""},{"$f":"'Year 05'!AN129","v":""},"",{"$f":"IF(E129 = 0, \"\", MATCH($E129,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!BA$7+$J129-1))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$W$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AB$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,1,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0)*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},"","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$B$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$F$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$O$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$BF$7+$K129-1))","v":""},{"$f":"IF(L129=\"\", \"\", VLOOKUP(X129,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,P129,IF($X129=1,IF(Z$9=$G129,(1-$M129),0),IF($X129=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,Q129,IF($X129=1,IF(AA$9=$G129,(1-$M129),0),IF($X129=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,R129,IF($X129=1,IF(AB$9=$G129,(1-$M129),0),IF($X129=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,S129,IF($X129=1,IF(AC$9=$G129,(1-$M129),0),IF($X129=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X129=3,1,IF($X129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AO$7+$J129-1),$J129))","v":""},"",{"$f":"IF(L129=\"\", \"\", IF($X129=0,$V129,IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$T$7+$X129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129)))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$CE$7+$K129-1)*$F129)","v":""},"","","","","","","","","","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,IF($AK129=0,$W129,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1)*$F129)))","v":""},"",{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$V$7)*$F129)","v":""}]
[0.15479016934087675,0.6855292093272255,{"$f":"IF(Inventory!AH133=Inventory!$C$1032,0.5,1)*B134","v":0.6855292093272255},{"$f":"Inventory!C133","v":0},{"$f":"Inventory!E133","v":0},{"$f":"Inventory!W133","v":""},{"$f":"'Year 05'!AM134","v":""},{"$f":"IF($J134='Year 05'!$J134,'Year 05'!H134,$J134)","v":""},{"$f":"IF($J134='Year 05'!$J134,'Year 05'!I134,$J134)","v":""},{"$f":"'Year 05'!AN134","v":""},"",{"$f":"IF(E134 = 0, \"\", MATCH($E134,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!BA$7+$J134-1))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$W$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AB$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,1,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0)*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},"","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$B$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$F$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$O$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$BF$7+$K134-1))","v":""},{"$f":"IF(L134=\"\", \"\", VLOOKUP(X134,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,P134,IF($X134=1,IF(Z$9=$G134,(1-$M134),0),IF($X134=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,Q134,IF($X134=1,IF(AA$9=$G134,(1-$M134),0),IF($X134=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,R134,IF($X134=1,IF(AB$9=$G134,(1-$M134),0),IF($X134=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,S134,IF($X134=1,IF(AC$9=$G134,(1-$M134),0),IF($X134=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X134=3,1,IF($X134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AO$7+$J134-1),$J134))","v":""},"",{"$f":"IF(L134=\"\", \"\", IF($X134=0,$V134,IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$T$7+$X134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134)))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$CE$7+$K134-1)*$F134)","v":""},"","","","","","","","","","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,IF($AK134=0,$W134,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1)*$F134)))","v":""},"",{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$V$7)*$F134)","v":""}]
[0.41366074139730036,0.90376538542428975,{"$f":"IF(Inventory!AH141=Inventory!$C$1032,0.5,1)*B142","v":0.90376538542428975},{"$f":"Inventory!C141","v":0},{"$f":"Inventory!E141","v":0},{"$f":"Inventory!W141","v":""},{"$f":"'Year 05'!AM142","v":""},{"$f":"IF($J142='Year 05'!$J142,'Year 05'!H142,$J142)","v":""},{"$f":"IF($J142='Year 05'!$J142,'Year 05'!I142,$J142)","v":""},{"$f":"'Year 05'!AN142","v":""},"",{"$f":"IF(E142 = 0, \"\", MATCH($E142,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!BA$7+$J142-1))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$W$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AB$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,1,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0)*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},"","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$B$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$F$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$O$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$BF$7+$K142-1))","v":""},{"$f":"IF(L142=\"\", \"\", VLOOKUP(X142,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,P142,IF($X142=1,IF(Z$9=$G142,(1-$M142),0),IF($X142=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,Q142,IF($X142=1,IF(AA$9=$G142,(1-$M142),0),IF($X142=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,R142,IF($X142=1,IF(AB$9=$G142,(1-$M142),0),IF($X142=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,S142,IF($X142=1,IF(AC$9=$G142,(1-$M142),0),IF($X142=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X142=3,1,IF($X142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AO$7+$J142-1),$J142))","v":""},"",{"$f":"IF(L142=\"\", \"\", IF($X142=0,$V142,IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$T$7+$X142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142)))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$CE$7+$K142-1)*$F142)","v":""},"","","","","","","","","","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,IF($AK142=0,$W142,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1)*$F142)))","v":""},"",{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$V$7)*$F142)","v":""}]
[0.84997164211578902,0.53108692508816802,{"$f":"IF(Inventory!AH146=Inventory!$C$1032,0.5,1)*B147","v":0.53108692508816802},{"$f":"Inventory!C146","v":0},{"$f":"Inventory!E146","v":0},{"$f":"Inventory!W146","v":""},{"$f":"'Year 05'!AM147","v":""},{"$f":"IF($J147='Year 05'!$J147,'Year 05'!H147,$J147)","v":""},{"$f":"IF($J147='Year 05'!$J147,'Year 05'!I147,$J147)","v":""},{"$f":"'Year 05'!AN147","v":""},"",{"$f":"IF(E147 = 0, \"\", MATCH($E147,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!BA$7+$J147-1))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$W$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AB$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,1,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0)*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},"","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$B$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$F$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$O$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$BF$7+$K147-1))","v":""},{"$f":"IF(L147=\"\", \"\", VLOOKUP(X147,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,P147,IF($X147=1,IF(Z$9=$G147,(1-$M147),0),IF($X147=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,Q147,IF($X147=1,IF(AA$9=$G147,(1-$M147),0),IF($X147=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,R147,IF($X147=1,IF(AB$9=$G147,(1-$M147),0),IF($X147=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,S147,IF($X147=1,IF(AC$9=$G147,(1-$M147),0),IF($X147=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X147=3,1,IF($X147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AO$7+$J147-1),$J147))","v":""},"",{"$f":"IF(L147=\"\", \"\", IF($X147=0,$V147,IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$T$7+$X147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147)))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$CE$7+$K147-1)*$F147)","v":""},"","","","","","","","","","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,IF($AK147=0,$W147,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1)*$F147)))","v":""},"",{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$V$7)*$F147)","v":""}]
[0.25269662490494149,0.38820171661721692,{"$f":"IF(Inventory!AH154=Inventory!$C$1032,0.5,1)*B155","v":0.38820171661721692},{"$f":"Inventory!C154","v":0},{"$f":"Inventory!E154","v":0},{"$f":"Inventory!W154","v":""},{"$f":"'Year 05'!AM155","v":""},{"$f":"IF($J155='Year 05'!$J155,'Year 05'!H155,$J155)","v":""},{"$f":"IF($J155='Year 05'!$J155,'Year 05'!I155,$J155)","v":""},{"$f":"'Year 05'!AN155","v":""},"",{"$f":"IF(E155 = 0, \"\", MATCH($E155,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!BA$7+$J155-1))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$W$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AB$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,1,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0)*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},"","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$B$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$F$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$O$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$BF$7+$K155-1))","v":""},{"$f":"IF(L155=\"\", \"\", VLOOKUP(X155,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,P155,IF($X155=1,IF(Z$9=$G155,(1-$M155),0),IF($X155=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,Q155,IF($X155=1,IF(AA$9=$G155,(1-$M155),0),IF($X155=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,R155,IF($X155=1,IF(AB$9=$G155,(1-$M155),0),IF($X155=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,S155,IF($X155=1,IF(AC$9=$G155,(1-$M155),0),IF($X155=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X155=3,1,IF($X155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AO$7+$J155-1),$J155))","v":""},"",{"$f":"IF(L155=\"\", \"\", IF($X155=0,$V155,IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$T$7+$X155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155)))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$CE$7+$K155-1)*$F155)","v":""},"","","","","","","","","","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,IF($AK155=0,$W155,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1)*$F155)))","v":""},"",{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$V$7)*$F155)","v":""}]
[0.77404608457222779,0.36104562700375609,{"$f":"IF(Inventory!AH161=Inventory!$C$1032,0.5,1)*B162","v":0.36104562700375609},{"$f":"Inventory!C161","v":0},{"$f":"Inventory!E161","v":0},{"$f":"Inventory!W161","v":""},{"$f":"'Year 05'!AM162","v":""},{"$f":"IF($J162='Year 05'!$J162,'Year 05'!H162,$J162)","v":""},{"$f":"IF($J162='Year 05'!$J162,'Year 05'!I162,$J162)","v":""},{"$f":"'Year 05'!AN162","v":""},"",{"$f":"IF(E162 = 0, \"\", MATCH($E162,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!BA$7+$J162-1))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$W$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AB$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,1,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0)*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},"","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$B$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$F$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$O$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$BF$7+$K162-1))","v":""},{"$f":"IF(L162=\"\", \"\", VLOOKUP(X162,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,P162,IF($X162=1,IF(Z$9=$G162,(1-$M162),0),IF($X162=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,Q162,IF($X162=1,IF(AA$9=$G162,(1-$M162),0),IF($X162=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,R162,IF($X162=1,IF(AB$9=$G162,(1-$M162),0),IF($X162=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,S162,IF($X162=1,IF(AC$9=$G162,(1-$M162),0),IF($X162=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X162=3,1,IF($X162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AO$7+$J162-1),$J162))","v":""},"",{"$f":"IF(L162=\"\", \"\", IF($X162=0,$V162,IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$T$7+$X162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162)))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$CE$7+$K162-1)*$F162)","v":""},"","","","","","","","","","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,IF($AK162=0,$W162,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1)*$F162)))","v":""},"",{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$V$7)*$F162)","v":""}]
[0.34348007931421443,0.44806723065674803,{"$f":"IF(Inventory!AH166=Inventory!$C$1032,0.5,1)*B167","v":0.44806723065674803},{"$f":"Inventory!C166","v":0},{"$f":"Inventory!E166","v":0},{"$f":"Inventory!W166","v":""},{"$f":"'Year 05'!AM167","v":""},{"$f":"IF($J167='Year 05'!$J167,'Year 05'!H167,$J167)","v":""},{"$f":"IF($J167='Year 05'!$J167,'Year 05'!I167,$J167)","v":""},{"$f":"'Year 05'!AN167","v":""},"",{"$f":"IF(E167 = 0, \"\", MATCH($E167,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!BA$7+$J167-1))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$W$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AB$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,1,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0)*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},"","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$B$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$F$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$O$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$BF$7+$K167-1))","v":""},{"$f":"IF(L167=\"\", \"\", VLOOKUP(X167,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,P167,IF($X167=1,IF(Z$9=$G167,(1-$M167),0),IF($X167=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,Q167,IF($X167=1,IF(AA$9=$G167,(1-$M167),0),IF($X167=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,R167,IF($X167=1,IF(AB$9=$G167,(1-$M167),0),IF($X167=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,S167,IF($X167=1,IF(AC$9=$G167,(1-$M167),0),IF($X167=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X167=3,1,IF($X167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AO$7+$J167-1),$J167))","v":""},"",{"$f":"IF(L167=\"\", \"\", IF($X167=0,$V167,IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$T$7+$X167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167)))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$CE$7+$K167-1)*$F167)","v":""},"","","","","","","","","","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,IF($AK167=0,$W167,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1)*$F167)))","v":""},"",{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$V$7)*$F167)","v":""}]
[0.85603593017449553,0.86052900337602944,{"$f":"IF(Inventory!AH174=Inventory!$C$1032,0.5,1)*B175","v":0.86052900337602944},{"$f":"Inventory!C174","v":0},{"$f":"Inventory!E174","v":0},{"$f":"Inventory!W174","v":""},{"$f":"'Year 05'!AM175","v":""},{"$f":"IF($J175='Year 05'!$J175,'Year 05'!H175,$J175)","v":""},{"$f":"IF($J175='Year 05'!$J175,'Year 05'!I175,$J175)","v":""},{"$f":"'Year 05'!AN175","v":""},"",{"$f":"IF(E175 = 0, \"\", MATCH($E175,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!BA$7+$J175-1))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$W$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AB$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,1,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0)*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},"","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$B$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$F$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$O$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$BF$7+$K175-1))","v":""},{"$f":"IF(L175=\"\", \"\", VLOOKUP(X175,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,P175,IF($X175=1,IF(Z$9=$G175,(1-$M175),0),IF($X175=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,Q175,IF($X175=1,IF(AA$9=$G175,(1-$M175),0),IF($X175=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,R175,IF($X175=1,IF(AB$9=$G175,(1-$M175),0),IF($X175=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,S175,IF($X175=1,IF(AC$9=$G175,(1-$M175),0),IF($X175=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X175=3,1,IF($X175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AO$7+$J175-1),$J175))","v":""},"",{"$f":"IF(L175=\"\", \"\", IF($X175=0,$V175,IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$T$7+$X175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175)))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$CE$7+$K175-1)*$F175)","v":""},"","","","","","","","","","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,IF($AK175=0,$W175,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1)*$F175)))","v":""},"",{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$V$7)*$F175)","v":""}]
[0.19935317191763668,0.74965209235296792,{"$f":"IF(Inventory!AH179=Inventory!$C$1032,0.5,1)*B180","v":0.74965209235296792},{"$f":"Inventory!C179","v":0},{"$f":"Inventory!E179","v":0},{"$f":"Inventory!W179","v":""},{"$f":"'Year 05'!AM180","v":""},{"$f":"IF($J180='Year 05'!$J180,'Year 05'!H180,$J180)","v":""},{"$f":"IF($J180='Year 05'!$J180,'Year 05'!I180,$J180)","v":""},{"$f":"'Year 05'!AN180","v":""},"",{"$f":"IF(E180 = 0, \"\", MATCH($E180,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!BA$7+$J180-1))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$W$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AB$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,1,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0)*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},"","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$B$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$F$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$O$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$BF$7+$K180-1))","v":""},{"$f":"IF(L180=\"\", \"\", VLOOKUP(X180,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,P180,IF($X180=1,IF(Z$9=$G180,(1-$M180),0),IF($X180=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,Q180,IF($X180=1,IF(AA$9=$G180,(1-$M180),0),IF($X180=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,R180,IF($X180=1,IF(AB$9=$G180,(1-$M180),0),IF($X180=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,S180,IF($X180=1,IF(AC$9=$G180,(1-$M180),0),IF($X180=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X180=3,1,IF($X180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AO$7+$J180-1),$J180))","v":""},"",{"$f":"IF(L180=\"\", \"\", IF($X180=0,$V180,IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$T$7+$X180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180)))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$CE$7+$K180-1)*$F180)","v":""},"","","","","","","","","","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,IF($AK180=0,$W180,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1)*$F180)))","v":""},"",{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$V$7)*$F180)","v":""}]
[0.6870663783289529,0.19885915119429154,{"$f":"IF(Inventory!AH187=Inventory!$C$1032,0.5,1)*B188","v":0.19885915119429154},{"$f":"Inventory!C187","v":0},{"$f":"Inventory!E187","v":0},{"$f":"Inventory!W187","v":""},{"$f":"'Year 05'!AM188","v":""},{"$f":"IF($J188='Year 05'!$J188,'Year 05'!H188,$J188)","v":""},{"$f":"IF($J188='Year 05'!$J188,'Year 05'!I188,$J188)","v":""},{"$f":"'Year 05'!AN188","v":""},"",{"$f":"IF(E188 = 0, \"\", MATCH($E188,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!BA$7+$J188-1))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$W$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AB$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,1,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0)*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},"","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$B$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$F$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$O$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$BF$7+$K188-1))","v":""},{"$f":"IF(L188=\"\", \"\", VLOOKUP(X188,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,P188,IF($X188=1,IF(Z$9=$G188,(1-$M188),0),IF($X188=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,Q188,IF($X188=1,IF(AA$9=$G188,(1-$M188),0),IF($X188=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,R188,IF($X188=1,IF(AB$9=$G188,(1-$M188),0),IF($X188=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,S188,IF($X188=1,IF(AC$9=$G188,(1-$M188),0),IF($X188=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X188=3,1,IF($X188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AO$7+$J188-1),$J188))","v":""},"",{"$f":"IF(L188=\"\", \"\", IF($X188=0,$V188,IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$T$7+$X188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188)))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$CE$7+$K188-1)*$F188)","v":""},"","","","","","","","","","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,IF($AK188=0,$W188,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1)*$F188)))","v":""},"",{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$V$7)*$F188)","v":""}]
[0.57544483869713103,0.67250053147681477,{"$f":"IF(Inventory!AH195=Inventory!$C$1032,0.5,1)*B196","v":0.67250053147681477},{"$f":"Inventory!C195","v":0},{"$f":"Inventory!E195","v":0},{"$f":"Inventory!W195","v":""},{"$f":"'Year 05'!AM196","v":""},{"$f":"IF($J196='Year 05'!$J196,'Year 05'!H196,$J196)","v":""},{"$f":"IF($J196='Year 05'!$J196,'Year 05'!I196,$J196)","v":""},{"$f":"'Year 05'!AN196","v":""},"",{"$f":"IF(E196 = 0, \"\", MATCH($E196,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!BA$7+$J196-1))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$W$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AB$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,1,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0)*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},"","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$B$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$F$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$O$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$BF$7+$K196-1))","v":""},{"$f":"IF(L196=\"\", \"\", VLOOKUP(X196,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,P196,IF($X196=1,IF(Z$9=$G196,(1-$M196),0),IF($X196=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,Q196,IF($X196=1,IF(AA$9=$G196,(1-$M196),0),IF($X196=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,R196,IF($X196=1,IF(AB$9=$G196,(1-$M196),0),IF($X196=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,S196,IF($X196=1,IF(AC$9=$G196,(1-$M196),0),IF($X196=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X196=3,1,IF($X196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AO$7+$J196-1),$J196))","v":""},"",{"$f":"IF(L196=\"\", \"\", IF($X196=0,$V196,IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$T$7+$X196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196)))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$CE$7+$K196-1)*$F196)","v":""},"","","","","","","","","","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,IF($AK196=0,$W196,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1)*$F196)))","v":""},"",{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$V$7)*$F196)","v":""}]
[0.9469181623093843,0.64427832995707701,{"$f":"IF(Inventory!AH202=Inventory!$C$1032,0.5,1)*B203","v":0.64427832995707701},{"$f":"Inventory!C202","v":0},{"$f":"Inventory!E202","v":0},{"$f":"Inventory!W202","v":""},{"$f":"'Year 05'!AM203","v":""},{"$f":"IF($J203='Year 05'!$J203,'Year 05'!H203,$J203)","v":""},{"$f":"IF($J203='Year 05'!$J203,'Year 05'!I203,$J203)","v":""},{"$f":"'Year 05'!AN203","v":""},"",{"$f":"IF(E203 = 0, \"\", MATCH($E203,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!BA$7+$J203-1))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$W$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AB$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,1,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0)*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},"","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$B$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$F$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$O$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$BF$7+$K203-1))","v":""},{"$f":"IF(L203=\"\", \"\", VLOOKUP(X203,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,P203,IF($X203=1,IF(Z$9=$G203,(1-$M203),0),IF($X203=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,Q203,IF($X203=1,IF(AA$9=$G203,(1-$M203),0),IF($X203=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,R203,IF($X203=1,IF(AB$9=$G203,(1-$M203),0),IF($X203=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,S203,IF($X203=1,IF(AC$9=$G203,(1-$M203),0),IF($X203=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X203=3,1,IF($X203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AO$7+$J203-1),$J203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($C203<=AD203,5,IF($C203<=AC203+AD203,4,IF($C203<=AB203+AC203+AD203,3,IF($C203<=AA203+AB203+AC203+AD203,2,1))))+($AE203-1)*5)","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,$V203,IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$T$7+$X203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203)))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$CE$7+$K203-1)*$F203)","v":""},"","","","","","","","","","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,IF($AK203=0,$W203,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1)*$F203)))","v":""},"",{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$V$7)*$F203)","v":""}]
[0.95691674798684634,0.61969749043450961,{"$f":"IF(Inventory!AH207=Inventory!$C$1032,0.5,1)*B208","v":0.61969749043450961},{"$f":"Inventory!C207","v":0},{"$f":"Inventory!E207","v":0},{"$f":"Inventory!W207","v":""},{"$f":"'Year 05'!AM208","v":""},{"$f":"IF($J208='Year 05'!$J208,'Year 05'!H208,$J208)","v":""},{"$f":"IF($J208='Year 05'!$J208,'Year 05'!I208,$J208)","v":""},{"$f":"'Year 05'!AN208","v":""},"",{"$f":"IF(E208 = 0, \"\", MATCH($E208,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!BA$7+$J208-1))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$W$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AB$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,1,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0)*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},"","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$B$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$F$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$O$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$BF$7+$K208-1))","v":""},{"$f":"IF(L208=\"\", \"\", VLOOKUP(X208,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,P208,IF($X208=1,IF(Z$9=$G208,(1-$M208),0),IF($X208=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,Q208,IF($X208=1,IF(AA$9=$G208,(1-$M208),0),IF($X208=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,R208,IF($X208=1,IF(AB$9=$G208,(1-$M208),0),IF($X208=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,S208,IF($X208=1,IF(AC$9=$G208,(1-$M208),0),IF($X208=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X208=3,1,IF($X208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AO$7+$J208-1),$J208))","v":""},"",{"$f":"IF(L208=\"\", \"\", IF($X208=0,$V208,IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$T$7+$X208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208)))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$CE$7+$K208-1)*$F208)","v":""},"","","","","","","","","","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,IF($AK208=0,$W208,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1)*$F208)))","v":""},"",{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$V$7)*$F208)","v":""}]
[0.50679041412742054,0.51713994159961363,{"$f":"IF(Inventory!AH215=Inventory!$C$1032,0.5,1)*B216","v":0.51713994159961363},{"$f":"Inventory!C215","v":0},{"$f":"Inventory!E215","v":0},{"$f":"Inventory!W215","v":""},{"$f":"'Year 05'!AM216","v":""},{"$f":"IF($J216='Year 05'!$J216,'Year 05'!H216,$J216)","v":""},{"$f":"IF($J216='Year 05'!$J216,'Year 05'!I216,$J216)","v":""},{"$f":"'Year 05'!AN216","v":""},"",{"$f":"IF(E216 = 0, \"\", MATCH($E216,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!BA$7+$J216-1))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$W$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AB$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,1,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0)*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},"","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$B$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$F$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$O$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$BF$7+$K216-1))","v":""},{"$f":"IF(L216=\"\", \"\", VLOOKUP(X216,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,P216,IF($X216=1,IF(Z$9=$G216,(1-$M216),0),IF($X216=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,Q216,IF($X216=1,IF(AA$9=$G216,(1-$M216),0),IF($X216=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,R216,IF($X216=1,IF(AB$9=$G216,(1-$M216),0),IF($X216=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,S216,IF($X216=1,IF(AC$9=$G216,(1-$M216),0),IF($X216=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X216=3,1,IF($X216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AO$7+$J216-1),$J216))","v":""},"",{"$f":"IF(L216=\"\", \"\", IF($X216=0,$V216,IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$T$7+$X216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216)))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$CE$7+$K216-1)*$F216)","v":""},"","","","","","","","","","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,IF($AK216=0,$W216,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1)*$F216)))","v":""},"",{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$V$7)*$F216)","v":""}]
[0.64766571703881726,0.73553611627315008,{"$f":"IF(Inventory!AH220=Inventory!$C$1032,0.5,1)*B221","v":0.73553611627315008},{"$f":"Inventory!C220","v":0},{"$f":"Inventory!E220","v":0},{"$f":"Inventory!W220","v":""},{"$f":"'Year 05'!AM221","v":""},{"$f":"IF($J221='Year 05'!$J221,'Year 05'!H221,$J221)","v":""},{"$f":"IF($J221='Year 05'!$J221,'Year 05'!I221,$J221)","v":""},{"$f":"'Year 05'!AN221","v":""},"",{"$f":"IF(E221 = 0, \"\", MATCH($E221,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!BA$7+$J221-1))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$W$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AB$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,1,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0)*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},"","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$B$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$F$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$O$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$BF$7+$K221-1))","v":""},{"$f":"IF(L221=\"\", \"\", VLOOKUP(X221,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,P221,IF($X221=1,IF(Z$9=$G221,(1-$M221),0),IF($X221=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,Q221,IF($X221=1,IF(AA$9=$G221,(1-$M221),0),IF($X221=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,R221,IF($X221=1,IF(AB$9=$G221,(1-$M221),0),IF($X221=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,S221,IF($X221=1,IF(AC$9=$G221,(1-$M221),0),IF($X221=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X221=3,1,IF($X221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AO$7+$J221-1),$J221))","v":""},"",{"$f":"IF(L221=\"\", \"\", IF($X221=0,$V221,IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$T$7+$X221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221)))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$CE$7+$K221-1)*$F221)","v":""},"","","","","","","","","","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,IF($AK221=0,$W221,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1)*$F221)))","v":""},"",{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$V$7)*$F221)","v":""}]
[0.16961881794998723,0.7483481768613266,{"$f":"IF(Inventory!AH228=Inventory!$C$1032,0.5,1)*B229","v":0.7483481768613266},{"$f":"Inventory!C228","v":0},{"$f":"Inventory!E228","v":0},{"$f":"Inventory!W228","v":""},{"$f":"'Year 05'!AM229","v":""},{"$f":"IF($J229='Year 05'!$J229,'Year 05'!H229,$J229)","v":""},{"$f":"IF($J229='Year 05'!$J229,'Year 05'!I229,$J229)","v":""},{"$f":"'Year 05'!AN229","v":""},"",{"$f":"IF(E229 = 0, \"\", MATCH($E229,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!BA$7+$J229-1))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$W$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AB$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,1,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0)*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},"","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$B$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$F$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$O$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$BF$7+$K229-1))","v":""},{"$f":"IF(L229=\"\", \"\", VLOOKUP(X229,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,P229,IF($X229=1,IF(Z$9=$G229,(1-$M229),0),IF($X229=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,Q229,IF($X229=1,IF(AA$9=$G229,(1-$M229),0),IF($X229=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,R229,IF($X229=1,IF(AB$9=$G229,(1-$M229),0),IF($X229=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,S229,IF($X229=1,IF(AC$9=$G229,(1-$M229),0),IF($X229=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X229=3,1,IF($X229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AO$7+$J229-1),$J229))","v":""},"",{"$f":"IF(L229=\"\", \"\", IF($X229=0,$V229,IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$T$7+$X229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229)))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$CE$7+$K229-1)*$F229)","v":""},"","","","","","","","","","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,IF($AK229=0,$W229,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1)*$F229)))","v":""},"",{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$V$7)*$F229)","v":""}]
[0.25242306076121512,0.29274565369901784,{"$f":"IF(Inventory!AH240=Inventory!$C$1032,0.5,1)*B241","v":0.29274565369901784},{"$f":"Inventory!C240","v":0},{"$f":"Inventory!E240","v":0},{"$f":"Inventory!W240","v":""},{"$f":"'Year 05'!AM241","v":""},{"$f":"IF($J241='Year 05'!$J241,'Year 05'!H241,$J241)","v":""},{"$f":"IF($J241='Year 05'!$J241,'Year 05'!I241,$J241)","v":""},{"$f":"'Year 05'!AN241","v":""},"",{"$f":"IF(E241 = 0, \"\", MATCH($E241,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!BA$7+$J241-1))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$W$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AB$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,1,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0)*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},"","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$B$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$F$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$O$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$BF$7+$K241-1))","v":""},{"$f":"IF(L241=\"\", \"\", VLOOKUP(X241,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,P241,IF($X241=1,IF(Z$9=$G241,(1-$M241),0),IF($X241=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,Q241,IF($X241=1,IF(AA$9=$G241,(1-$M241),0),IF($X241=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,R241,IF($X241=1,IF(AB$9=$G241,(1-$M241),0),IF($X241=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,S241,IF($X241=1,IF(AC$9=$G241,(1-$M241),0),IF($X241=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X241=3,1,IF($X241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AO$7+$J241-1),$J241))","v":""},"",{"$f":"IF(L241=\"\", \"\", IF($X241=0,$V241,IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$T$7+$X241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241)))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$CE$7+$K241-1)*$F241)","v":""},"","","","","","","","","","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,IF($AK241=0,$W241,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1)*$F241)))","v":""},"",{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$V$7)*$F241)","v":""}]
[0.15324392735858738,0.39280773010734393,{"$f":"IF(Inventory!AH245=Inventory!$C$1032,0.5,1)*B246","v":0.39280773010734393},{"$f":"Inventory!C245","v":0},{"$f":"Inventory!E245","v":0},{"$f":"Inventory!W245","v":""},{"$f":"'Year 05'!AM246","v":""},{"$f":"IF($J246='Year 05'!$J246,'Year 05'!H246,$J246)","v":""},{"$f":"IF($J246='Year 05'!$J246,'Year 05'!I246,$J246)","v":""},{"$f":"'Year 05'!AN246","v":""},"",{"$f":"IF(E246 = 0, \"\", MATCH($E246,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!BA$7+$J246-1))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$W$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AB$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,1,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0)*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},"","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$B$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$F$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$O$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$BF$7+$K246-1))","v":""},{"$f":"IF(L246=\"\", \"\", VLOOKUP(X246,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,P246,IF($X246=1,IF(Z$9=$G246,(1-$M246),0),IF($X246=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,Q246,IF($X246=1,IF(AA$9=$G246,(1-$M246),0),IF($X246=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,R246,IF($X246=1,IF(AB$9=$G246,(1-$M246),0),IF($X246=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,S246,IF($X246=1,IF(AC$9=$G246,(1-$M246),0),IF($X246=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X246=3,1,IF($X246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AO$7+$J246-1),$J246))","v":""},"",{"$f":"IF(L246=\"\", \"\", IF($X246=0,$V246,IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$T$7+$X246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246)))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$CE$7+$K246-1)*$F246)","v":""},"","","","","","","","","","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,IF($AK246=0,$W246,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1)*$F246)))","v":""},"",{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$V$7)*$F246)","v":""}]
[0.4039319821318883,0.17867003723030628,{"$f":"IF(Inventory!AH248=Inventory!$C$1032,0.5,1)*B249","v":0.17867003723030628},{"$f":"Inventory!C248","v":0},{"$f":"Inventory!E248","v":0},{"$f":"Inventory!W248","v":""},{"$f":"'Year 05'!AM249","v":""},{"$f":"IF($J249='Year 05'!$J249,'Year 05'!H249,$J249)","v":""},{"$f":"IF($J249='Year 05'!$J249,'Year 05'!I249,$J249)","v":""},{"$f":"'Year 05'!AN249","v":""},"",{"$f":"IF(E249 = 0, \"\", MATCH($E249,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!BA$7+$J249-1))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$W$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AB$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,1,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0)*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},"","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$B$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$F$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$O$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$BF$7+$K249-1))","v":""},{"$f":"IF(L249=\"\", \"\", VLOOKUP(X249,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,P249,IF($X249=1,IF(Z$9=$G249,(1-$M249),0),IF($X249=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,Q249,IF($X249=1,IF(AA$9=$G249,(1-$M249),0),IF($X249=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,R249,IF($X249=1,IF(AB$9=$G249,(1-$M249),0),IF($X249=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,S249,IF($X249=1,IF(AC$9=$G249,(1-$M249),0),IF($X249=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X249=3,1,IF($X249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AO$7+$J249-1),$J249))","v":""},"",{"$f":"IF(L249=\"\", \"\", IF($X249=0,$V249,IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$T$7+$X249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249)))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$CE$7+$K249-1)*$F249)","v":""},"","","","","","","","","","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,IF($AK249=0,$W249,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1)*$F249)))","v":""},"",{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$V$7)*$F249)","v":""}]
[4.4493834266579046E-4,0.70080610192399662,{"$f":"IF(Inventory!AH260=Inventory!$C$1032,0.5,1)*B261","v":0.70080610192399662},{"$f":"Inventory!C260","v":0},{"$f":"Inventory!E260","v":0},{"$f":"Inventory!W260","v":""},{"$f":"'Year 05'!AM261","v":""},{"$f":"IF($J261='Year 05'!$J261,'Year 05'!H261,$J261)","v":""},{"$f":"IF($J261='Year 05'!$J261,'Year 05'!I261,$J261)","v":""},{"$f":"'Year 05'!AN261","v":""},"",{"$f":"IF(E261 = 0, \"\", MATCH($E261,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!BA$7+$J261-1))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$W$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AB$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,1,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0)*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},"","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$B$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$F$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$O$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$BF$7+$K261-1))","v":""},{"$f":"IF(L261=\"\", \"\", VLOOKUP(X261,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,P261,IF($X261=1,IF(Z$9=$G261,(1-$M261),0),IF($X261=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,Q261,IF($X261=1,IF(AA$9=$G261,(1-$M261),0),IF($X261=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,R261,IF($X261=1,IF(AB$9=$G261,(1-$M261),0),IF($X261=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,S261,IF($X261=1,IF(AC$9=$G261,(1-$M261),0),IF($X261=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X261=3,1,IF($X261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AO$7+$J261-1),$J261))","v":""},"",{"$f":"IF(L261=\"\", \"\", IF($X261=0,$V261,IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$T$7+$X261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261)))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$CE$7+$K261-1)*$F261)","v":""},"","","","","","","","","","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,IF($AK261=0,$W261,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1)*$F261)))","v":""},"",{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$V$7)*$F261)","v":""}]
[0.84858256110666874,0.64594835492622504,{"$f":"IF(Inventory!AH261=Inventory!$C$1032,0.5,1)*B262","v":0.64594835492622504},{"$f":"Inventory!C261","v":0},{"$f":"Inventory!E261","v":0},{"$f":"Inventory!W261","v":""},{"$f":"'Year 05'!AM262","v":""},{"$f":"IF($J262='Year 05'!$J262,'Year 05'!H262,$J262)","v":""},{"$f":"IF($J262='Year 05'!$J262,'Year 05'!I262,$J262)","v":""},{"$f":"'Year 05'!AN262","v":""},"",{"$f":"IF(E262 = 0, \"\", MATCH($E262,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!BA$7+$J262-1))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$W$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AB$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,1,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0)*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},"","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$B$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$F$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$O$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$BF$7+$K262-1))","v":""},{"$f":"IF(L262=\"\", \"\", VLOOKUP(X262,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,P262,IF($X262=1,IF(Z$9=$G262,(1-$M262),0),IF($X262=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,Q262,IF($X262=1,IF(AA$9=$G262,(1-$M262),0),IF($X262=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,R262,IF($X262=1,IF(AB$9=$G262,(1-$M262),0),IF($X262=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,S262,IF($X262=1,IF(AC$9=$G262,(1-$M262),0),IF($X262=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X262=3,1,IF($X262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AO$7+$J262-1),$J262))","v":""},"",{"$f":"IF(L262=\"\", \"\", IF($X262=0,$V262,IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$T$7+$X262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262)))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$CE$7+$K262-1)*$F262)","v":""},"","","","","","","","","","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,IF($AK262=0,$W262,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1)*$F262)))","v":""},"",{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$V$7)*$F262)","v":""}]
[0.99818988691363641,0.77575950671603133,{"$f":"IF(Inventory!AH273=Inventory!$C$1032,0.5,1)*B274","v":0.77575950671603133},{"$f":"Inventory!C273","v":0},{"$f":"Inventory!E273","v":0},{"$f":"Inventory!W273","v":""},{"$f":"'Year 05'!AM274","v":""},{"$f":"IF($J274='Year 05'!$J274,'Year 05'!H274,$J274)","v":""},{"$f":"IF($J274='Year 05'!$J274,'Year 05'!I274,$J274)","v":""},{"$f":"'Year 05'!AN274","v":""},"",{"$f":"IF(E274 = 0, \"\", MATCH($E274,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!BA$7+$J274-1))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$W$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AB$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,1,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0)*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},"","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$B$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$F$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$O$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$BF$7+$K274-1))","v":""},{"$f":"IF(L274=\"\", \"\", VLOOKUP(X274,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,P274,IF($X274=1,IF(Z$9=$G274,(1-$M274),0),IF($X274=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,Q274,IF($X274=1,IF(AA$9=$G274,(1-$M274),0),IF($X274=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,R274,IF($X274=1,IF(AB$9=$G274,(1-$M274),0),IF($X274=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,S274,IF($X274=1,IF(AC$9=$G274,(1-$M274),0),IF($X274=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X274=3,1,IF($X274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AO$7+$J274-1),$J274))","v":""},"",{"$f":"IF(L274=\"\", \"\", IF($X274=0,$V274,IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$T$7+$X274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274)))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$CE$7+$K274-1)*$F274)","v":""},"","","","","","","","","","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,IF($AK274=0,$W274,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1)*$F274)))","v":""},"",{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$V$7)*$F274)","v":""}]
[0.77163370212794147,0.63750358858060807,{"$f":"IF(Inventory!AH278=Inventory!$C$1032,0.5,1)*B279","v":0.63750358858060807},{"$f":"Inventory!C278","v":0},{"$f":"Inventory!E278","v":0},{"$f":"Inventory!W278","v":""},{"$f":"'Year 05'!AM279","v":""},{"$f":"IF($J279='Year 05'!$J279,'Year 05'!H279,$J279)","v":""},{"$f":"IF($J279='Year 05'!$J279,'Year 05'!I279,$J279)","v":""},{"$f":"'Year 05'!AN279","v":""},"",{"$f":"IF(E279 = 0, \"\", MATCH($E279,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!BA$7+$J279-1))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$W$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AB$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,1,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0)*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},"","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$B$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$F$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$O$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$BF$7+$K279-1))","v":""},{"$f":"IF(L279=\"\", \"\", VLOOKUP(X279,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,P279,IF($X279=1,IF(Z$9=$G279,(1-$M279),0),IF($X279=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,Q279,IF($X279=1,IF(AA$9=$G279,(1-$M279),0),IF($X279=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,R279,IF($X279=1,IF(AB$9=$G279,(1-$M279),0),IF($X279=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,S279,IF($X279=1,IF(AC$9=$G279,(1-$M279),0),IF($X279=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X279=3,1,IF($X279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AO$7+$J279-1),$J279))","v":""},"",{"$f":"IF(L279=\"\", \"\", IF($X279=0,$V279,IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$T$7+$X279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279)))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$CE$7+$K279-1)*$F279)","v":""},"","","","","","","","","","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,IF($AK279=0,$W279,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1)*$F279)))","v":""},"",{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$V$7)*$F279)","v":""}]
[0.56658812747528264,0.57500374035855017,{"$f":"IF(Inventory!AH281=Inventory!$C$1032,0.5,1)*B282","v":0.57500374035855017},{"$f":"Inventory!C281","v":0},{"$f":"Inventory!E281","v":0},{"$f":"Inventory!W281","v":""},{"$f":"'Year 05'!AM282","v":""},{"$f":"IF($J282='Year 05'!$J282,'Year 05'!H282,$J282)","v":""},{"$f":"IF($J282='Year 05'!$J282,'Year 05'!I282,$J282)","v":""},{"$f":"'Year 05'!AN282","v":""},"",{"$f":"IF(E282 = 0, \"\", MATCH($E282,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!BA$7+$J282-1))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$W$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AB$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,1,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0)*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},"","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$B$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$F$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$O$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$BF$7+$K282-1))","v":""},{"$f":"IF(L282=\"\", \"\", VLOOKUP(X282,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,P282,IF($X282=1,IF(Z$9=$G282,(1-$M282),0),IF($X282=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,Q282,IF($X282=1,IF(AA$9=$G282,(1-$M282),0),IF($X282=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,R282,IF($X282=1,IF(AB$9=$G282,(1-$M282),0),IF($X282=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,S282,IF($X282=1,IF(AC$9=$G282,(1-$M282),0),IF($X282=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X282=3,1,IF($X282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AO$7+$J282-1),$J282))","v":""},"",{"$f":"IF(L282=\"\", \"\", IF($X282=0,$V282,IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$T$7+$X282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282)))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$CE$7+$K282-1)*$F282)","v":""},"","","","","","","","","","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,IF($AK282=0,$W282,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1)*$F282)))","v":""},"",{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$V$7)*$F282)","v":""}]
[0.22420909710461046,0.43152368126657881,{"$f":"IF(Inventory!AH293=Inventory!$C$1032,0.5,1)*B294","v":0.43152368126657881},{"$f":"Inventory!C293","v":0},{"$f":"Inventory!E293","v":0},{"$f":"Inventory!W293","v":""},{"$f":"'Year 05'!AM294","v":""},{"$f":"IF($J294='Year 05'!$J294,'Year 05'!H294,$J294)","v":""},{"$f":"IF($J294='Year 05'!$J294,'Year 05'!I294,$J294)","v":""},{"$f":"'Year 05'!AN294","v":""},"",{"$f":"IF(E294 = 0, \"\", MATCH($E294,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!BA$7+$J294-1))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$W$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AB$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,1,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0)*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},"","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$B$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$F$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$O$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$BF$7+$K294-1))","v":""},{"$f":"IF(L294=\"\", \"\", VLOOKUP(X294,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,P294,IF($X294=1,IF(Z$9=$G294,(1-$M294),0),IF($X294=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,Q294,IF($X294=1,IF(AA$9=$G294,(1-$M294),0),IF($X294=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,R294,IF($X294=1,IF(AB$9=$G294,(1-$M294),0),IF($X294=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,S294,IF($X294=1,IF(AC$9=$G294,(1-$M294),0),IF($X294=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X294=3,1,IF($X294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AO$7+$J294-1),$J294))","v":""},"",{"$f":"IF(L294=\"\", \"\", IF($X294=0,$V294,IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$T$7+$X294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294)))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$CE$7+$K294-1)*$F294)","v":""},"","","","","","","","","","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,IF($AK294=0,$W294,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1)*$F294)))","v":""},"",{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$V$7)*$F294)","v":""}]
[0.8793520606611015,0.72301853858452869,{"$f":"IF(Inventory!AH301=Inventory!$C$1032,0.5,1)*B302","v":0.72301853858452869},{"$f":"Inventory!C301","v":0},{"$f":"Inventory!E301","v":0},{"$f":"Inventory!W301","v":""},{"$f":"'Year 05'!AM302","v":""},{"$f":"IF($J302='Year 05'!$J302,'Year 05'!H302,$J302)","v":""},{"$f":"IF($J302='Year 05'!$J302,'Year 05'!I302,$J302)","v":""},{"$f":"'Year 05'!AN302","v":""},"",{"$f":"IF(E302 = 0, \"\", MATCH($E302,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!BA$7+$J302-1))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$W$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AB$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,1,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0)*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},"","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$B$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$F$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$O$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$BF$7+$K302-1))","v":""},{"$f":"IF(L302=\"\", \"\", VLOOKUP(X302,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,P302,IF($X302=1,IF(Z$9=$G302,(1-$M302),0),IF($X302=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,Q302,IF($X302=1,IF(AA$9=$G302,(1-$M302),0),IF($X302=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,R302,IF($X302=1,IF(AB$9=$G302,(1-$M302),0),IF($X302=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,S302,IF($X302=1,IF(AC$9=$G302,(1-$M302),0),IF($X302=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X302=3,1,IF($X302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AO$7+$J302-1),$J302))","v":""},"",{"$f":"IF(L302=\"\", \"\", IF($X302=0,$V302,IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$T$7+$X302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302)))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$CE$7+$K302-1)*$F302)","v":""},"","","","","","","","","","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,IF($AK302=0,$W302,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1)*$F302)))","v":""},"",{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$V$7)*$F302)","v":""}]
[0.61263901245536467,0.84292888266047095,{"$f":"IF(Inventory!AH302=Inventory!$C$1032,0.5,1)*B303","v":0.84292888266047095},{"$f":"Inventory!C302","v":0},{"$f":"Inventory!E302","v":0},{"$f":"Inventory!W302","v":""},{"$f":"'Year 05'!AM303","v":""},{"$f":"IF($J303='Year 05'!$J303,'Year 05'!H303,$J303)","v":""},{"$f":"IF($J303='Year 05'!$J303,'Year 05'!I303,$J303)","v":""},{"$f":"'Year 05'!AN303","v":""},"",{"$f":"IF(E303 = 0, \"\", MATCH($E303,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!BA$7+$J303-1))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$W$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AB$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,1,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0)*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},"","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$B$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$F$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$O$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$BF$7+$K303-1))","v":""},{"$f":"IF(L303=\"\", \"\", VLOOKUP(X303,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,P303,IF($X303=1,IF(Z$9=$G303,(1-$M303),0),IF($X303=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,Q303,IF($X303=1,IF(AA$9=$G303,(1-$M303),0),IF($X303=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,R303,IF($X303=1,IF(AB$9=$G303,(1-$M303),0),IF($X303=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,S303,IF($X303=1,IF(AC$9=$G303,(1-$M303),0),IF($X303=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X303=3,1,IF($X303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AO$7+$J303-1),$J303))","v":""},"",{"$f":"IF(L303=\"\", \"\", IF($X303=0,$V303,IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$T$7+$X303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303)))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$CE$7+$K303-1)*$F303)","v":""},"","","","","","","","","","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,IF($AK303=0,$W303,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1)*$F303)))","v":""},"",{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$V$7)*$F303)","v":""}]
[0.29702946349074255,0.97968052150870288,{"$f":"IF(Inventory!AH314=Inventory!$C$1032,0.5,1)*B315","v":0.97968052150870288},{"$f":"Inventory!C314","v":0},{"$f":"Inventory!E314","v":0},{"$f":"Inventory!W314","v":""},{"$f":"'Year 05'!AM315","v":""},{"$f":"IF($J315='Year 05'!$J315,'Year 05'!H315,$J315)","v":""},{"$f":"IF($J315='Year 05'!$J315,'Year 05'!I315,$J315)","v":""},{"$f":"'Year 05'!AN315","v":""},"",{"$f":"IF(E315 = 0, \"\", MATCH($E315,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!BA$7+$J315-1))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$W$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AB$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,1,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0)*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},"","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$B$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$F$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$O$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$BF$7+$K315-1))","v":""},{"$f":"IF(L315=\"\", \"\", VLOOKUP(X315,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,P315,IF($X315=1,IF(Z$9=$G315,(1-$M315),0),IF($X315=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,Q315,IF($X315=1,IF(AA$9=$G315,(1-$M315),0),IF($X315=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,R315,IF($X315=1,IF(AB$9=$G315,(1-$M315),0),IF($X315=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,S315,IF($X315=1,IF(AC$9=$G315,(1-$M315),0),IF($X315=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X315=3,1,IF($X315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AO$7+$J315-1),$J315))","v":""},"",{"$f":"IF(L315=\"\", \"\", IF($X315=0,$V315,IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$T$7+$X315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315)))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$CE$7+$K315-1)*$F315)","v":""},"","","","","","","","","","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,IF($AK315=0,$W315,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1)*$F315)))","v":""},"",{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$V$7)*$F315)","v":""}]
[0.33344867917546417,0.20855935130806857,{"$f":"IF(Inventory!AH321=Inventory!$C$1032,0.5,1)*B322","v":0.20855935130806857},{"$f":"Inventory!C321","v":0},{"$f":"Inventory!E321","v":0},{"$f":"Inventory!W321","v":""},{"$f":"'Year 05'!AM322","v":""},{"$f":"IF($J322='Year 05'!$J322,'Year 05'!H322,$J322)","v":""},{"$f":"IF($J322='Year 05'!$J322,'Year 05'!I322,$J322)","v":""},{"$f":"'Year 05'!AN322","v":""},"",{"$f":"IF(E322 = 0, \"\", MATCH($E322,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!BA$7+$J322-1))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$W$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AB$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,1,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0)*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},"","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$B$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$F$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$O$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$BF$7+$K322-1))","v":""},{"$f":"IF(L322=\"\", \"\", VLOOKUP(X322,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,P322,IF($X322=1,IF(Z$9=$G322,(1-$M322),0),IF($X322=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,Q322,IF($X322=1,IF(AA$9=$G322,(1-$M322),0),IF($X322=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,R322,IF($X322=1,IF(AB$9=$G322,(1-$M322),0),IF($X322=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,S322,IF($X322=1,IF(AC$9=$G322,(1-$M322),0),IF($X322=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X322=3,1,IF($X322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AO$7+$J322-1),$J322))","v":""},"",{"$f":"IF(L322=\"\", \"\", IF($X322=0,$V322,IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$T$7+$X322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322)))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$CE$7+$K322-1)*$F322)","v":""},"","","","","","","","","","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,IF($AK322=0,$W322,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1)*$F322)))","v":""},"",{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$V$7)*$F322)","v":""}]
[0.53432793343488116,0.92563737925919753,{"$f":"IF(Inventory!AH326=Inventory!$C$1032,0.5,1)*B327","v":0.92563737925919753},{"$f":"Inventory!C326","v":0},{"$f":"Inventory!E326","v":0},{"$f":"Inventory!W326","v":""},{"$f":"'Year 05'!AM327","v":""},{"$f":"IF($J327='Year 05'!$J327,'Year 05'!H327,$J327)","v":""},{"$f":"IF($J327='Year 05'!$J327,'Year 05'!I327,$J327)","v":""},{"$f":"'Year 05'!AN327","v":""},"",{"$f":"IF(E327 = 0, \"\", MATCH($E327,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!BA$7+$J327-1))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$W$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AB$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,1,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0)*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},"","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$B$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$F$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$O$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$BF$7+$K327-1))","v":""},{"$f":"IF(L327=\"\", \"\", VLOOKUP(X327,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,P327,IF($X327=1,IF(Z$9=$G327,(1-$M327),0),IF($X327=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,Q327,IF($X327=1,IF(AA$9=$G327,(1-$M327),0),IF($X327=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,R327,IF($X327=1,IF(AB$9=$G327,(1-$M327),0),IF($X327=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,S327,IF($X327=1,IF(AC$9=$G327,(1-$M327),0),IF($X327=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X327=3,1,IF($X327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AO$7+$J327-1),$J327))","v":""},"",{"$f":"IF(L327=\"\", \"\", IF($X327=0,$V327,IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$T$7+$X327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327)))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$CE$7+$K327-1)*$F327)","v":""},"","","","","","","","","","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,IF($AK327=0,$W327,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1)*$F327)))","v":""},"",{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$V$7)*$F327)","v":""}]
[0.9544237992723118,0.583897798010102,{"$f":"IF(Inventory!AH334=Inventory!$C$1032,0.5,1)*B335","v":0.583897798010102},{"$f":"Inventory!C334","v":0},{"$f":"Inventory!E334","v":0},{"$f":"Inventory!W334","v":""},{"$f":"'Year 05'!AM335","v":""},{"$f":"IF($J335='Year 05'!$J335,'Year 05'!H335,$J335)","v":""},{"$f":"IF($J335='Year 05'!$J335,'Year 05'!I335,$J335)","v":""},{"$f":"'Year 05'!AN335","v":""},"",{"$f":"IF(E335 = 0, \"\", MATCH($E335,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!BA$7+$J335-1))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$W$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AB$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,1,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0)*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},"","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$B$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$F$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$O$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$BF$7+$K335-1))","v":""},{"$f":"IF(L335=\"\", \"\", VLOOKUP(X335,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,P335,IF($X335=1,IF(Z$9=$G335,(1-$M335),0),IF($X335=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,Q335,IF($X335=1,IF(AA$9=$G335,(1-$M335),0),IF($X335=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,R335,IF($X335=1,IF(AB$9=$G335,(1-$M335),0),IF($X335=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,S335,IF($X335=1,IF(AC$9=$G335,(1-$M335),0),IF($X335=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X335=3,1,IF($X335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AO$7+$J335-1),$J335))","v":""},"",{"$f":"IF(L335=\"\", \"\", IF($X335=0,$V335,IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$T$7+$X335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335)))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$CE$7+$K335-1)*$F335)","v":""},"","","","","","","","","","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,IF($AK335=0,$W335,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1)*$F335)))","v":""},"",{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$V$7)*$F335)","v":""}]
[0.78518394654358681,0.60444666261340985,{"$f":"IF(Inventory!AH342=Inventory!$C$1032,0.5,1)*B343","v":0.60444666261340985},{"$f":"Inventory!C342","v":0},{"$f":"Inventory!E342","v":0},{"$f":"Inventory!W342","v":""},{"$f":"'Year 05'!AM343","v":""},{"$f":"IF($J343='Year 05'!$J343,'Year 05'!H343,$J343)","v":""},{"$f":"IF($J343='Year 05'!$J343,'Year 05'!I343,$J343)","v":""},{"$f":"'Year 05'!AN343","v":""},"",{"$f":"IF(E343 = 0, \"\", MATCH($E343,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!BA$7+$J343-1))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$W$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AB$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,1,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0)*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},"","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$B$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$F$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$O$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$BF$7+$K343-1))","v":""},{"$f":"IF(L343=\"\", \"\", VLOOKUP(X343,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,P343,IF($X343=1,IF(Z$9=$G343,(1-$M343),0),IF($X343=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,Q343,IF($X343=1,IF(AA$9=$G343,(1-$M343),0),IF($X343=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,R343,IF($X343=1,IF(AB$9=$G343,(1-$M343),0),IF($X343=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,S343,IF($X343=1,IF(AC$9=$G343,(1-$M343),0),IF($X343=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X343=3,1,IF($X343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AO$7+$J343-1),$J343))","v":""},"",{"$f":"IF(L343=\"\", \"\", IF($X343=0,$V343,IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$T$7+$X343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343)))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$CE$7+$K343-1)*$F343)","v":""},"","","","","","","","","","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,IF($AK343=0,$W343,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1)*$F343)))","v":""},"",{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$V$7)*$F343)","v":""}]
[0.64553263589452869,0.4709952651895879,{"$f":"IF(Inventory!AH347=Inventory!$C$1032,0.5,1)*B348","v":0.4709952651895879},{"$f":"Inventory!C347","v":0},{"$f":"Inventory!E347","v":0},{"$f":"Inventory!W347","v":""},{"$f":"'Year 05'!AM348","v":""},{"$f":"IF($J348='Year 05'!$J348,'Year 05'!H348,$J348)","v":""},{"$f":"IF($J348='Year 05'!$J348,'Year 05'!I348,$J348)","v":""},{"$f":"'Year 05'!AN348","v":""},"",{"$f":"IF(E348 = 0, \"\", MATCH($E348,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!BA$7+$J348-1))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$W$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AB$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,1,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0)*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},"","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$B$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$F$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$O$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$BF$7+$K348-1))","v":""},{"$f":"IF(L348=\"\", \"\", VLOOKUP(X348,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,P348,IF($X348=1,IF(Z$9=$G348,(1-$M348),0),IF($X348=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,Q348,IF($X348=1,IF(AA$9=$G348,(1-$M348),0),IF($X348=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,R348,IF($X348=1,IF(AB$9=$G348,(1-$M348),0),IF($X348=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,S348,IF($X348=1,IF(AC$9=$G348,(1-$M348),0),IF($X348=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X348=3,1,IF($X348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AO$7+$J348-1),$J348))","v":""},"",{"$f":"IF(L348=\"\", \"\", IF($X348=0,$V348,IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$T$7+$X348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348)))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$CE$7+$K348-1)*$F348)","v":""},"","","","","","","","","","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,IF($AK348=0,$W348,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1)*$F348)))","v":""},"",{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$V$7)*$F348)","v":""}]
[0.98145909368642703,0.35209448553064426,{"$f":"IF(Inventory!AH355=Inventory!$C$1032,0.5,1)*B356","v":0.35209448553064426},{"$f":"Inventory!C355","v":0},{"$f":"Inventory!E355","v":0},{"$f":"Inventory!W355","v":""},{"$f":"'Year 05'!AM356","v":""},{"$f":"IF($J356='Year 05'!$J356,'Year 05'!H356,$J356)","v":""},{"$f":"IF($J356='Year 05'!$J356,'Year 05'!I356,$J356)","v":""},{"$f":"'Year 05'!AN356","v":""},"",{"$f":"IF(E356 = 0, \"\", MATCH($E356,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!BA$7+$J356-1))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$W$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AB$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,1,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0)*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},"","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$B$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$F$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$O$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$BF$7+$K356-1))","v":""},{"$f":"IF(L356=\"\", \"\", VLOOKUP(X356,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,P356,IF($X356=1,IF(Z$9=$G356,(1-$M356),0),IF($X356=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,Q356,IF($X356=1,IF(AA$9=$G356,(1-$M356),0),IF($X356=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,R356,IF($X356=1,IF(AB$9=$G356,(1-$M356),0),IF($X356=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,S356,IF($X356=1,IF(AC$9=$G356,(1-$M356),0),IF($X356=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X356=3,1,IF($X356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AO$7+$J356-1),$J356))","v":""},"",{"$f":"IF(L356=\"\", \"\", IF($X356=0,$V356,IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$T$7+$X356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356)))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$CE$7+$K356-1)*$F356)","v":""},"","","","","","","","","","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,IF($AK356=0,$W356,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1)*$F356)))","v":""},"",{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$V$7)*$F356)","v":""}]
[0.81919892827028995,0.52003361969687267,{"$f":"IF(Inventory!AH358=Inventory!$C$1032,0.5,1)*B359","v":0.52003361969687267},{"$f":"Inventory!C358","v":0},{"$f":"Inventory!E358","v":0},{"$f":"Inventory!W358","v":""},{"$f":"'Year 05'!AM359","v":""},{"$f":"IF($J359='Year 05'!$J359,'Year 05'!H359,$J359)","v":""},{"$f":"IF($J359='Year 05'!$J359,'Year 05'!I359,$J359)","v":""},{"$f":"'Year 05'!AN359","v":""},"",{"$f":"IF(E359 = 0, \"\", MATCH($E359,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!BA$7+$J359-1))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$W$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AB$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,1,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0)*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},"","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$B$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$F$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$O$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$BF$7+$K359-1))","v":""},{"$f":"IF(L359=\"\", \"\", VLOOKUP(X359,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,P359,IF($X359=1,IF(Z$9=$G359,(1-$M359),0),IF($X359=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,Q359,IF($X359=1,IF(AA$9=$G359,(1-$M359),0),IF($X359=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,R359,IF($X359=1,IF(AB$9=$G359,(1-$M359),0),IF($X359=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,S359,IF($X359=1,IF(AC$9=$G359,(1-$M359),0),IF($X359=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X359=3,1,IF($X359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AO$7+$J359-1),$J359))","v":""},"",{"$f":"IF(L359=\"\", \"\", IF($X359=0,$V359,IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$T$7+$X359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359)))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$CE$7+$K359-1)*$F359)","v":""},"","","","","","","","","","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,IF($AK359=0,$W359,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1)*$F359)))","v":""},"",{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$V$7)*$F359)","v":""}]
[0.48860691552618074,0.94327019906954312,{"$f":"IF(Inventory!AH367=Inventory!$C$1032,0.5,1)*B368","v":0.94327019906954312},{"$f":"Inventory!C367","v":0},{"$f":"Inventory!E367","v":0},{"$f":"Inventory!W367","v":""},{"$f":"'Year 05'!AM368","v":""},{"$f":"IF($J368='Year 05'!$J368,'Year 05'!H368,$J368)","v":""},{"$f":"IF($J368='Year 05'!$J368,'Year 05'!I368,$J368)","v":""},{"$f":"'Year 05'!AN368","v":""},"",{"$f":"IF(E368 = 0, \"\", MATCH($E368,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!BA$7+$J368-1))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$W$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AB$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,1,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0)*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},"","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$B$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$F$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$O$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$BF$7+$K368-1))","v":""},{"$f":"IF(L368=\"\", \"\", VLOOKUP(X368,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,P368,IF($X368=1,IF(Z$9=$G368,(1-$M368),0),IF($X368=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,Q368,IF($X368=1,IF(AA$9=$G368,(1-$M368),0),IF($X368=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,R368,IF($X368=1,IF(AB$9=$G368,(1-$M368),0),IF($X368=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,S368,IF($X368=1,IF(AC$9=$G368,(1-$M368),0),IF($X368=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X368=3,1,IF($X368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AO$7+$J368-1),$J368))","v":""},"",{"$f":"IF(L368=\"\", \"\", IF($X368=0,$V368,IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$T$7+$X368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368)))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$CE$7+$K368-1)*$F368)","v":""},"","","","","","","","","","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,IF($AK368=0,$W368,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1)*$F368)))","v":""},"",{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$V$7)*$F368)","v":""}]
[0.34105507691036296,0.4359128405436915,{"$f":"IF(Inventory!AH375=Inventory!$C$1032,0.5,1)*B376","v":0.4359128405436915},{"$f":"Inventory!C375","v":0},{"$f":"Inventory!E375","v":0},{"$f":"Inventory!W375","v":""},{"$f":"'Year 05'!AM376","v":""},{"$f":"IF($J376='Year 05'!$J376,'Year 05'!H376,$J376)","v":""},{"$f":"IF($J376='Year 05'!$J376,'Year 05'!I376,$J376)","v":""},{"$f":"'Year 05'!AN376","v":""},"",{"$f":"IF(E376 = 0, \"\", MATCH($E376,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!BA$7+$J376-1))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$W$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AB$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,1,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0)*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},"","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$B$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$F$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$O$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$BF$7+$K376-1))","v":""},{"$f":"IF(L376=\"\", \"\", VLOOKUP(X376,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,P376,IF($X376=1,IF(Z$9=$G376,(1-$M376),0),IF($X376=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,Q376,IF($X376=1,IF(AA$9=$G376,(1-$M376),0),IF($X376=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,R376,IF($X376=1,IF(AB$9=$G376,(1-$M376),0),IF($X376=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,S376,IF($X376=1,IF(AC$9=$G376,(1-$M376),0),IF($X376=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X376=3,1,IF($X376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AO$7+$J376-1),$J376))","v":""},"",{"$f":"IF(L376=\"\", \"\", IF($X376=0,$V376,IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$T$7+$X376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376)))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$CE$7+$K376-1)*$F376)","v":""},"","","","","","","","","","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,IF($AK376=0,$W376,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1)*$F376)))","v":""},"",{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$V$7)*$F376)","v":""}]
[0.85516448786935917,0.31667800046792816,{"$f":"IF(Inventory!AH380=Inventory!$C$1032,0.5,1)*B381","v":0.31667800046792816},{"$f":"Inventory!C380","v":0},{"$f":"Inventory!E380","v":0},{"$f":"Inventory!W380","v":""},{"$f":"'Year 05'!AM381","v":""},{"$f":"IF($J381='Year 05'!$J381,'Year 05'!H381,$J381)","v":""},{"$f":"IF($J381='Year 05'!$J381,'Year 05'!I381,$J381)","v":""},{"$f":"'Year 05'!AN381","v":""},"",{"$f":"IF(E381 = 0, \"\", MATCH($E381,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!BA$7+$J381-1))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$W$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AB$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,1,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0)*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},"","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$B$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$F$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$O$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$BF$7+$K381-1))","v":""},{"$f":"IF(L381=\"\", \"\", VLOOKUP(X381,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,P381,IF($X381=1,IF(Z$9=$G381,(1-$M381),0),IF($X381=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,Q381,IF($X381=1,IF(AA$9=$G381,(1-$M381),0),IF($X381=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,R381,IF($X381=1,IF(AB$9=$G381,(1-$M381),0),IF($X381=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,S381,IF($X381=1,IF(AC$9=$G381,(1-$M381),0),IF($X381=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X381=3,1,IF($X381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AO$7+$J381-1),$J381))","v":""},"",{"$f":"IF(L381=\"\", \"\", IF($X381=0,$V381,IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$T$7+$X381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381)))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$CE$7+$K381-1)*$F381)","v":""},"","","","","","","","","","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,IF($AK381=0,$W381,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1)*$F381)))","v":""},"",{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$V$7)*$F381)","v":""}]
[0.27632164649617985,0.274340554092671,{"$f":"IF(Inventory!AH388=Inventory!$C$1032,0.5,1)*B389","v":0.274340554092671},{"$f":"Inventory!C388","v":0},{"$f":"Inventory!E388","v":0},{"$f":"Inventory!W388","v":""},{"$f":"'Year 05'!AM389","v":""},{"$f":"IF($J389='Year 05'!$J389,'Year 05'!H389,$J389)","v":""},{"$f":"IF($J389='Year 05'!$J389,'Year 05'!I389,$J389)","v":""},{"$f":"'Year 05'!AN389","v":""},"",{"$f":"IF(E389 = 0, \"\", MATCH($E389,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!BA$7+$J389-1))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$W$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AB$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,1,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0)*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},"","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$B$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$F$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$O$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$BF$7+$K389-1))","v":""},{"$f":"IF(L389=\"\", \"\", VLOOKUP(X389,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,P389,IF($X389=1,IF(Z$9=$G389,(1-$M389),0),IF($X389=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,Q389,IF($X389=1,IF(AA$9=$G389,(1-$M389),0),IF($X389=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,R389,IF($X389=1,IF(AB$9=$G389,(1-$M389),0),IF($X389=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,S389,IF($X389=1,IF(AC$9=$G389,(1-$M389),0),IF($X389=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X389=3,1,IF($X389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AO$7+$J389-1),$J389))","v":""},"",{"$f":"IF(L389=\"\", \"\", IF($X389=0,$V389,IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$T$7+$X389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389)))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$CE$7+$K389-1)*$F389)","v":""},"","","","","","","","","","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,IF($AK389=0,$W389,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1)*$F389)))","v":""},"",{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$V$7)*$F389)","v":""}]
[0.52837425023222717,0.74157191945895384,{"$f":"IF(Inventory!AH391=Inventory!$C$1032,0.5,1)*B392","v":0.74157191945895384},{"$f":"Inventory!C391","v":0},{"$f":"Inventory!E391","v":0},{"$f":"Inventory!W391","v":""},{"$f":"'Year 05'!AM392","v":""},{"$f":"IF($J392='Year 05'!$J392,'Year 05'!H392,$J392)","v":""},{"$f":"IF($J392='Year 05'!$J392,'Year 05'!I392,$J392)","v":""},{"$f":"'Year 05'!AN392","v":""},"",{"$f":"IF(E392 = 0, \"\", MATCH($E392,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!BA$7+$J392-1))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$W$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AB$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,1,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0)*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},"","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$B$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$F$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$O$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$BF$7+$K392-1))","v":""},{"$f":"IF(L392=\"\", \"\", VLOOKUP(X392,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,P392,IF($X392=1,IF(Z$9=$G392,(1-$M392),0),IF($X392=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,Q392,IF($X392=1,IF(AA$9=$G392,(1-$M392),0),IF($X392=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,R392,IF($X392=1,IF(AB$9=$G392,(1-$M392),0),IF($X392=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,S392,IF($X392=1,IF(AC$9=$G392,(1-$M392),0),IF($X392=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X392=3,1,IF($X392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AO$7+$J392-1),$J392))","v":""},"",{"$f":"IF(L392=\"\", \"\", IF($X392=0,$V392,IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$T$7+$X392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392)))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$CE$7+$K392-1)*$F392)","v":""},"","","","","","","","","","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,IF($AK392=0,$W392,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1)*$F392)))","v":""},"",{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$V$7)*$F392)","v":""}]
[0.37125422728225721,6.6129539516720293E-2,{"$f":"IF(Inventory!AH400=Inventory!$C$1032,0.5,1)*B401","v":6.6129539516720293E-2},{"$f":"Inventory!C400","v":0},{"$f":"Inventory!E400","v":0},{"$f":"Inventory!W400","v":""},{"$f":"'Year 05'!AM401","v":""},{"$f":"IF($J401='Year 05'!$J401,'Year 05'!H401,$J401)","v":""},{"$f":"IF($J401='Year 05'!$J401,'Year 05'!I401,$J401)","v":""},{"$f":"'Year 05'!AN401","v":""},"",{"$f":"IF(E401 = 0, \"\", MATCH($E401,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!BA$7+$J401-1))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$W$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AB$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,1,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0)*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},"","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$B$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$F$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$O$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$BF$7+$K401-1))","v":""},{"$f":"IF(L401=\"\", \"\", VLOOKUP(X401,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,P401,IF($X401=1,IF(Z$9=$G401,(1-$M401),0),IF($X401=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,Q401,IF($X401=1,IF(AA$9=$G401,(1-$M401),0),IF($X401=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,R401,IF($X401=1,IF(AB$9=$G401,(1-$M401),0),IF($X401=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,S401,IF($X401=1,IF(AC$9=$G401,(1-$M401),0),IF($X401=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X401=3,1,IF($X401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AO$7+$J401-1),$J401))","v":""},"",{"$f":"IF(L401=\"\", \"\", IF($X401=0,$V401,IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$T$7+$X401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401)))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$CE$7+$K401-1)*$F401)","v":""},"","","","","","","","","","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,IF($AK401=0,$W401,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1)*$F401)))","v":""},"",{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$V$7)*$F401)","v":""}]
[0.59905048497664848,0.35673847212950505,{"$f":"IF(Inventory!AH408=Inventory!$C$1032,0.5,1)*B409","v":0.35673847212950505},{"$f":"Inventory!C408","v":0},{"$f":"Inventory!E408","v":0},{"$f":"Inventory!W408","v":""},{"$f":"'Year 05'!AM409","v":""},{"$f":"IF($J409='Year 05'!$J409,'Year 05'!H409,$J409)","v":""},{"$f":"IF($J409='Year 05'!$J409,'Year 05'!I409,$J409)","v":""},{"$f":"'Year 05'!AN409","v":""},"",{"$f":"IF(E409 = 0, \"\", MATCH($E409,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!BA$7+$J409-1))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$W$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AB$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,1,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0)*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},"","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$B$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$F$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$O$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$BF$7+$K409-1))","v":""},{"$f":"IF(L409=\"\", \"\", VLOOKUP(X409,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,P409,IF($X409=1,IF(Z$9=$G409,(1-$M409),0),IF($X409=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,Q409,IF($X409=1,IF(AA$9=$G409,(1-$M409),0),IF($X409=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,R409,IF($X409=1,IF(AB$9=$G409,(1-$M409),0),IF($X409=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,S409,IF($X409=1,IF(AC$9=$G409,(1-$M409),0),IF($X409=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X409=3,1,IF($X409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AO$7+$J409-1),$J409))","v":""},"",{"$f":"IF(L409=\"\", \"\", IF($X409=0,$V409,IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$T$7+$X409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409)))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$CE$7+$K409-1)*$F409)","v":""},"","","","","","","","","","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,IF($AK409=0,$W409,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1)*$F409)))","v":""},"",{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$V$7)*$F409)","v":""}]
[4.7820222324761463E-2,0.42014736162537203,{"$f":"IF(Inventory!AH413=Inventory!$C$1032,0.5,1)*B414","v":0.42014736162537203},{"$f":"Inventory!C413","v":0},{"$f":"Inventory!E413","v":0},{"$f":"Inventory!W413","v":""},{"$f":"'Year 05'!AM414","v":""},{"$f":"IF($J414='Year 05'!$J414,'Year 05'!H414,$J414)","v":""},{"$f":"IF($J414='Year 05'!$J414,'Year 05'!I414,$J414)","v":""},{"$f":"'Year 05'!AN414","v":""},"",{"$f":"IF(E414 = 0, \"\", MATCH($E414,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!BA$7+$J414-1))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$W$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AB$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,1,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0)*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},"","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$B$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$F$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$O$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$BF$7+$K414-1))","v":""},{"$f":"IF(L414=\"\", \"\", VLOOKUP(X414,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,P414,IF($X414=1,IF(Z$9=$G414,(1-$M414),0),IF($X414=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,Q414,IF($X414=1,IF(AA$9=$G414,(1-$M414),0),IF($X414=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,R414,IF($X414=1,IF(AB$9=$G414,(1-$M414),0),IF($X414=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,S414,IF($X414=1,IF(AC$9=$G414,(1-$M414),0),IF($X414=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X414=3,1,IF($X414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AO$7+$J414-1),$J414))","v":""},"",{"$f":"IF(L414=\"\", \"\", IF($X414=0,$V414,IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$T$7+$X414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414)))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$CE$7+$K414-1)*$F414)","v":""},"","","","","","","","","","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,IF($AK414=0,$W414,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1)*$F414)))","v":""},"",{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$V$7)*$F414)","v":""}]
[0.10391234076634692,6.2219853879178388E-2,{"$f":"IF(Inventory!AH421=Inventory!$C$1032,0.5,1)*B422","v":6.2219853879178388E-2},{"$f":"Inventory!C421","v":0},{"$f":"Inventory!E421","v":0},{"$f":"Inventory!W421","v":""},{"$f":"'Year 05'!AM422","v":""},{"$f":"IF($J422='Year 05'!$J422,'Year 05'!H422,$J422)","v":""},{"$f":"IF($J422='Year 05'!$J422,'Year 05'!I422,$J422)","v":""},{"$f":"'Year 05'!AN422","v":""},"",{"$f":"IF(E422 = 0, \"\", MATCH($E422,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!BA$7+$J422-1))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$W$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AB$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,1,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0)*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},"","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$B$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$F$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$O$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$BF$7+$K422-1))","v":""},{"$f":"IF(L422=\"\", \"\", VLOOKUP(X422,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,P422,IF($X422=1,IF(Z$9=$G422,(1-$M422),0),IF($X422=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,Q422,IF($X422=1,IF(AA$9=$G422,(1-$M422),0),IF($X422=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,R422,IF($X422=1,IF(AB$9=$G422,(1-$M422),0),IF($X422=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,S422,IF($X422=1,IF(AC$9=$G422,(1-$M422),0),IF($X422=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X422=3,1,IF($X422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AO$7+$J422-1),$J422))","v":""},"",{"$f":"IF(L422=\"\", \"\", IF($X422=0,$V422,IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$T$7+$X422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422)))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$CE$7+$K422-1)*$F422)","v":""},"","","","","","","","","","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,IF($AK422=0,$W422,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1)*$F422)))","v":""},"",{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$V$7)*$F422)","v":""}]
[0.40518703743695594,0.65051568302346496,{"$f":"IF(Inventory!AH429=Inventory!$C$1032,0.5,1)*B430","v":0.65051568302346496},{"$f":"Inventory!C429","v":0},{"$f":"Inventory!E429","v":0},{"$f":"Inventory!W429","v":""},{"$f":"'Year 05'!AM430","v":""},{"$f":"IF($J430='Year 05'!$J430,'Year 05'!H430,$J430)","v":""},{"$f":"IF($J430='Year 05'!$J430,'Year 05'!I430,$J430)","v":""},{"$f":"'Year 05'!AN430","v":""},"",{"$f":"IF(E430 = 0, \"\", MATCH($E430,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!BA$7+$J430-1))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$W$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AB$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,1,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0)*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},"","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$B$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$F$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$O$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$BF$7+$K430-1))","v":""},{"$f":"IF(L430=\"\", \"\", VLOOKUP(X430,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,P430,IF($X430=1,IF(Z$9=$G430,(1-$M430),0),IF($X430=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,Q430,IF($X430=1,IF(AA$9=$G430,(1-$M430),0),IF($X430=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,R430,IF($X430=1,IF(AB$9=$G430,(1-$M430),0),IF($X430=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,S430,IF($X430=1,IF(AC$9=$G430,(1-$M430),0),IF($X430=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X430=3,1,IF($X430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AO$7+$J430-1),$J430))","v":""},"",{"$f":"IF(L430=\"\", \"\", IF($X430=0,$V430,IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$T$7+$X430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430)))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$CE$7+$K430-1)*$F430)","v":""},"","","","","","","","","","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,IF($AK430=0,$W430,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1)*$F430)))","v":""},"",{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$V$7)*$F430)","v":""}]
[0.83356953334729678,0.8400410393317862,{"$f":"IF(Inventory!AH432=Inventory!$C$1032,0.5,1)*B433","v":0.8400410393317862},{"$f":"Inventory!C432","v":0},{"$f":"Inventory!E432","v":0},{"$f":"Inventory!W432","v":""},{"$f":"'Year 05'!AM433","v":""},{"$f":"IF($J433='Year 05'!$J433,'Year 05'!H433,$J433)","v":""},{"$f":"IF($J433='Year 05'!$J433,'Year 05'!I433,$J433)","v":""},{"$f":"'Year 05'!AN433","v":""},"",{"$f":"IF(E433 = 0, \"\", MATCH($E433,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!BA$7+$J433-1))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$W$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AB$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,1,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0)*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},"","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$B$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$F$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$O$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$BF$7+$K433-1))","v":""},{"$f":"IF(L433=\"\", \"\", VLOOKUP(X433,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,P433,IF($X433=1,IF(Z$9=$G433,(1-$M433),0),IF($X433=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,Q433,IF($X433=1,IF(AA$9=$G433,(1-$M433),0),IF($X433=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,R433,IF($X433=1,IF(AB$9=$G433,(1-$M433),0),IF($X433=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,S433,IF($X433=1,IF(AC$9=$G433,(1-$M433),0),IF($X433=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X433=3,1,IF($X433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AO$7+$J433-1),$J433))","v":""},"",{"$f":"IF(L433=\"\", \"\", IF($X433=0,$V433,IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$T$7+$X433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433)))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$CE$7+$K433-1)*$F433)","v":""},"","","","","","","","","","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,IF($AK433=0,$W433,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1)*$F433)))","v":""},"",{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$V$7)*$F433)","v":""}]
[0.62080945394156917,0.73022209133708638,{"$f":"IF(Inventory!AH441=Inventory!$C$1032,0.5,1)*B442","v":0.73022209133708638},{"$f":"Inventory!C441","v":0},{"$f":"Inventory!E441","v":0},{"$f":"Inventory!W441","v":""},{"$f":"'Year 05'!AM442","v":""},{"$f":"IF($J442='Year 05'!$J442,'Year 05'!H442,$J442)","v":""},{"$f":"IF($J442='Year 05'!$J442,'Year 05'!I442,$J442)","v":""},{"$f":"'Year 05'!AN442","v":""},"",{"$f":"IF(E442 = 0, \"\", MATCH($E442,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!BA$7+$J442-1))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$W$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AB$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,1,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0)*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},"","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$B$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$F$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$O$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$BF$7+$K442-1))","v":""},{"$f":"IF(L442=\"\", \"\", VLOOKUP(X442,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,P442,IF($X442=1,IF(Z$9=$G442,(1-$M442),0),IF($X442=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,Q442,IF($X442=1,IF(AA$9=$G442,(1-$M442),0),IF($X442=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,R442,IF($X442=1,IF(AB$9=$G442,(1-$M442),0),IF($X442=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,S442,IF($X442=1,IF(AC$9=$G442,(1-$M442),0),IF($X442=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X442=3,1,IF($X442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AO$7+$J442-1),$J442))","v":""},"",{"$f":"IF(L442=\"\", \"\", IF($X442=0,$V442,IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$T$7+$X442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442)))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$CE$7+$K442-1)*$F442)","v":""},"","","","","","","","","","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,IF($AK442=0,$W442,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1)*$F442)))","v":""},"",{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$V$7)*$F442)","v":""}]
[0.85913015559371653,0.57376893385048178,{"$f":"IF(Inventory!AH449=Inventory!$C$1032,0.5,1)*B450","v":0.57376893385048178},{"$f":"Inventory!C449","v":0},{"$f":"Inventory!E449","v":0},{"$f":"Inventory!W449","v":""},{"$f":"'Year 05'!AM450","v":""},{"$f":"IF($J450='Year 05'!$J450,'Year 05'!H450,$J450)","v":""},{"$f":"IF($J450='Year 05'!$J450,'Year 05'!I450,$J450)","v":""},{"$f":"'Year 05'!AN450","v":""},"",{"$f":"IF(E450 = 0, \"\", MATCH($E450,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!BA$7+$J450-1))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$W$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AB$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,1,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0)*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},"","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$B$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$F$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$O$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$BF$7+$K450-1))","v":""},{"$f":"IF(L450=\"\", \"\", VLOOKUP(X450,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,P450,IF($X450=1,IF(Z$9=$G450,(1-$M450),0),IF($X450=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,Q450,IF($X450=1,IF(AA$9=$G450,(1-$M450),0),IF($X450=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,R450,IF($X450=1,IF(AB$9=$G450,(1-$M450),0),IF($X450=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,S450,IF($X450=1,IF(AC$9=$G450,(1-$M450),0),IF($X450=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X450=3,1,IF($X450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AO$7+$J450-1),$J450))","v":""},"",{"$f":"IF(L450=\"\", \"\", IF($X450=0,$V450,IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$T$7+$X450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450)))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$CE$7+$K450-1)*$F450)","v":""},"","","","","","","","","","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,IF($AK450=0,$W450,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1)*$F450)))","v":""},"",{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$V$7)*$F450)","v":""}]
[0.17202326535309931,0.61266554338900125,{"$f":"IF(Inventory!AH454=Inventory!$C$1032,0.5,1)*B455","v":0.61266554338900125},{"$f":"Inventory!C454","v":0},{"$f":"Inventory!E454","v":0},{"$f":"Inventory!W454","v":""},{"$f":"'Year 05'!AM455","v":""},{"$f":"IF($J455='Year 05'!$J455,'Year 05'!H455,$J455)","v":""},{"$f":"IF($J455='Year 05'!$J455,'Year 05'!I455,$J455)","v":""},{"$f":"'Year 05'!AN455","v":""},"",{"$f":"IF(E455 = 0, \"\", MATCH($E455,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!BA$7+$J455-1))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$W$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AB$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,1,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0)*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},"","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$B$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$F$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$O$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$BF$7+$K455-1))","v":""},{"$f":"IF(L455=\"\", \"\", VLOOKUP(X455,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,P455,IF($X455=1,IF(Z$9=$G455,(1-$M455),0),IF($X455=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,Q455,IF($X455=1,IF(AA$9=$G455,(1-$M455),0),IF($X455=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,R455,IF($X455=1,IF(AB$9=$G455,(1-$M455),0),IF($X455=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,S455,IF($X455=1,IF(AC$9=$G455,(1-$M455),0),IF($X455=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X455=3,1,IF($X455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AO$7+$J455-1),$J455))","v":""},"",{"$f":"IF(L455=\"\", \"\", IF($X455=0,$V455,IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$T$7+$X455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455)))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$CE$7+$K455-1)*$F455)","v":""},"","","","","","","","","","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,IF($AK455=0,$W455,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1)*$F455)))","v":""},"",{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$V$7)*$F455)","v":""}]
[0.78152283999549765,5.925421281793064E-2,{"$f":"IF(Inventory!AH462=Inventory!$C$1032,0.5,1)*B463","v":5.925421281793064E-2},{"$f":"Inventory!C462","v":0},{"$f":"Inventory!E462","v":0},{"$f":"Inventory!W462","v":""},{"$f":"'Year 05'!AM463","v":""},{"$f":"IF($J463='Year 05'!$J463,'Year 05'!H463,$J463)","v":""},{"$f":"IF($J463='Year 05'!$J463,'Year 05'!I463,$J463)","v":""},{"$f":"'Year 05'!AN463","v":""},"",{"$f":"IF(E463 = 0, \"\", MATCH($E463,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!BA$7+$J463-1))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$W$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AB$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,1,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0)*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},"","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$B$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$F$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$O$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$BF$7+$K463-1))","v":""},{"$f":"IF(L463=\"\", \"\", VLOOKUP(X463,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,P463,IF($X463=1,IF(Z$9=$G463,(1-$M463),0),IF($X463=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,Q463,IF($X463=1,IF(AA$9=$G463,(1-$M463),0),IF($X463=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,R463,IF($X463=1,IF(AB$9=$G463,(1-$M463),0),IF($X463=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,S463,IF($X463=1,IF(AC$9=$G463,(1-$M463),0),IF($X463=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X463=3,1,IF($X463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AO$7+$J463-1),$J463))","v":""},"",{"$f":"IF(L463=\"\", \"\", IF($X463=0,$V463,IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$T$7+$X463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463)))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$CE$7+$K463-1)*$F463)","v":""},"","","","","","","","","","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,IF($AK463=0,$W463,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1)*$F463)))","v":""},"",{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$V$7)*$F463)","v":""}]
[0.17967972343927197,0.40654974255291021,{"$f":"IF(Inventory!AH467=Inventory!$C$1032,0.5,1)*B468","v":0.40654974255291021},{"$f":"Inventory!C467","v":0},{"$f":"Inventory!E467","v":0},{"$f":"Inventory!W467","v":""},{"$f":"'Year 05'!AM468","v":""},{"$f":"IF($J468='Year 05'!$J468,'Year 05'!H468,$J468)","v":""},{"$f":"IF($J468='Year 05'!$J468,'Year 05'!I468,$J468)","v":""},{"$f":"'Year 05'!AN468","v":""},"",{"$f":"IF(E468 = 0, \"\", MATCH($E468,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!BA$7+$J468-1))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$W$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AB$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,1,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0)*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},"","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$B$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$F$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$O$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$BF$7+$K468-1))","v":""},{"$f":"IF(L468=\"\", \"\", VLOOKUP(X468,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,P468,IF($X468=1,IF(Z$9=$G468,(1-$M468),0),IF($X468=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,Q468,IF($X468=1,IF(AA$9=$G468,(1-$M468),0),IF($X468=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,R468,IF($X468=1,IF(AB$9=$G468,(1-$M468),0),IF($X468=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,S468,IF($X468=1,IF(AC$9=$G468,(1-$M468),0),IF($X468=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X468=3,1,IF($X468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AO$7+$J468-1),$J468))","v":""},"",{"$f":"IF(L468=\"\", \"\", IF($X468=0,$V468,IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$T$7+$X468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468)))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$CE$7+$K468-1)*$F468)","v":""},"","","","","","","","","","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,IF($AK468=0,$W468,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1)*$F468)))","v":""},"",{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$V$7)*$F468)","v":""}]
[0.92523851305767013,0.45834568033555756,{"$f":"IF(Inventory!AH475=Inventory!$C$1032,0.5,1)*B476","v":0.45834568033555756},{"$f":"Inventory!C475","v":0},{"$f":"Inventory!E475","v":0},{"$f":"Inventory!W475","v":""},{"$f":"'Year 05'!AM476","v":""},{"$f":"IF($J476='Year 05'!$J476,'Year 05'!H476,$J476)","v":""},{"$f":"IF($J476='Year 05'!$J476,'Year 05'!I476,$J476)","v":""},{"$f":"'Year 05'!AN476","v":""},"",{"$f":"IF(E476 = 0, \"\", MATCH($E476,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!BA$7+$J476-1))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$W$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AB$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,1,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0)*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},"","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$B$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$F$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$O$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$BF$7+$K476-1))","v":""},{"$f":"IF(L476=\"\", \"\", VLOOKUP(X476,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,P476,IF($X476=1,IF(Z$9=$G476,(1-$M476),0),IF($X476=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,Q476,IF($X476=1,IF(AA$9=$G476,(1-$M476),0),IF($X476=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,R476,IF($X476=1,IF(AB$9=$G476,(1-$M476),0),IF($X476=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,S476,IF($X476=1,IF(AC$9=$G476,(1-$M476),0),IF($X476=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X476=3,1,IF($X476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AO$7+$J476-1),$J476))","v":""},"",{"$f":"IF(L476=\"\", \"\", IF($X476=0,$V476,IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$T$7+$X476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476)))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$CE$7+$K476-1)*$F476)","v":""},"","","","","","","","","","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,IF($AK476=0,$W476,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1)*$F476)))","v":""},"",{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$V$7)*$F476)","v":""}]
[0.58601356623816525,0.58865612735162243,{"$f":"IF(Inventory!AH482=Inventory!$C$1032,0.5,1)*B483","v":0.58865612735162243},{"$f":"Inventory!C482","v":0},{"$f":"Inventory!E482","v":0},{"$f":"Inventory!W482","v":""},{"$f":"'Year 05'!AM483","v":""},{"$f":"IF($J483='Year 05'!$J483,'Year 05'!H483,$J483)","v":""},{"$f":"IF($J483='Year 05'!$J483,'Year 05'!I483,$J483)","v":""},{"$f":"'Year 05'!AN483","v":""},"",{"$f":"IF(E483 = 0, \"\", MATCH($E483,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!BA$7+$J483-1))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$W$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AB$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,1,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0)*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},"","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$B$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$F$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$O$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$BF$7+$K483-1))","v":""},{"$f":"IF(L483=\"\", \"\", VLOOKUP(X483,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,P483,IF($X483=1,IF(Z$9=$G483,(1-$M483),0),IF($X483=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,Q483,IF($X483=1,IF(AA$9=$G483,(1-$M483),0),IF($X483=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,R483,IF($X483=1,IF(AB$9=$G483,(1-$M483),0),IF($X483=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,S483,IF($X483=1,IF(AC$9=$G483,(1-$M483),0),IF($X483=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X483=3,1,IF($X483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AO$7+$J483-1),$J483))","v":""},"",{"$f":"IF(L483=\"\", \"\", IF($X483=0,$V483,IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$T$7+$X483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483)))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$CE$7+$K483-1)*$F483)","v":""},"","","","","","","","","","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,IF($AK483=0,$W483,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1)*$F483)))","v":""},"",{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$V$7)*$F483)","v":""}]
[0.23714182341404677,0.20568428835834751,{"$f":"IF(Inventory!AH487=Inventory!$C$1032,0.5,1)*B488","v":0.20568428835834751},{"$f":"Inventory!C487","v":0},{"$f":"Inventory!E487","v":0},{"$f":"Inventory!W487","v":""},{"$f":"'Year 05'!AM488","v":""},{"$f":"IF($J488='Year 05'!$J488,'Year 05'!H488,$J488)","v":""},{"$f":"IF($J488='Year 05'!$J488,'Year 05'!I488,$J488)","v":""},{"$f":"'Year 05'!AN488","v":""},"",{"$f":"IF(E488 = 0, \"\", MATCH($E488,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!BA$7+$J488-1))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$W$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AB$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,1,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0)*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},"","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$B$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$F$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$O$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$BF$7+$K488-1))","v":""},{"$f":"IF(L488=\"\", \"\", VLOOKUP(X488,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,P488,IF($X488=1,IF(Z$9=$G488,(1-$M488),0),IF($X488=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,Q488,IF($X488=1,IF(AA$9=$G488,(1-$M488),0),IF($X488=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,R488,IF($X488=1,IF(AB$9=$G488,(1-$M488),0),IF($X488=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,S488,IF($X488=1,IF(AC$9=$G488,(1-$M488),0),IF($X488=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X488=3,1,IF($X488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AO$7+$J488-1),$J488))","v":""},"",{"$f":"IF(L488=\"\", \"\", IF($X488=0,$V488,IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$T$7+$X488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488)))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$CE$7+$K488-1)*$F488)","v":""},"","","","","","","","","","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,IF($AK488=0,$W488,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1)*$F488)))","v":""},"",{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$V$7)*$F488)","v":""}]
[0.49099620321514648,0.20281397835215031,{"$f":"IF(Inventory!AH495=Inventory!$C$1032,0.5,1)*B496","v":0.20281397835215031},{"$f":"Inventory!C495","v":0},{"$f":"Inventory!E495","v":0},{"$f":"Inventory!W495","v":""},{"$f":"'Year 05'!AM496","v":""},{"$f":"IF($J496='Year 05'!$J496,'Year 05'!H496,$J496)","v":""},{"$f":"IF($J496='Year 05'!$J496,'Year 05'!I496,$J496)","v":""},{"$f":"'Year 05'!AN496","v":""},"",{"$f":"IF(E496 = 0, \"\", MATCH($E496,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!BA$7+$J496-1))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$W$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AB$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,1,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0)*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},"","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$B$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$F$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$O$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$BF$7+$K496-1))","v":""},{"$f":"IF(L496=\"\", \"\", VLOOKUP(X496,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,P496,IF($X496=1,IF(Z$9=$G496,(1-$M496),0),IF($X496=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,Q496,IF($X496=1,IF(AA$9=$G496,(1-$M496),0),IF($X496=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,R496,IF($X496=1,IF(AB$9=$G496,(1-$M496),0),IF($X496=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,S496,IF($X496=1,IF(AC$9=$G496,(1-$M496),0),IF($X496=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X496=3,1,IF($X496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AO$7+$J496-1),$J496))","v":""},"",{"$f":"IF(L496=\"\", \"\", IF($X496=0,$V496,IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$T$7+$X496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496)))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$CE$7+$K496-1)*$F496)","v":""},"","","","","","","","","","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,IF($AK496=0,$W496,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1)*$F496)))","v":""},"",{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$V$7)*$F496)","v":""}]
[0.70916084457765638,0.69353615188379392,{"$f":"IF(Inventory!AH500=Inventory!$C$1032,0.5,1)*B501","v":0.69353615188379392},{"$f":"Inventory!C500","v":0},{"$f":"Inventory!E500","v":0},{"$f":"Inventory!W500","v":""},{"$f":"'Year 05'!AM501","v":""},{"$f":"IF($J501='Year 05'!$J501,'Year 05'!H501,$J501)","v":""},{"$f":"IF($J501='Year 05'!$J501,'Year 05'!I501,$J501)","v":""},{"$f":"'Year 05'!AN501","v":""},"",{"$f":"IF(E501 = 0, \"\", MATCH($E501,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!BA$7+$J501-1))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$W$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AB$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,1,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0)*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},"","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$B$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$F$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$O$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$BF$7+$K501-1))","v":""},{"$f":"IF(L501=\"\", \"\", VLOOKUP(X501,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,P501,IF($X501=1,IF(Z$9=$G501,(1-$M501),0),IF($X501=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,Q501,IF($X501=1,IF(AA$9=$G501,(1-$M501),0),IF($X501=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,R501,IF($X501=1,IF(AB$9=$G501,(1-$M501),0),IF($X501=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,S501,IF($X501=1,IF(AC$9=$G501,(1-$M501),0),IF($X501=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X501=3,1,IF($X501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AO$7+$J501-1),$J501))","v":""},"",{"$f":"IF(L501=\"\", \"\", IF($X501=0,$V501,IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$T$7+$X501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501)))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$CE$7+$K501-1)*$F501)","v":""},"","","","","","","","","","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,IF($AK501=0,$W501,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1)*$F501)))","v":""},"",{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$V$7)*$F501)","v":""}]
[0.81592102779093389,0.35022434379830014,{"$f":"IF(Inventory!AH508=Inventory!$C$1032,0.5,1)*B509","v":0.35022434379830014},{"$f":"Inventory!C508","v":0},{"$f":"Inventory!E508","v":0},{"$f":"Inventory!W508","v":""},{"$f":"'Year 05'!AM509","v":""},{"$f":"IF($J509='Year 05'!$J509,'Year 05'!H509,$J509)","v":""},{"$f":"IF($J509='Year 05'!$J509,'Year 05'!I509,$J509)","v":""},{"$f":"'Year 05'!AN509","v":""},"",{"$f":"IF(E509 = 0, \"\", MATCH($E509,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!BA$7+$J509-1))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$W$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AB$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,1,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0)*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},"","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$B$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$F$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$O$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$BF$7+$K509-1))","v":""},{"$f":"IF(L509=\"\", \"\", VLOOKUP(X509,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,P509,IF($X509=1,IF(Z$9=$G509,(1-$M509),0),IF($X509=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,Q509,IF($X509=1,IF(AA$9=$G509,(1-$M509),0),IF($X509=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,R509,IF($X509=1,IF(AB$9=$G509,(1-$M509),0),IF($X509=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,S509,IF($X509=1,IF(AC$9=$G509,(1-$M509),0),IF($X509=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X509=3,1,IF($X509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AO$7+$J509-1),$J509))","v":""},"",{"$f":"IF(L509=\"\", \"\", IF($X509=0,$V509,IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$T$7+$X509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509)))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$CE$7+$K509-1)*$F509)","v":""},"","","","","","","","","","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,IF($AK509=0,$W509,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1)*$F509)))","v":""},"",{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$V$7)*$F509)","v":""}]
[0.66834009082768919,0.76736525645260478,{"$f":"IF(Inventory!AH515=Inventory!$C$1032,0.5,1)*B516","v":0.76736525645260478},{"$f":"Inventory!C515","v":0},{"$f":"Inventory!E515","v":0},{"$f":"Inventory!W515","v":""},{"$f":"'Year 05'!AM516","v":""},{"$f":"IF($J516='Year 05'!$J516,'Year 05'!H516,$J516)","v":""},{"$f":"IF($J516='Year 05'!$J516,'Year 05'!I516,$J516)","v":""},{"$f":"'Year 05'!AN516","v":""},"",{"$f":"IF(E516 = 0, \"\", MATCH($E516,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!BA$7+$J516-1))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$W$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AB$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,1,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0)*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},"","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$B$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$F$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$O$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$BF$7+$K516-1))","v":""},{"$f":"IF(L516=\"\", \"\", VLOOKUP(X516,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,P516,IF($X516=1,IF(Z$9=$G516,(1-$M516),0),IF($X516=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,Q516,IF($X516=1,IF(AA$9=$G516,(1-$M516),0),IF($X516=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,R516,IF($X516=1,IF(AB$9=$G516,(1-$M516),0),IF($X516=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,S516,IF($X516=1,IF(AC$9=$G516,(1-$M516),0),IF($X516=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X516=3,1,IF($X516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AO$7+$J516-1),$J516))","v":""},"",{"$f":"IF(L516=\"\", \"\", IF($X516=0,$V516,IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$T$7+$X516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516)))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$CE$7+$K516-1)*$F516)","v":""},"","","","","","","","","","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,IF($AK516=0,$W516,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1)*$F516)))","v":""},"",{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$V$7)*$F516)","v":""}]
[0.5733482830007165,0.24080491306776253,{"$f":"IF(Inventory!AH520=Inventory!$C$1032,0.5,1)*B521","v":0.24080491306776253},{"$f":"Inventory!C520","v":0},{"$f":"Inventory!E520","v":0},{"$f":"Inventory!W520","v":""},{"$f":"'Year 05'!AM521","v":""},{"$f":"IF($J521='Year 05'!$J521,'Year 05'!H521,$J521)","v":""},{"$f":"IF($J521='Year 05'!$J521,'Year 05'!I521,$J521)","v":""},{"$f":"'Year 05'!AN521","v":""},"",{"$f":"IF(E521 = 0, \"\", MATCH($E521,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!BA$7+$J521-1))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$W$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AB$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,1,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0)*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},"","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$B$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$F$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$O$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$BF$7+$K521-1))","v":""},{"$f":"IF(L521=\"\", \"\", VLOOKUP(X521,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,P521,IF($X521=1,IF(Z$9=$G521,(1-$M521),0),IF($X521=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,Q521,IF($X521=1,IF(AA$9=$G521,(1-$M521),0),IF($X521=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,R521,IF($X521=1,IF(AB$9=$G521,(1-$M521),0),IF($X521=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,S521,IF($X521=1,IF(AC$9=$G521,(1-$M521),0),IF($X521=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X521=3,1,IF($X521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AO$7+$J521-1),$J521))","v":""},"",{"$f":"IF(L521=\"\", \"\", IF($X521=0,$V521,IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$T$7+$X521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521)))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$CE$7+$K521-1)*$F521)","v":""},"","","","","","","","","","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,IF($AK521=0,$W521,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1)*$F521)))","v":""},"",{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$V$7)*$F521)","v":""}]
[0.40022645496331133,0.52815415909627539,{"$f":"IF(Inventory!AH528=Inventory!$C$1032,0.5,1)*B529","v":0.52815415909627539},{"$f":"Inventory!C528","v":0},{"$f":"Inventory!E528","v":0},{"$f":"Inventory!W528","v":""},{"$f":"'Year 05'!AM529","v":""},{"$f":"IF($J529='Year 05'!$J529,'Year 05'!H529,$J529)","v":""},{"$f":"IF($J529='Year 05'!$J529,'Year 05'!I529,$J529)","v":""},{"$f":"'Year 05'!AN529","v":""},"",{"$f":"IF(E529 = 0, \"\", MATCH($E529,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!BA$7+$J529-1))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$W$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AB$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,1,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0)*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},"","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$B$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$F$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$O$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$BF$7+$K529-1))","v":""},{"$f":"IF(L529=\"\", \"\", VLOOKUP(X529,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,P529,IF($X529=1,IF(Z$9=$G529,(1-$M529),0),IF($X529=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,Q529,IF($X529=1,IF(AA$9=$G529,(1-$M529),0),IF($X529=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,R529,IF($X529=1,IF(AB$9=$G529,(1-$M529),0),IF($X529=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,S529,IF($X529=1,IF(AC$9=$G529,(1-$M529),0),IF($X529=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X529=3,1,IF($X529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AO$7+$J529-1),$J529))","v":""},"",{"$f":"IF(L529=\"\", \"\", IF($X529=0,$V529,IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$T$7+$X529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529)))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$CE$7+$K529-1)*$F529)","v":""},"","","","","","","","","","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,IF($AK529=0,$W529,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1)*$F529)))","v":""},"",{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$V$7)*$F529)","v":""}]
[2.1936601307135706E-2,0.27070136640975462,{"$f":"IF(Inventory!AH536=Inventory!$C$1032,0.5,1)*B537","v":0.27070136640975462},{"$f":"Inventory!C536","v":0},{"$f":"Inventory!E536","v":0},{"$f":"Inventory!W536","v":""},{"$f":"'Year 05'!AM537","v":""},{"$f":"IF($J537='Year 05'!$J537,'Year 05'!H537,$J537)","v":""},{"$f":"IF($J537='Year 05'!$J537,'Year 05'!I537,$J537)","v":""},{"$f":"'Year 05'!AN537","v":""},"",{"$f":"IF(E537 = 0, \"\", MATCH($E537,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!BA$7+$J537-1))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$W$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AB$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,1,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0)*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},"","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$B$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$F$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$O$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$BF$7+$K537-1))","v":""},{"$f":"IF(L537=\"\", \"\", VLOOKUP(X537,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,P537,IF($X537=1,IF(Z$9=$G537,(1-$M537),0),IF($X537=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,Q537,IF($X537=1,IF(AA$9=$G537,(1-$M537),0),IF($X537=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,R537,IF($X537=1,IF(AB$9=$G537,(1-$M537),0),IF($X537=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,S537,IF($X537=1,IF(AC$9=$G537,(1-$M537),0),IF($X537=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X537=3,1,IF($X537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AO$7+$J537-1),$J537))","v":""},"",{"$f":"IF(L537=\"\", \"\", IF($X537=0,$V537,IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$T$7+$X537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537)))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$CE$7+$K537-1)*$F537)","v":""},"","","","","","","","","","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,IF($AK537=0,$W537,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1)*$F537)))","v":""},"",{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$V$7)*$F537)","v":""}]
[0.62754275314081465,0.82290817650741799,{"$f":"IF(Inventory!AH541=Inventory!$C$1032,0.5,1)*B542","v":0.82290817650741799},{"$f":"Inventory!C541","v":0},{"$f":"Inventory!E541","v":0},{"$f":"Inventory!W541","v":""},{"$f":"'Year 05'!AM542","v":""},{"$f":"IF($J542='Year 05'!$J542,'Year 05'!H542,$J542)","v":""},{"$f":"IF($J542='Year 05'!$J542,'Year 05'!I542,$J542)","v":""},{"$f":"'Year 05'!AN542","v":""},"",{"$f":"IF(E542 = 0, \"\", MATCH($E542,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!BA$7+$J542-1))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$W$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AB$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,1,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0)*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},"","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$B$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$F$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$O$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$BF$7+$K542-1))","v":""},{"$f":"IF(L542=\"\", \"\", VLOOKUP(X542,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,P542,IF($X542=1,IF(Z$9=$G542,(1-$M542),0),IF($X542=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,Q542,IF($X542=1,IF(AA$9=$G542,(1-$M542),0),IF($X542=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,R542,IF($X542=1,IF(AB$9=$G542,(1-$M542),0),IF($X542=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,S542,IF($X542=1,IF(AC$9=$G542,(1-$M542),0),IF($X542=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X542=3,1,IF($X542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AO$7+$J542-1),$J542))","v":""},"",{"$f":"IF(L542=\"\", \"\", IF($X542=0,$V542,IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$T$7+$X542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542)))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$CE$7+$K542-1)*$F542)","v":""},"","","","","","","","","","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,IF($AK542=0,$W542,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1)*$F542)))","v":""},"",{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$V$7)*$F542)","v":""}]
[0.30605446577350526,0.17632473243595825,{"$f":"IF(Inventory!AH551=Inventory!$C$1032,0.5,1)*B552","v":0.17632473243595825},{"$f":"Inventory!C551","v":0},{"$f":"Inventory!E551","v":0},{"$f":"Inventory!W551","v":""},{"$f":"'Year 05'!AM552","v":""},{"$f":"IF($J552='Year 05'!$J552,'Year 05'!H552,$J552)","v":""},{"$f":"IF($J552='Year 05'!$J552,'Year 05'!I552,$J552)","v":""},{"$f":"'Year 05'!AN552","v":""},"",{"$f":"IF(E552 = 0, \"\", MATCH($E552,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!BA$7+$J552-1))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$W$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AB$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,1,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0)*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},"","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$B$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$F$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$O$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$BF$7+$K552-1))","v":""},{"$f":"IF(L552=\"\", \"\", VLOOKUP(X552,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,P552,IF($X552=1,IF(Z$9=$G552,(1-$M552),0),IF($X552=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,Q552,IF($X552=1,IF(AA$9=$G552,(1-$M552),0),IF($X552=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,R552,IF($X552=1,IF(AB$9=$G552,(1-$M552),0),IF($X552=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,S552,IF($X552=1,IF(AC$9=$G552,(1-$M552),0),IF($X552=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X552=3,1,IF($X552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AO$7+$J552-1),$J552))","v":""},"",{"$f":"IF(L552=\"\", \"\", IF($X552=0,$V552,IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$T$7+$X552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552)))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$CE$7+$K552-1)*$F552)","v":""},"","","","","","","","","","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,IF($AK552=0,$W552,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1)*$F552)))","v":""},"",{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$V$7)*$F552)","v":""}]
[0.8910423654755899,1.5717580815234333E-3,{"$f":"IF(Inventory!AH560=Inventory!$C$1032,0.5,1)*B561","v":1.5717580815234333E-3},{"$f":"Inventory!C560","v":0},{"$f":"Inventory!E560","v":0},{"$f":"Inventory!W560","v":""},{"$f":"'Year 05'!AM561","v":""},{"$f":"IF($J561='Year 05'!$J561,'Year 05'!H561,$J561)","v":""},{"$f":"IF($J561='Year 05'!$J561,'Year 05'!I561,$J561)","v":""},{"$f":"'Year 05'!AN561","v":""},"",{"$f":"IF(E561 = 0, \"\", MATCH($E561,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!BA$7+$J561-1))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$W$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AB$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,1,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0)*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},"","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$B$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$F$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$O$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$BF$7+$K561-1))","v":""},{"$f":"IF(L561=\"\", \"\", VLOOKUP(X561,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,P561,IF($X561=1,IF(Z$9=$G561,(1-$M561),0),IF($X561=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,Q561,IF($X561=1,IF(AA$9=$G561,(1-$M561),0),IF($X561=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,R561,IF($X561=1,IF(AB$9=$G561,(1-$M561),0),IF($X561=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,S561,IF($X561=1,IF(AC$9=$G561,(1-$M561),0),IF($X561=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X561=3,1,IF($X561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AO$7+$J561-1),$J561))","v":""},"",{"$f":"IF(L561=\"\", \"\", IF($X561=0,$V561,IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$T$7+$X561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561)))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$CE$7+$K561-1)*$F561)","v":""},"","","","","","","","","","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,IF($AK561=0,$W561,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1)*$F561)))","v":""},"",{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$V$7)*$F561)","v":""}]
[0.42569177931974145,0.22624171440550145,{"$f":"IF(Inventory!AH561=Inventory!$C$1032,0.5,1)*B562","v":0.22624171440550145},{"$f":"Inventory!C561","v":0},{"$f":"Inventory!E561","v":0},{"$f":"Inventory!W561","v":""},{"$f":"'Year 05'!AM562","v":""},{"$f":"IF($J562='Year 05'!$J562,'Year 05'!H562,$J562)","v":""},{"$f":"IF($J562='Year 05'!$J562,'Year 05'!I562,$J562)","v":""},{"$f":"'Year 05'!AN562","v":""},"",{"$f":"IF(E562 = 0, \"\", MATCH($E562,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!BA$7+$J562-1))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$W$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AB$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,1,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0)*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},"","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$B$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$F$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$O$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$BF$7+$K562-1))","v":""},{"$f":"IF(L562=\"\", \"\", VLOOKUP(X562,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,P562,IF($X562=1,IF(Z$9=$G562,(1-$M562),0),IF($X562=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,Q562,IF($X562=1,IF(AA$9=$G562,(1-$M562),0),IF($X562=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,R562,IF($X562=1,IF(AB$9=$G562,(1-$M562),0),IF($X562=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,S562,IF($X562=1,IF(AC$9=$G562,(1-$M562),0),IF($X562=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X562=3,1,IF($X562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AO$7+$J562-1),$J562))","v":""},"",{"$f":"IF(L562=\"\", \"\", IF($X562=0,$V562,IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$T$7+$X562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562)))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$CE$7+$K562-1)*$F562)","v":""},"","","","","","","","","","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,IF($AK562=0,$W562,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1)*$F562)))","v":""},"",{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$V$7)*$F562)","v":""}]
[0.58142798599405832,0.21038393495170915,{"$f":"IF(Inventory!AH569=Inventory!$C$1032,0.5,1)*B570","v":0.21038393495170915},{"$f":"Inventory!C569","v":0},{"$f":"Inventory!E569","v":0},{"$f":"Inventory!W569","v":""},{"$f":"'Year 05'!AM570","v":""},{"$f":"IF($J570='Year 05'!$J570,'Year 05'!H570,$J570)","v":""},{"$f":"IF($J570='Year 05'!$J570,'Year 05'!I570,$J570)","v":""},{"$f":"'Year 05'!AN570","v":""},"",{"$f":"IF(E570 = 0, \"\", MATCH($E570,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!BA$7+$J570-1))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$W$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AB$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,1,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0)*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},"","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$B$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$F$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$O$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$BF$7+$K570-1))","v":""},{"$f":"IF(L570=\"\", \"\", VLOOKUP(X570,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,P570,IF($X570=1,IF(Z$9=$G570,(1-$M570),0),IF($X570=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,Q570,IF($X570=1,IF(AA$9=$G570,(1-$M570),0),IF($X570=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,R570,IF($X570=1,IF(AB$9=$G570,(1-$M570),0),IF($X570=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,S570,IF($X570=1,IF(AC$9=$G570,(1-$M570),0),IF($X570=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X570=3,1,IF($X570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AO$7+$J570-1),$J570))","v":""},"",{"$f":"IF(L570=\"\", \"\", IF($X570=0,$V570,IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$T$7+$X570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570)))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$CE$7+$K570-1)*$F570)","v":""},"","","","","","","","","","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,IF($AK570=0,$W570,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1)*$F570)))","v":""},"",{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$V$7)*$F570)","v":""}]
[0.60208711313844621,0.33147648947786323,{"$f":"IF(Inventory!AH581=Inventory!$C$1032,0.5,1)*B582","v":0.33147648947786323},{"$f":"Inventory!C581","v":0},{"$f":"Inventory!E581","v":0},{"$f":"Inventory!W581","v":""},{"$f":"'Year 05'!AM582","v":""},{"$f":"IF($J582='Year 05'!$J582,'Year 05'!H582,$J582)","v":""},{"$f":"IF($J582='Year 05'!$J582,'Year 05'!I582,$J582)","v":""},{"$f":"'Year 05'!AN582","v":""},"",{"$f":"IF(E582 = 0, \"\", MATCH($E582,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!BA$7+$J582-1))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$W$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AB$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,1,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0)*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},"","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$B$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$F$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$O$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$BF$7+$K582-1))","v":""},{"$f":"IF(L582=\"\", \"\", VLOOKUP(X582,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,P582,IF($X582=1,IF(Z$9=$G582,(1-$M582),0),IF($X582=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,Q582,IF($X582=1,IF(AA$9=$G582,(1-$M582),0),IF($X582=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,R582,IF($X582=1,IF(AB$9=$G582,(1-$M582),0),IF($X582=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,S582,IF($X582=1,IF(AC$9=$G582,(1-$M582),0),IF($X582=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X582=3,1,IF($X582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AO$7+$J582-1),$J582))","v":""},"",{"$f":"IF(L582=\"\", \"\", IF($X582=0,$V582,IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$T$7+$X582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582)))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$CE$7+$K582-1)*$F582)","v":""},"","","","","","","","","","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,IF($AK582=0,$W582,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1)*$F582)))","v":""},"",{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$V$7)*$F582)","v":""}]
[0.98368948007102452,0.54993284272539777,{"$f":"IF(Inventory!AH582=Inventory!$C$1032,0.5,1)*B583","v":0.54993284272539777},{"$f":"Inventory!C582","v":0},{"$f":"Inventory!E582","v":0},{"$f":"Inventory!W582","v":""},{"$f":"'Year 05'!AM583","v":""},{"$f":"IF($J583='Year 05'!$J583,'Year 05'!H583,$J583)","v":""},{"$f":"IF($J583='Year 05'!$J583,'Year 05'!I583,$J583)","v":""},{"$f":"'Year 05'!AN583","v":""},"",{"$f":"IF(E583 = 0, \"\", MATCH($E583,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!BA$7+$J583-1))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$W$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AB$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,1,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0)*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},"","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$B$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$F$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$O$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$BF$7+$K583-1))","v":""},{"$f":"IF(L583=\"\", \"\", VLOOKUP(X583,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,P583,IF($X583=1,IF(Z$9=$G583,(1-$M583),0),IF($X583=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,Q583,IF($X583=1,IF(AA$9=$G583,(1-$M583),0),IF($X583=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,R583,IF($X583=1,IF(AB$9=$G583,(1-$M583),0),IF($X583=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,S583,IF($X583=1,IF(AC$9=$G583,(1-$M583),0),IF($X583=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X583=3,1,IF($X583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AO$7+$J583-1),$J583))","v":""},"",{"$f":"IF(L583=\"\", \"\", IF($X583=0,$V583,IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$T$7+$X583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583)))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$CE$7+$K583-1)*$F583)","v":""},"","","","","","","","","","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,IF($AK583=0,$W583,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1)*$F583)))","v":""},"",{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$V$7)*$F583)","v":""}]
[0.30458312320181047,0.8448535197355953,{"$f":"IF(Inventory!AH594=Inventory!$C$1032,0.5,1)*B595","v":0.8448535197355953},{"$f":"Inventory!C594","v":0},{"$f":"Inventory!E594","v":0},{"$f":"Inventory!W594","v":""},{"$f":"'Year 05'!AM595","v":""},{"$f":"IF($J595='Year 05'!$J595,'Year 05'!H595,$J595)","v":""},{"$f":"IF($J595='Year 05'!$J595,'Year 05'!I595,$J595)","v":""},{"$f":"'Year 05'!AN595","v":""},"",{"$f":"IF(E595 = 0, \"\", MATCH($E595,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!BA$7+$J595-1))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$W$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AB$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,1,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0)*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},"","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$B$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$F$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$O$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$BF$7+$K595-1))","v":""},{"$f":"IF(L595=\"\", \"\", VLOOKUP(X595,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,P595,IF($X595=1,IF(Z$9=$G595,(1-$M595),0),IF($X595=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,Q595,IF($X595=1,IF(AA$9=$G595,(1-$M595),0),IF($X595=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,R595,IF($X595=1,IF(AB$9=$G595,(1-$M595),0),IF($X595=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,S595,IF($X595=1,IF(AC$9=$G595,(1-$M595),0),IF($X595=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X595=3,1,IF($X595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AO$7+$J595-1),$J595))","v":""},"",{"$f":"IF(L595=\"\", \"\", IF($X595=0,$V595,IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$T$7+$X595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595)))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$CE$7+$K595-1)*$F595)","v":""},"","","","","","","","","","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,IF($AK595=0,$W595,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1)*$F595)))","v":""},"",{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$V$7)*$F595)","v":""}]
[0.44118165312984758,0.71267815676771906,{"$f":"IF(Inventory!AH601=Inventory!$C$1032,0.5,1)*B602","v":0.71267815676771906},{"$f":"Inventory!C601","v":0},{"$f":"Inventory!E601","v":0},{"$f":"Inventory!W601","v":""},{"$f":"'Year 05'!AM602","v":""},{"$f":"IF($J602='Year 05'!$J602,'Year 05'!H602,$J602)","v":""},{"$f":"IF($J602='Year 05'!$J602,'Year 05'!I602,$J602)","v":""},{"$f":"'Year 05'!AN602","v":""},"",{"$f":"IF(E602 = 0, \"\", MATCH($E602,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!BA$7+$J602-1))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$W$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AB$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,1,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0)*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},"","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$B$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$F$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$O$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$BF$7+$K602-1))","v":""},{"$f":"IF(L602=\"\", \"\", VLOOKUP(X602,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,P602,IF($X602=1,IF(Z$9=$G602,(1-$M602),0),IF($X602=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,Q602,IF($X602=1,IF(AA$9=$G602,(1-$M602),0),IF($X602=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,R602,IF($X602=1,IF(AB$9=$G602,(1-$M602),0),IF($X602=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,S602,IF($X602=1,IF(AC$9=$G602,(1-$M602),0),IF($X602=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X602=3,1,IF($X602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AO$7+$J602-1),$J602))","v":""},"",{"$f":"IF(L602=\"\", \"\", IF($X602=0,$V602,IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$T$7+$X602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602)))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$CE$7+$K602-1)*$F602)","v":""},"","","","","","","","","","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,IF($AK602=0,$W602,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1)*$F602)))","v":""},"",{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$V$7)*$F602)","v":""}]
[0.43156480621878923,0.37943819493982323,{"$f":"IF(Inventory!AH602=Inventory!$C$1032,0.5,1)*B603","v":0.37943819493982323},{"$f":"Inventory!C602","v":0},{"$f":"Inventory!E602","v":0},{"$f":"Inventory!W602","v":""},{"$f":"'Year 05'!AM603","v":""},{"$f":"IF($J603='Year 05'!$J603,'Year 05'!H603,$J603)","v":""},{"$f":"IF($J603='Year 05'!$J603,'Year 05'!I603,$J603)","v":""},{"$f":"'Year 05'!AN603","v":""},"",{"$f":"IF(E603 = 0, \"\", MATCH($E603,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!BA$7+$J603-1))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$W$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AB$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,1,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0)*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},"","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$B$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$F$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$O$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$BF$7+$K603-1))","v":""},{"$f":"IF(L603=\"\", \"\", VLOOKUP(X603,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,P603,IF($X603=1,IF(Z$9=$G603,(1-$M603),0),IF($X603=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,Q603,IF($X603=1,IF(AA$9=$G603,(1-$M603),0),IF($X603=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,R603,IF($X603=1,IF(AB$9=$G603,(1-$M603),0),IF($X603=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,S603,IF($X603=1,IF(AC$9=$G603,(1-$M603),0),IF($X603=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X603=3,1,IF($X603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AO$7+$J603-1),$J603))","v":""},"",{"$f":"IF(L603=\"\", \"\", IF($X603=0,$V603,IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$T$7+$X603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603)))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$CE$7+$K603-1)*$F603)","v":""},"","","","","","","","","","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,IF($AK603=0,$W603,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1)*$F603)))","v":""},"",{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$V$7)*$F603)","v":""}]
[0.18422094631672237,0.53036752965128753,{"$f":"IF(Inventory!AH614=Inventory!$C$1032,0.5,1)*B615","v":0.53036752965128753},{"$f":"Inventory!C614","v":0},{"$f":"Inventory!E614","v":0},{"$f":"Inventory!W614","v":""},{"$f":"'Year 05'!AM615","v":""},{"$f":"IF($J615='Year 05'!$J615,'Year 05'!H615,$J615)","v":""},{"$f":"IF($J615='Year 05'!$J615,'Year 05'!I615,$J615)","v":""},{"$f":"'Year 05'!AN615","v":""},"",{"$f":"IF(E615 = 0, \"\", MATCH($E615,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!BA$7+$J615-1))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$W$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AB$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,1,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0)*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},"","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$B$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$F$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$O$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$BF$7+$K615-1))","v":""},{"$f":"IF(L615=\"\", \"\", VLOOKUP(X615,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,P615,IF($X615=1,IF(Z$9=$G615,(1-$M615),0),IF($X615=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,Q615,IF($X615=1,IF(AA$9=$G615,(1-$M615),0),IF($X615=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,R615,IF($X615=1,IF(AB$9=$G615,(1-$M615),0),IF($X615=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,S615,IF($X615=1,IF(AC$9=$G615,(1-$M615),0),IF($X615=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X615=3,1,IF($X615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AO$7+$J615-1),$J615))","v":""},"",{"$f":"IF(L615=\"\", \"\", IF($X615=0,$V615,IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$T$7+$X615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615)))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$CE$7+$K615-1)*$F615)","v":""},"","","","","","","","","","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,IF($AK615=0,$W615,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1)*$F615)))","v":""},"",{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$V$7)*$F615)","v":""}]
[0.78945956728391531,0.68170399934593884,{"$f":"IF(Inventory!AH622=Inventory!$C$1032,0.5,1)*B623","v":0.68170399934593884},{"$f":"Inventory!C622","v":0},{"$f":"Inventory!E622","v":0},{"$f":"Inventory!W622","v":""},{"$f":"'Year 05'!AM623","v":""},{"$f":"IF($J623='Year 05'!$J623,'Year 05'!H623,$J623)","v":""},{"$f":"IF($J623='Year 05'!$J623,'Year 05'!I623,$J623)","v":""},{"$f":"'Year 05'!AN623","v":""},"",{"$f":"IF(E623 = 0, \"\", MATCH($E623,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!BA$7+$J623-1))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$W$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AB$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,1,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0)*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},"","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$B$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$F$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$O$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$BF$7+$K623-1))","v":""},{"$f":"IF(L623=\"\", \"\", VLOOKUP(X623,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,P623,IF($X623=1,IF(Z$9=$G623,(1-$M623),0),IF($X623=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,Q623,IF($X623=1,IF(AA$9=$G623,(1-$M623),0),IF($X623=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,R623,IF($X623=1,IF(AB$9=$G623,(1-$M623),0),IF($X623=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,S623,IF($X623=1,IF(AC$9=$G623,(1-$M623),0),IF($X623=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X623=3,1,IF($X623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AO$7+$J623-1),$J623))","v":""},"",{"$f":"IF(L623=\"\", \"\", IF($X623=0,$V623,IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$T$7+$X623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623)))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$CE$7+$K623-1)*$F623)","v":""},"","","","","","","","","","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,IF($AK623=0,$W623,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1)*$F623)))","v":""},"",{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$V$7)*$F623)","v":""}]
[0.1584857266107389,0.37182114057667803,{"$f":"IF(Inventory!AH627=Inventory!$C$1032,0.5,1)*B628","v":0.37182114057667803},{"$f":"Inventory!C627","v":0},{"$f":"Inventory!E627","v":0},{"$f":"Inventory!W627","v":""},{"$f":"'Year 05'!AM628","v":""},{"$f":"IF($J628='Year 05'!$J628,'Year 05'!H628,$J628)","v":""},{"$f":"IF($J628='Year 05'!$J628,'Year 05'!I628,$J628)","v":""},{"$f":"'Year 05'!AN628","v":""},"",{"$f":"IF(E628 = 0, \"\", MATCH($E628,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!BA$7+$J628-1))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$W$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AB$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,1,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0)*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},"","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$B$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$F$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$O$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$BF$7+$K628-1))","v":""},{"$f":"IF(L628=\"\", \"\", VLOOKUP(X628,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,P628,IF($X628=1,IF(Z$9=$G628,(1-$M628),0),IF($X628=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,Q628,IF($X628=1,IF(AA$9=$G628,(1-$M628),0),IF($X628=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,R628,IF($X628=1,IF(AB$9=$G628,(1-$M628),0),IF($X628=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,S628,IF($X628=1,IF(AC$9=$G628,(1-$M628),0),IF($X628=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X628=3,1,IF($X628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AO$7+$J628-1),$J628))","v":""},"",{"$f":"IF(L628=\"\", \"\", IF($X628=0,$V628,IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$T$7+$X628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628)))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$CE$7+$K628-1)*$F628)","v":""},"","","","","","","","","","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,IF($AK628=0,$W628,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1)*$F628)))","v":""},"",{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$V$7)*$F628)","v":""}]
[0.60698688127817346,0.59835208902608961,{"$f":"IF(Inventory!AH634=Inventory!$C$1032,0.5,1)*B635","v":0.59835208902608961},{"$f":"Inventory!C634","v":0},{"$f":"Inventory!E634","v":0},{"$f":"Inventory!W634","v":""},{"$f":"'Year 05'!AM635","v":""},{"$f":"IF($J635='Year 05'!$J635,'Year 05'!H635,$J635)","v":""},{"$f":"IF($J635='Year 05'!$J635,'Year 05'!I635,$J635)","v":""},{"$f":"'Year 05'!AN635","v":""},"",{"$f":"IF(E635 = 0, \"\", MATCH($E635,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!BA$7+$J635-1))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$W$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AB$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,1,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0)*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},"","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$B$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$F$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$O$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$BF$7+$K635-1))","v":""},{"$f":"IF(L635=\"\", \"\", VLOOKUP(X635,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,P635,IF($X635=1,IF(Z$9=$G635,(1-$M635),0),IF($X635=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,Q635,IF($X635=1,IF(AA$9=$G635,(1-$M635),0),IF($X635=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,R635,IF($X635=1,IF(AB$9=$G635,(1-$M635),0),IF($X635=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,S635,IF($X635=1,IF(AC$9=$G635,(1-$M635),0),IF($X635=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X635=3,1,IF($X635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AO$7+$J635-1),$J635))","v":""},"",{"$f":"IF(L635=\"\", \"\", IF($X635=0,$V635,IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$T$7+$X635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635)))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$CE$7+$K635-1)*$F635)","v":""},"","","","","","","","","","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,IF($AK635=0,$W635,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1)*$F635)))","v":""},"",{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$V$7)*$F635)","v":""}]
[0.6402178913445048,0.1008133933194798,{"$f":"IF(Inventory!AH642=Inventory!$C$1032,0.5,1)*B643","v":0.1008133933194798},{"$f":"Inventory!C642","v":0},{"$f":"Inventory!E642","v":0},{"$f":"Inventory!W642","v":""},{"$f":"'Year 05'!AM643","v":""},{"$f":"IF($J643='Year 05'!$J643,'Year 05'!H643,$J643)","v":""},{"$f":"IF($J643='Year 05'!$J643,'Year 05'!I643,$J643)","v":""},{"$f":"'Year 05'!AN643","v":""},"",{"$f":"IF(E643 = 0, \"\", MATCH($E643,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!BA$7+$J643-1))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$W$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AB$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,1,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0)*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},"","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$B$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$F$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$O$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$BF$7+$K643-1))","v":""},{"$f":"IF(L643=\"\", \"\", VLOOKUP(X643,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,P643,IF($X643=1,IF(Z$9=$G643,(1-$M643),0),IF($X643=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,Q643,IF($X643=1,IF(AA$9=$G643,(1-$M643),0),IF($X643=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,R643,IF($X643=1,IF(AB$9=$G643,(1-$M643),0),IF($X643=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,S643,IF($X643=1,IF(AC$9=$G643,(1-$M643),0),IF($X643=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X643=3,1,IF($X643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AO$7+$J643-1),$J643))","v":""},"",{"$f":"IF(L643=\"\", \"\", IF($X643=0,$V643,IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$T$7+$X643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643)))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$CE$7+$K643-1)*$F643)","v":""},"","","","","","","","","","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,IF($AK643=0,$W643,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1)*$F643)))","v":""},"",{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$V$7)*$F643)","v":""}]
[0.35723203750215782,0.65461817022490654,{"$f":"IF(Inventory!AH647=Inventory!$C$1032,0.5,1)*B648","v":0.65461817022490654},{"$f":"Inventory!C647","v":0},{"$f":"Inventory!E647","v":0},{"$f":"Inventory!W647","v":""},{"$f":"'Year 05'!AM648","v":""},{"$f":"IF($J648='Year 05'!$J648,'Year 05'!H648,$J648)","v":""},{"$f":"IF($J648='Year 05'!$J648,'Year 05'!I648,$J648)","v":""},{"$f":"'Year 05'!AN648","v":""},"",{"$f":"IF(E648 = 0, \"\", MATCH($E648,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!BA$7+$J648-1))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$W$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AB$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,1,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0)*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},"","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$B$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$F$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$O$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$BF$7+$K648-1))","v":""},{"$f":"IF(L648=\"\", \"\", VLOOKUP(X648,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,P648,IF($X648=1,IF(Z$9=$G648,(1-$M648),0),IF($X648=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,Q648,IF($X648=1,IF(AA$9=$G648,(1-$M648),0),IF($X648=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,R648,IF($X648=1,IF(AB$9=$G648,(1-$M648),0),IF($X648=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,S648,IF($X648=1,IF(AC$9=$G648,(1-$M648),0),IF($X648=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X648=3,1,IF($X648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AO$7+$J648-1),$J648))","v":""},"",{"$f":"IF(L648=\"\", \"\", IF($X648=0,$V648,IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$T$7+$X648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648)))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$CE$7+$K648-1)*$F648)","v":""},"","","","","","","","","","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,IF($AK648=0,$W648,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1)*$F648)))","v":""},"",{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$V$7)*$F648)","v":""}]
[0.40621050567651085,0.6361473201746275,{"$f":"IF(Inventory!AH655=Inventory!$C$1032,0.5,1)*B656","v":0.6361473201746275},{"$f":"Inventory!C655","v":0},{"$f":"Inventory!E655","v":0},{"$f":"Inventory!W655","v":""},{"$f":"'Year 05'!AM656","v":""},{"$f":"IF($J656='Year 05'!$J656,'Year 05'!H656,$J656)","v":""},{"$f":"IF($J656='Year 05'!$J656,'Year 05'!I656,$J656)","v":""},{"$f":"'Year 05'!AN656","v":""},"",{"$f":"IF(E656 = 0, \"\", MATCH($E656,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!BA$7+$J656-1))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$W$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AB$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,1,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0)*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},"","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$B$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$F$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$O$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$BF$7+$K656-1))","v":""},{"$f":"IF(L656=\"\", \"\", VLOOKUP(X656,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,P656,IF($X656=1,IF(Z$9=$G656,(1-$M656),0),IF($X656=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,Q656,IF($X656=1,IF(AA$9=$G656,(1-$M656),0),IF($X656=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,R656,IF($X656=1,IF(AB$9=$G656,(1-$M656),0),IF($X656=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,S656,IF($X656=1,IF(AC$9=$G656,(1-$M656),0),IF($X656=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X656=3,1,IF($X656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AO$7+$J656-1),$J656))","v":""},"",{"$f":"IF(L656=\"\", \"\", IF($X656=0,$V656,IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$T$7+$X656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656)))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$CE$7+$K656-1)*$F656)","v":""},"","","","","","","","","","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,IF($AK656=0,$W656,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1)*$F656)))","v":""},"",{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$V$7)*$F656)","v":""}]
[0.4441313843682847,0.94862586191343656,{"$f":"IF(Inventory!AH663=Inventory!$C$1032,0.5,1)*B664","v":0.94862586191343656},{"$f":"Inventory!C663","v":0},{"$f":"Inventory!E663","v":0},{"$f":"Inventory!W663","v":""},{"$f":"'Year 05'!AM664","v":""},{"$f":"IF($J664='Year 05'!$J664,'Year 05'!H664,$J664)","v":""},{"$f":"IF($J664='Year 05'!$J664,'Year 05'!I664,$J664)","v":""},{"$f":"'Year 05'!AN664","v":""},"",{"$f":"IF(E664 = 0, \"\", MATCH($E664,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!BA$7+$J664-1))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$W$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AB$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,1,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0)*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},"","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$B$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$F$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$O$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$BF$7+$K664-1))","v":""},{"$f":"IF(L664=\"\", \"\", VLOOKUP(X664,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,P664,IF($X664=1,IF(Z$9=$G664,(1-$M664),0),IF($X664=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,Q664,IF($X664=1,IF(AA$9=$G664,(1-$M664),0),IF($X664=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,R664,IF($X664=1,IF(AB$9=$G664,(1-$M664),0),IF($X664=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,S664,IF($X664=1,IF(AC$9=$G664,(1-$M664),0),IF($X664=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X664=3,1,IF($X664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AO$7+$J664-1),$J664))","v":""},"",{"$f":"IF(L664=\"\", \"\", IF($X664=0,$V664,IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$T$7+$X664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664)))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$CE$7+$K664-1)*$F664)","v":""},"","","","","","","","","","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,IF($AK664=0,$W664,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1)*$F664)))","v":""},"",{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$V$7)*$F664)","v":""}]
[0.35126514599293102,0.92399721026574899,{"$f":"IF(Inventory!AH668=Inventory!$C$1032,0.5,1)*B669","v":0.92399721026574899},{"$f":"Inventory!C668","v":0},{"$f":"Inventory!E668","v":0},{"$f":"Inventory!W668","v":""},{"$f":"'Year 05'!AM669","v":""},{"$f":"IF($J669='Year 05'!$J669,'Year 05'!H669,$J669)","v":""},{"$f":"IF($J669='Year 05'!$J669,'Year 05'!I669,$J669)","v":""},{"$f":"'Year 05'!AN669","v":""},"",{"$f":"IF(E669 = 0, \"\", MATCH($E669,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!BA$7+$J669-1))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$W$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AB$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,1,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0)*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},"","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$B$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$F$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$O$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$BF$7+$K669-1))","v":""},{"$f":"IF(L669=\"\", \"\", VLOOKUP(X669,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,P669,IF($X669=1,IF(Z$9=$G669,(1-$M669),0),IF($X669=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,Q669,IF($X669=1,IF(AA$9=$G669,(1-$M669),0),IF($X669=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,R669,IF($X669=1,IF(AB$9=$G669,(1-$M669),0),IF($X669=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,S669,IF($X669=1,IF(AC$9=$G669,(1-$M669),0),IF($X669=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X669=3,1,IF($X669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AO$7+$J669-1),$J669))","v":""},"",{"$f":"IF(L669=\"\", \"\", IF($X669=0,$V669,IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$T$7+$X669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669)))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$CE$7+$K669-1)*$F669)","v":""},"","","","","","","","","","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,IF($AK669=0,$W669,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1)*$F669)))","v":""},"",{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$V$7)*$F669)","v":""}]
[0.83143502922961365,4.5627318333789191E-2,{"$f":"IF(Inventory!AH675=Inventory!$C$1032,0.5,1)*B676","v":4.5627318333789191E-2},{"$f":"Inventory!C675","v":0},{"$f":"Inventory!E675","v":0},{"$f":"Inventory!W675","v":""},{"$f":"'Year 05'!AM676","v":""},{"$f":"IF($J676='Year 05'!$J676,'Year 05'!H676,$J676)","v":""},{"$f":"IF($J676='Year 05'!$J676,'Year 05'!I676,$J676)","v":""},{"$f":"'Year 05'!AN676","v":""},"",{"$f":"IF(E676 = 0, \"\", MATCH($E676,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!BA$7+$J676-1))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$W$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AB$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,1,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0)*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},"","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$B$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$F$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$O$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$BF$7+$K676-1))","v":""},{"$f":"IF(L676=\"\", \"\", VLOOKUP(X676,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,P676,IF($X676=1,IF(Z$9=$G676,(1-$M676),0),IF($X676=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,Q676,IF($X676=1,IF(AA$9=$G676,(1-$M676),0),IF($X676=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,R676,IF($X676=1,IF(AB$9=$G676,(1-$M676),0),IF($X676=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,S676,IF($X676=1,IF(AC$9=$G676,(1-$M676),0),IF($X676=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X676=3,1,IF($X676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AO$7+$J676-1),$J676))","v":""},"",{"$f":"IF(L676=\"\", \"\", IF($X676=0,$V676,IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$T$7+$X676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676)))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$CE$7+$K676-1)*$F676)","v":""},"","","","","","","","","","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,IF($AK676=0,$W676,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1)*$F676)))","v":""},"",{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$V$7)*$F676)","v":""}]
[0.13539122031715511,0.57605118581969961,{"$f":"IF(Inventory!AH683=Inventory!$C$1032,0.5,1)*B684","v":0.57605118581969961},{"$f":"Inventory!C683","v":0},{"$f":"Inventory!E683","v":0},{"$f":"Inventory!W683","v":""},{"$f":"'Year 05'!AM684","v":""},{"$f":"IF($J684='Year 05'!$J684,'Year 05'!H684,$J684)","v":""},{"$f":"IF($J684='Year 05'!$J684,'Year 05'!I684,$J684)","v":""},{"$f":"'Year 05'!AN684","v":""},"",{"$f":"IF(E684 = 0, \"\", MATCH($E684,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!BA$7+$J684-1))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$W$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AB$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,1,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0)*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},"","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$B$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$F$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$O$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$BF$7+$K684-1))","v":""},{"$f":"IF(L684=\"\", \"\", VLOOKUP(X684,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,P684,IF($X684=1,IF(Z$9=$G684,(1-$M684),0),IF($X684=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,Q684,IF($X684=1,IF(AA$9=$G684,(1-$M684),0),IF($X684=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,R684,IF($X684=1,IF(AB$9=$G684,(1-$M684),0),IF($X684=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,S684,IF($X684=1,IF(AC$9=$G684,(1-$M684),0),IF($X684=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X684=3,1,IF($X684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AO$7+$J684-1),$J684))","v":""},"",{"$f":"IF(L684=\"\", \"\", IF($X684=0,$V684,IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$T$7+$X684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684)))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$CE$7+$K684-1)*$F684)","v":""},"","","","","","","","","","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,IF($AK684=0,$W684,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1)*$F684)))","v":""},"",{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$V$7)*$F684)","v":""}]
[0.59629111953362868,0.65795224539156605,{"$f":"IF(Inventory!AH688=Inventory!$C$1032,0.5,1)*B689","v":0.65795224539156605},{"$f":"Inventory!C688","v":0},{"$f":"Inventory!E688","v":0},{"$f":"Inventory!W688","v":""},{"$f":"'Year 05'!AM689","v":""},{"$f":"IF($J689='Year 05'!$J689,'Year 05'!H689,$J689)","v":""},{"$f":"IF($J689='Year 05'!$J689,'Year 05'!I689,$J689)","v":""},{"$f":"'Year 05'!AN689","v":""},"",{"$f":"IF(E689 = 0, \"\", MATCH($E689,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!BA$7+$J689-1))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$W$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AB$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,1,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0)*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},"","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$B$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$F$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$O$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$BF$7+$K689-1))","v":""},{"$f":"IF(L689=\"\", \"\", VLOOKUP(X689,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,P689,IF($X689=1,IF(Z$9=$G689,(1-$M689),0),IF($X689=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,Q689,IF($X689=1,IF(AA$9=$G689,(1-$M689),0),IF($X689=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,R689,IF($X689=1,IF(AB$9=$G689,(1-$M689),0),IF($X689=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,S689,IF($X689=1,IF(AC$9=$G689,(1-$M689),0),IF($X689=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X689=3,1,IF($X689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AO$7+$J689-1),$J689))","v":""},"",{"$f":"IF(L689=\"\", \"\", IF($X689=0,$V689,IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$T$7+$X689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689)))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$CE$7+$K689-1)*$F689)","v":""},"","","","","","","","","","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,IF($AK689=0,$W689,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1)*$F689)))","v":""},"",{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$V$7)*$F689)","v":""}]
[0.94464105369740303,0.8584860378887158,{"$f":"IF(Inventory!AH696=Inventory!$C$1032,0.5,1)*B697","v":0.8584860378887158},{"$f":"Inventory!C696","v":0},{"$f":"Inventory!E696","v":0},{"$f":"Inventory!W696","v":""},{"$f":"'Year 05'!AM697","v":""},{"$f":"IF($J697='Year 05'!$J697,'Year 05'!H697,$J697)","v":""},{"$f":"IF($J697='Year 05'!$J697,'Year 05'!I697,$J697)","v":""},{"$f":"'Year 05'!AN697","v":""},"",{"$f":"IF(E697 = 0, \"\", MATCH($E697,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!BA$7+$J697-1))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$W$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AB$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,1,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0)*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},"","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$B$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$F$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$O$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$BF$7+$K697-1))","v":""},{"$f":"IF(L697=\"\", \"\", VLOOKUP(X697,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,P697,IF($X697=1,IF(Z$9=$G697,(1-$M697),0),IF($X697=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,Q697,IF($X697=1,IF(AA$9=$G697,(1-$M697),0),IF($X697=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,R697,IF($X697=1,IF(AB$9=$G697,(1-$M697),0),IF($X697=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,S697,IF($X697=1,IF(AC$9=$G697,(1-$M697),0),IF($X697=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X697=3,1,IF($X697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AO$7+$J697-1),$J697))","v":""},"",{"$f":"IF(L697=\"\", \"\", IF($X697=0,$V697,IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$T$7+$X697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697)))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$CE$7+$K697-1)*$F697)","v":""},"","","","","","","","","","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,IF($AK697=0,$W697,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1)*$F697)))","v":""},"",{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$V$7)*$F697)","v":""}]
[0.2742703512387018,9.2434251112059274E-2,{"$f":"IF(Inventory!AH701=Inventory!$C$1032,0.5,1)*B702","v":9.2434251112059274E-2},{"$f":"Inventory!C701","v":0},{"$f":"Inventory!E701","v":0},{"$f":"Inventory!W701","v":""},{"$f":"'Year 05'!AM702","v":""},{"$f":"IF($J702='Year 05'!$J702,'Year 05'!H702,$J702)","v":""},{"$f":"IF($J702='Year 05'!$J702,'Year 05'!I702,$J702)","v":""},{"$f":"'Year 05'!AN702","v":""},"",{"$f":"IF(E702 = 0, \"\", MATCH($E702,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!BA$7+$J702-1))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$W$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AB$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,1,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0)*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},"","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$B$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$F$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$O$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$BF$7+$K702-1))","v":""},{"$f":"IF(L702=\"\", \"\", VLOOKUP(X702,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,P702,IF($X702=1,IF(Z$9=$G702,(1-$M702),0),IF($X702=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,Q702,IF($X702=1,IF(AA$9=$G702,(1-$M702),0),IF($X702=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,R702,IF($X702=1,IF(AB$9=$G702,(1-$M702),0),IF($X702=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,S702,IF($X702=1,IF(AC$9=$G702,(1-$M702),0),IF($X702=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X702=3,1,IF($X702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AO$7+$J702-1),$J702))","v":""},"",{"$f":"IF(L702=\"\", \"\", IF($X702=0,$V702,IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$T$7+$X702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702)))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$CE$7+$K702-1)*$F702)","v":""},"","","","","","","","","","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,IF($AK702=0,$W702,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1)*$F702)))","v":""},"",{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$V$7)*$F702)","v":""}]
[0.42162591387421999,0.13202910853736471,{"$f":"IF(Inventory!AH705=Inventory!$C$1032,0.5,1)*B706","v":0.13202910853736471},{"$f":"Inventory!C705","v":0},{"$f":"Inventory!E705","v":0},{"$f":"Inventory!W705","v":""},{"$f":"'Year 05'!AM706","v":""},{"$f":"IF($J706='Year 05'!$J706,'Year 05'!H706,$J706)","v":""},{"$f":"IF($J706='Year 05'!$J706,'Year 05'!I706,$J706)","v":""},{"$f":"'Year 05'!AN706","v":""},"",{"$f":"IF(E706 = 0, \"\", MATCH($E706,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!BA$7+$J706-1))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$W$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AB$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,1,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0)*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},"","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$B$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$F$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$O$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$BF$7+$K706-1))","v":""},{"$f":"IF(L706=\"\", \"\", VLOOKUP(X706,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,P706,IF($X706=1,IF(Z$9=$G706,(1-$M706),0),IF($X706=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,Q706,IF($X706=1,IF(AA$9=$G706,(1-$M706),0),IF($X706=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,R706,IF($X706=1,IF(AB$9=$G706,(1-$M706),0),IF($X706=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,S706,IF($X706=1,IF(AC$9=$G706,(1-$M706),0),IF($X706=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X706=3,1,IF($X706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AO$7+$J706-1),$J706))","v":""},"",{"$f":"IF(L706=\"\", \"\", IF($X706=0,$V706,IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$T$7+$X706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706)))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$CE$7+$K706-1)*$F706)","v":""},"","","","","","","","","","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,IF($AK706=0,$W706,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1)*$F706)))","v":""},"",{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$V$7)*$F706)","v":""}]
[0.72495246257974344,0.56008925972574597,{"$f":"IF(Inventory!AH716=Inventory!$C$1032,0.5,1)*B717","v":0.56008925972574597},{"$f":"Inventory!C716","v":0},{"$f":"Inventory!E716","v":0},{"$f":"Inventory!W716","v":""},{"$f":"'Year 05'!AM717","v":""},{"$f":"IF($J717='Year 05'!$J717,'Year 05'!H717,$J717)","v":""},{"$f":"IF($J717='Year 05'!$J717,'Year 05'!I717,$J717)","v":""},{"$f":"'Year 05'!AN717","v":""},"",{"$f":"IF(E717 = 0, \"\", MATCH($E717,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!BA$7+$J717-1))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$W$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AB$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,1,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0)*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},"","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$B$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$F$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$O$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$BF$7+$K717-1))","v":""},{"$f":"IF(L717=\"\", \"\", VLOOKUP(X717,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,P717,IF($X717=1,IF(Z$9=$G717,(1-$M717),0),IF($X717=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,Q717,IF($X717=1,IF(AA$9=$G717,(1-$M717),0),IF($X717=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,R717,IF($X717=1,IF(AB$9=$G717,(1-$M717),0),IF($X717=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,S717,IF($X717=1,IF(AC$9=$G717,(1-$M717),0),IF($X717=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X717=3,1,IF($X717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AO$7+$J717-1),$J717))","v":""},"",{"$f":"IF(L717=\"\", \"\", IF($X717=0,$V717,IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$T$7+$X717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717)))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$CE$7+$K717-1)*$F717)","v":""},"","","","","","","","","","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,IF($AK717=0,$W717,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1)*$F717)))","v":""},"",{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$V$7)*$F717)","v":""}]
[0.6942901085515496,0.49067220680360746,{"$f":"IF(Inventory!AH721=Inventory!$C$1032,0.5,1)*B722","v":0.49067220680360746},{"$f":"Inventory!C721","v":0},{"$f":"Inventory!E721","v":0},{"$f":"Inventory!W721","v":""},{"$f":"'Year 05'!AM722","v":""},{"$f":"IF($J722='Year 05'!$J722,'Year 05'!H722,$J722)","v":""},{"$f":"IF($J722='Year 05'!$J722,'Year 05'!I722,$J722)","v":""},{"$f":"'Year 05'!AN722","v":""},"",{"$f":"IF(E722 = 0, \"\", MATCH($E722,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!BA$7+$J722-1))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$W$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AB$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,1,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0)*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},"","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$B$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$F$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$O$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$BF$7+$K722-1))","v":""},{"$f":"IF(L722=\"\", \"\", VLOOKUP(X722,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,P722,IF($X722=1,IF(Z$9=$G722,(1-$M722),0),IF($X722=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,Q722,IF($X722=1,IF(AA$9=$G722,(1-$M722),0),IF($X722=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,R722,IF($X722=1,IF(AB$9=$G722,(1-$M722),0),IF($X722=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,S722,IF($X722=1,IF(AC$9=$G722,(1-$M722),0),IF($X722=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X722=3,1,IF($X722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AO$7+$J722-1),$J722))","v":""},"",{"$f":"IF(L722=\"\", \"\", IF($X722=0,$V722,IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$T$7+$X722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722)))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$CE$7+$K722-1)*$F722)","v":""},"","","","","","","","","","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,IF($AK722=0,$W722,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1)*$F722)))","v":""},"",{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$V$7)*$F722)","v":""}]
[0.99472282100478238,0.54097529928080135,{"$f":"IF(Inventory!AH729=Inventory!$C$1032,0.5,1)*B730","v":0.54097529928080135},{"$f":"Inventory!C729","v":0},{"$f":"Inventory!E729","v":0},{"$f":"Inventory!W729","v":""},{"$f":"'Year 05'!AM730","v":""},{"$f":"IF($J730='Year 05'!$J730,'Year 05'!H730,$J730)","v":""},{"$f":"IF($J730='Year 05'!$J730,'Year 05'!I730,$J730)","v":""},{"$f":"'Year 05'!AN730","v":""},"",{"$f":"IF(E730 = 0, \"\", MATCH($E730,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!BA$7+$J730-1))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$W$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AB$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,1,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0)*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},"","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$B$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$F$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$O$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$BF$7+$K730-1))","v":""},{"$f":"IF(L730=\"\", \"\", VLOOKUP(X730,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,P730,IF($X730=1,IF(Z$9=$G730,(1-$M730),0),IF($X730=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,Q730,IF($X730=1,IF(AA$9=$G730,(1-$M730),0),IF($X730=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,R730,IF($X730=1,IF(AB$9=$G730,(1-$M730),0),IF($X730=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,S730,IF($X730=1,IF(AC$9=$G730,(1-$M730),0),IF($X730=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X730=3,1,IF($X730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AO$7+$J730-1),$J730))","v":""},"",{"$f":"IF(L730=\"\", \"\", IF($X730=0,$V730,IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$T$7+$X730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730)))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$CE$7+$K730-1)*$F730)","v":""},"","","","","","","","","","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,IF($AK730=0,$W730,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1)*$F730)))","v":""},"",{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$V$7)*$F730)","v":""}]
[0.22155866931636148,0.51911289679401262,{"$f":"IF(Inventory!AH737=Inventory!$C$1032,0.5,1)*B738","v":0.51911289679401262},{"$f":"Inventory!C737","v":0},{"$f":"Inventory!E737","v":0},{"$f":"Inventory!W737","v":""},{"$f":"'Year 05'!AM738","v":""},{"$f":"IF($J738='Year 05'!$J738,'Year 05'!H738,$J738)","v":""},{"$f":"IF($J738='Year 05'!$J738,'Year 05'!I738,$J738)","v":""},{"$f":"'Year 05'!AN738","v":""},"",{"$f":"IF(E738 = 0, \"\", MATCH($E738,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!BA$7+$J738-1))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$W$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AB$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,1,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0)*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},"","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$B$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$F$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$O$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$BF$7+$K738-1))","v":""},{"$f":"IF(L738=\"\", \"\", VLOOKUP(X738,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,P738,IF($X738=1,IF(Z$9=$G738,(1-$M738),0),IF($X738=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,Q738,IF($X738=1,IF(AA$9=$G738,(1-$M738),0),IF($X738=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,R738,IF($X738=1,IF(AB$9=$G738,(1-$M738),0),IF($X738=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,S738,IF($X738=1,IF(AC$9=$G738,(1-$M738),0),IF($X738=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X738=3,1,IF($X738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AO$7+$J738-1),$J738))","v":""},"",{"$f":"IF(L738=\"\", \"\", IF($X738=0,$V738,IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$T$7+$X738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738)))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$CE$7+$K738-1)*$F738)","v":""},"","","","","","","","","","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,IF($AK738=0,$W738,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1)*$F738)))","v":""},"",{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$V$7)*$F738)","v":""}]
[0.8679351470883524,0.67809447988534566,{"$f":"IF(Inventory!AH744=Inventory!$C$1032,0.5,1)*B745","v":0.67809447988534566},{"$f":"Inventory!C744","v":0},{"$f":"Inventory!E744","v":0},{"$f":"Inventory!W744","v":""},{"$f":"'Year 05'!AM745","v":""},{"$f":"IF($J745='Year 05'!$J745,'Year 05'!H745,$J745)","v":""},{"$f":"IF($J745='Year 05'!$J745,'Year 05'!I745,$J745)","v":""},{"$f":"'Year 05'!AN745","v":""},"",{"$f":"IF(E745 = 0, \"\", MATCH($E745,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!BA$7+$J745-1))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$W$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AB$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,1,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0)*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},"","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$B$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$F$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$O$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$BF$7+$K745-1))","v":""},{"$f":"IF(L745=\"\", \"\", VLOOKUP(X745,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,P745,IF($X745=1,IF(Z$9=$G745,(1-$M745),0),IF($X745=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,Q745,IF($X745=1,IF(AA$9=$G745,(1-$M745),0),IF($X745=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,R745,IF($X745=1,IF(AB$9=$G745,(1-$M745),0),IF($X745=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,S745,IF($X745=1,IF(AC$9=$G745,(1-$M745),0),IF($X745=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X745=3,1,IF($X745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AO$7+$J745-1),$J745))","v":""},"",{"$f":"IF(L745=\"\", \"\", IF($X745=0,$V745,IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$T$7+$X745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745)))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$CE$7+$K745-1)*$F745)","v":""},"","","","","","","","","","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,IF($AK745=0,$W745,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1)*$F745)))","v":""},"",{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$V$7)*$F745)","v":""}]
[0.46968302999397804,0.14148303307373589,{"$f":"IF(Inventory!AH749=Inventory!$C$1032,0.5,1)*B750","v":0.14148303307373589},{"$f":"Inventory!C749","v":0},{"$f":"Inventory!E749","v":0},{"$f":"Inventory!W749","v":""},{"$f":"'Year 05'!AM750","v":""},{"$f":"IF($J750='Year 05'!$J750,'Year 05'!H750,$J750)","v":""},{"$f":"IF($J750='Year 05'!$J750,'Year 05'!I750,$J750)","v":""},{"$f":"'Year 05'!AN750","v":""},"",{"$f":"IF(E750 = 0, \"\", MATCH($E750,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!BA$7+$J750-1))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$W$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AB$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,1,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0)*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},"","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$B$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$F$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$O$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$BF$7+$K750-1))","v":""},{"$f":"IF(L750=\"\", \"\", VLOOKUP(X750,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,P750,IF($X750=1,IF(Z$9=$G750,(1-$M750),0),IF($X750=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,Q750,IF($X750=1,IF(AA$9=$G750,(1-$M750),0),IF($X750=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,R750,IF($X750=1,IF(AB$9=$G750,(1-$M750),0),IF($X750=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,S750,IF($X750=1,IF(AC$9=$G750,(1-$M750),0),IF($X750=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X750=3,1,IF($X750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AO$7+$J750-1),$J750))","v":""},"",{"$f":"IF(L750=\"\", \"\", IF($X750=0,$V750,IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$T$7+$X750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750)))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$CE$7+$K750-1)*$F750)","v":""},"","","","","","","","","","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,IF($AK750=0,$W750,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1)*$F750)))","v":""},"",{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$V$7)*$F750)","v":""}]
[0.79694975606422525,0.59000393984660637,{"$f":"IF(Inventory!AH754=Inventory!$C$1032,0.5,1)*B755","v":0.59000393984660637},{"$f":"Inventory!C754","v":0},{"$f":"Inventory!E754","v":0},{"$f":"Inventory!W754","v":""},{"$f":"'Year 05'!AM755","v":""},{"$f":"IF($J755='Year 05'!$J755,'Year 05'!H755,$J755)","v":""},{"$f":"IF($J755='Year 05'!$J755,'Year 05'!I755,$J755)","v":""},{"$f":"'Year 05'!AN755","v":""},"",{"$f":"IF(E755 = 0, \"\", MATCH($E755,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!BA$7+$J755-1))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$W$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AB$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,1,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0)*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},"","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$B$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$F$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$O$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$BF$7+$K755-1))","v":""},{"$f":"IF(L755=\"\", \"\", VLOOKUP(X755,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,P755,IF($X755=1,IF(Z$9=$G755,(1-$M755),0),IF($X755=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,Q755,IF($X755=1,IF(AA$9=$G755,(1-$M755),0),IF($X755=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,R755,IF($X755=1,IF(AB$9=$G755,(1-$M755),0),IF($X755=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,S755,IF($X755=1,IF(AC$9=$G755,(1-$M755),0),IF($X755=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X755=3,1,IF($X755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AO$7+$J755-1),$J755))","v":""},"",{"$f":"IF(L755=\"\", \"\", IF($X755=0,$V755,IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$T$7+$X755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755)))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$CE$7+$K755-1)*$F755)","v":""},"","","","","","","","","","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,IF($AK755=0,$W755,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1)*$F755)))","v":""},"",{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$V$7)*$F755)","v":""}]
[0.33299657766368151,6.3387617079574299E-2,{"$f":"IF(Inventory!AH762=Inventory!$C$1032,0.5,1)*B763","v":6.3387617079574299E-2},{"$f":"Inventory!C762","v":0},{"$f":"Inventory!E762","v":0},{"$f":"Inventory!W762","v":""},{"$f":"'Year 05'!AM763","v":""},{"$f":"IF($J763='Year 05'!$J763,'Year 05'!H763,$J763)","v":""},{"$f":"IF($J763='Year 05'!$J763,'Year 05'!I763,$J763)","v":""},{"$f":"'Year 05'!AN763","v":""},"",{"$f":"IF(E763 = 0, \"\", MATCH($E763,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!BA$7+$J763-1))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$W$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AB$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,1,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0)*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},"","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$B$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$F$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$O$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$BF$7+$K763-1))","v":""},{"$f":"IF(L763=\"\", \"\", VLOOKUP(X763,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,P763,IF($X763=1,IF(Z$9=$G763,(1-$M763),0),IF($X763=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,Q763,IF($X763=1,IF(AA$9=$G763,(1-$M763),0),IF($X763=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,R763,IF($X763=1,IF(AB$9=$G763,(1-$M763),0),IF($X763=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,S763,IF($X763=1,IF(AC$9=$G763,(1-$M763),0),IF($X763=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X763=3,1,IF($X763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AO$7+$J763-1),$J763))","v":""},"",{"$f":"IF(L763=\"\", \"\", IF($X763=0,$V763,IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$T$7+$X763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763)))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$CE$7+$K763-1)*$F763)","v":""},"","","","","","","","","","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,IF($AK763=0,$W763,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1)*$F763)))","v":""},"",{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$V$7)*$F763)","v":""}]
[0.57371183320121399,0.38316500891191652,{"$f":"IF(Inventory!AH770=Inventory!$C$1032,0.5,1)*B771","v":0.38316500891191652},{"$f":"Inventory!C770","v":0},{"$f":"Inventory!E770","v":0},{"$f":"Inventory!W770","v":""},{"$f":"'Year 05'!AM771","v":""},{"$f":"IF($J771='Year 05'!$J771,'Year 05'!H771,$J771)","v":""},{"$f":"IF($J771='Year 05'!$J771,'Year 05'!I771,$J771)","v":""},{"$f":"'Year 05'!AN771","v":""},"",{"$f":"IF(E771 = 0, \"\", MATCH($E771,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!BA$7+$J771-1))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$W$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AB$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,1,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0)*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},"","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$B$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$F$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$O$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$BF$7+$K771-1))","v":""},{"$f":"IF(L771=\"\", \"\", VLOOKUP(X771,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,P771,IF($X771=1,IF(Z$9=$G771,(1-$M771),0),IF($X771=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,Q771,IF($X771=1,IF(AA$9=$G771,(1-$M771),0),IF($X771=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,R771,IF($X771=1,IF(AB$9=$G771,(1-$M771),0),IF($X771=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,S771,IF($X771=1,IF(AC$9=$G771,(1-$M771),0),IF($X771=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X771=3,1,IF($X771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AO$7+$J771-1),$J771))","v":""},"",{"$f":"IF(L771=\"\", \"\", IF($X771=0,$V771,IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$T$7+$X771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771)))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$CE$7+$K771-1)*$F771)","v":""},"","","","","","","","","","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,IF($AK771=0,$W771,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1)*$F771)))","v":""},"",{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$V$7)*$F771)","v":""}]
[0.88446107833001653,0.46399823948768626,{"$f":"IF(Inventory!AH775=Inventory!$C$1032,0.5,1)*B776","v":0.46399823948768626},{"$f":"Inventory!C775","v":0},{"$f":"Inventory!E775","v":0},{"$f":"Inventory!W775","v":""},{"$f":"'Year 05'!AM776","v":""},{"$f":"IF($J776='Year 05'!$J776,'Year 05'!H776,$J776)","v":""},{"$f":"IF($J776='Year 05'!$J776,'Year 05'!I776,$J776)","v":""},{"$f":"'Year 05'!AN776","v":""},"",{"$f":"IF(E776 = 0, \"\", MATCH($E776,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!BA$7+$J776-1))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$W$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AB$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,1,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0)*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},"","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$B$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$F$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$O$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$BF$7+$K776-1))","v":""},{"$f":"IF(L776=\"\", \"\", VLOOKUP(X776,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,P776,IF($X776=1,IF(Z$9=$G776,(1-$M776),0),IF($X776=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,Q776,IF($X776=1,IF(AA$9=$G776,(1-$M776),0),IF($X776=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,R776,IF($X776=1,IF(AB$9=$G776,(1-$M776),0),IF($X776=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,S776,IF($X776=1,IF(AC$9=$G776,(1-$M776),0),IF($X776=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X776=3,1,IF($X776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AO$7+$J776-1),$J776))","v":""},"",{"$f":"IF(L776=\"\", \"\", IF($X776=0,$V776,IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$T$7+$X776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776)))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$CE$7+$K776-1)*$F776)","v":""},"","","","","","","","","","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,IF($AK776=0,$W776,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1)*$F776)))","v":""},"",{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$V$7)*$F776)","v":""}]
[0.71783516852026041,0.9971422014401139,{"$f":"IF(Inventory!AH781=Inventory!$C$1032,0.5,1)*B782","v":0.9971422014401139},{"$f":"Inventory!C781","v":0},{"$f":"Inventory!E781","v":0},{"$f":"Inventory!W781","v":""},{"$f":"'Year 05'!AM782","v":""},{"$f":"IF($J782='Year 05'!$J782,'Year 05'!H782,$J782)","v":""},{"$f":"IF($J782='Year 05'!$J782,'Year 05'!I782,$J782)","v":""},{"$f":"'Year 05'!AN782","v":""},"",{"$f":"IF(E782 = 0, \"\", MATCH($E782,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!BA$7+$J782-1))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$W$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AB$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,1,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0)*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},"","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$B$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$F$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$O$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$BF$7+$K782-1))","v":""},{"$f":"IF(L782=\"\", \"\", VLOOKUP(X782,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,P782,IF($X782=1,IF(Z$9=$G782,(1-$M782),0),IF($X782=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,Q782,IF($X782=1,IF(AA$9=$G782,(1-$M782),0),IF($X782=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,R782,IF($X782=1,IF(AB$9=$G782,(1-$M782),0),IF($X782=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,S782,IF($X782=1,IF(AC$9=$G782,(1-$M782),0),IF($X782=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X782=3,1,IF($X782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AO$7+$J782-1),$J782))","v":""},"",{"$f":"IF(L782=\"\", \"\", IF($X782=0,$V782,IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$T$7+$X782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782)))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$CE$7+$K782-1)*$F782)","v":""},"","","","","","","","","","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,IF($AK782=0,$W782,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1)*$F782)))","v":""},"",{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$V$7)*$F782)","v":""}]
[0.97562530034051897,0.20917647930640149,{"$f":"IF(Inventory!AH787=Inventory!$C$1032,0.5,1)*B788","v":0.20917647930640149},{"$f":"Inventory!C787","v":0},{"$f":"Inventory!E787","v":0},{"$f":"Inventory!W787","v":""},{"$f":"'Year 05'!AM788","v":""},{"$f":"IF($J788='Year 05'!$J788,'Year 05'!H788,$J788)","v":""},{"$f":"IF($J788='Year 05'!$J788,'Year 05'!I788,$J788)","v":""},{"$f":"'Year 05'!AN788","v":""},"",{"$f":"IF(E788 = 0, \"\", MATCH($E788,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!BA$7+$J788-1))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$W$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AB$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,1,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0)*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},"","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$B$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$F$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$O$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$BF$7+$K788-1))","v":""},{"$f":"IF(L788=\"\", \"\", VLOOKUP(X788,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,P788,IF($X788=1,IF(Z$9=$G788,(1-$M788),0),IF($X788=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,Q788,IF($X788=1,IF(AA$9=$G788,(1-$M788),0),IF($X788=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,R788,IF($X788=1,IF(AB$9=$G788,(1-$M788),0),IF($X788=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,S788,IF($X788=1,IF(AC$9=$G788,(1-$M788),0),IF($X788=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X788=3,1,IF($X788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AO$7+$J788-1),$J788))","v":""},"",{"$f":"IF(L788=\"\", \"\", IF($X788=0,$V788,IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$T$7+$X788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788)))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$CE$7+$K788-1)*$F788)","v":""},"","","","","","","","","","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,IF($AK788=0,$W788,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1)*$F788)))","v":""},"",{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$V$7)*$F788)","v":""}]
[0.69003775690509161,0.57634267785660098,{"$f":"IF(Inventory!AH795=Inventory!$C$1032,0.5,1)*B796","v":0.57634267785660098},{"$f":"Inventory!C795","v":0},{"$f":"Inventory!E795","v":0},{"$f":"Inventory!W795","v":""},{"$f":"'Year 05'!AM796","v":""},{"$f":"IF($J796='Year 05'!$J796,'Year 05'!H796,$J796)","v":""},{"$f":"IF($J796='Year 05'!$J796,'Year 05'!I796,$J796)","v":""},{"$f":"'Year 05'!AN796","v":""},"",{"$f":"IF(E796 = 0, \"\", MATCH($E796,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!BA$7+$J796-1))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$W$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AB$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,1,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0)*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},"","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$B$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$F$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$O$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$BF$7+$K796-1))","v":""},{"$f":"IF(L796=\"\", \"\", VLOOKUP(X796,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,P796,IF($X796=1,IF(Z$9=$G796,(1-$M796),0),IF($X796=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,Q796,IF($X796=1,IF(AA$9=$G796,(1-$M796),0),IF($X796=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,R796,IF($X796=1,IF(AB$9=$G796,(1-$M796),0),IF($X796=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,S796,IF($X796=1,IF(AC$9=$G796,(1-$M796),0),IF($X796=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X796=3,1,IF($X796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AO$7+$J796-1),$J796))","v":""},"",{"$f":"IF(L796=\"\", \"\", IF($X796=0,$V796,IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$T$7+$X796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796)))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$CE$7+$K796-1)*$F796)","v":""},"","","","","","","","","","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,IF($AK796=0,$W796,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1)*$F796)))","v":""},"",{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$V$7)*$F796)","v":""}]
[0.91304955646819286,7.0974920533025343E-2,{"$f":"IF(Inventory!AH803=Inventory!$C$1032,0.5,1)*B804","v":7.0974920533025343E-2},{"$f":"Inventory!C803","v":0},{"$f":"Inventory!E803","v":0},{"$f":"Inventory!W803","v":""},{"$f":"'Year 05'!AM804","v":""},{"$f":"IF($J804='Year 05'!$J804,'Year 05'!H804,$J804)","v":""},{"$f":"IF($J804='Year 05'!$J804,'Year 05'!I804,$J804)","v":""},{"$f":"'Year 05'!AN804","v":""},"",{"$f":"IF(E804 = 0, \"\", MATCH($E804,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!BA$7+$J804-1))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$W$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AB$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,1,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0)*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},"","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$B$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$F$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$O$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$BF$7+$K804-1))","v":""},{"$f":"IF(L804=\"\", \"\", VLOOKUP(X804,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,P804,IF($X804=1,IF(Z$9=$G804,(1-$M804),0),IF($X804=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,Q804,IF($X804=1,IF(AA$9=$G804,(1-$M804),0),IF($X804=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,R804,IF($X804=1,IF(AB$9=$G804,(1-$M804),0),IF($X804=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,S804,IF($X804=1,IF(AC$9=$G804,(1-$M804),0),IF($X804=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X804=3,1,IF($X804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AO$7+$J804-1),$J804))","v":""},"",{"$f":"IF(L804=\"\", \"\", IF($X804=0,$V804,IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$T$7+$X804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804)))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$CE$7+$K804-1)*$F804)","v":""},"","","","","","","","","","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,IF($AK804=0,$W804,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1)*$F804)))","v":""},"",{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$V$7)*$F804)","v":""}]
[0.67126534624506318,5.175489438907499E-2,{"$f":"IF(Inventory!AH808=Inventory!$C$1032,0.5,1)*B809","v":5.175489438907499E-2},{"$f":"Inventory!C808","v":0},{"$f":"Inventory!E808","v":0},{"$f":"Inventory!W808","v":""},{"$f":"'Year 05'!AM809","v":""},{"$f":"IF($J809='Year 05'!$J809,'Year 05'!H809,$J809)","v":""},{"$f":"IF($J809='Year 05'!$J809,'Year 05'!I809,$J809)","v":""},{"$f":"'Year 05'!AN809","v":""},"",{"$f":"IF(E809 = 0, \"\", MATCH($E809,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!BA$7+$J809-1))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$W$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AB$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,1,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0)*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},"","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$B$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$F$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$O$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$BF$7+$K809-1))","v":""},{"$f":"IF(L809=\"\", \"\", VLOOKUP(X809,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,P809,IF($X809=1,IF(Z$9=$G809,(1-$M809),0),IF($X809=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,Q809,IF($X809=1,IF(AA$9=$G809,(1-$M809),0),IF($X809=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,R809,IF($X809=1,IF(AB$9=$G809,(1-$M809),0),IF($X809=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,S809,IF($X809=1,IF(AC$9=$G809,(1-$M809),0),IF($X809=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X809=3,1,IF($X809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AO$7+$J809-1),$J809))","v":""},"",{"$f":"IF(L809=\"\", \"\", IF($X809=0,$V809,IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$T$7+$X809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809)))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$CE$7+$K809-1)*$F809)","v":""},"","","","","","","","","","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,IF($AK809=0,$W809,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1)*$F809)))","v":""},"",{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$V$7)*$F809)","v":""}]
[0.81348294911080909,0.35325251604036589,{"$f":"IF(Inventory!AH816=Inventory!$C$1032,0.5,1)*B817","v":0.35325251604036589},{"$f":"Inventory!C816","v":0},{"$f":"Inventory!E816","v":0},{"$f":"Inventory!W816","v":""},{"$f":"'Year 05'!AM817","v":""},{"$f":"IF($J817='Year 05'!$J817,'Year 05'!H817,$J817)","v":""},{"$f":"IF($J817='Year 05'!$J817,'Year 05'!I817,$J817)","v":""},{"$f":"'Year 05'!AN817","v":""},"",{"$f":"IF(E817 = 0, \"\", MATCH($E817,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!BA$7+$J817-1))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$W$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AB$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,1,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0)*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},"","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$B$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$F$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$O$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$BF$7+$K817-1))","v":""},{"$f":"IF(L817=\"\", \"\", VLOOKUP(X817,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,P817,IF($X817=1,IF(Z$9=$G817,(1-$M817),0),IF($X817=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,Q817,IF($X817=1,IF(AA$9=$G817,(1-$M817),0),IF($X817=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,R817,IF($X817=1,IF(AB$9=$G817,(1-$M817),0),IF($X817=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,S817,IF($X817=1,IF(AC$9=$G817,(1-$M817),0),IF($X817=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X817=3,1,IF($X817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AO$7+$J817-1),$J817))","v":""},"",{"$f":"IF(L817=\"\", \"\", IF($X817=0,$V817,IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$T$7+$X817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817)))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$CE$7+$K817-1)*$F817)","v":""},"","","","","","","","","","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,IF($AK817=0,$W817,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1)*$F817)))","v":""},"",{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$V$7)*$F817)","v":""}]
[0.38185622549017995,0.39749524068396358,{"$f":"IF(Inventory!AH824=Inventory!$C$1032,0.5,1)*B825","v":0.39749524068396358},{"$f":"Inventory!C824","v":0},{"$f":"Inventory!E824","v":0},{"$f":"Inventory!W824","v":""},{"$f":"'Year 05'!AM825","v":""},{"$f":"IF($J825='Year 05'!$J825,'Year 05'!H825,$J825)","v":""},{"$f":"IF($J825='Year 05'!$J825,'Year 05'!I825,$J825)","v":""},{"$f":"'Year 05'!AN825","v":""},"",{"$f":"IF(E825 = 0, \"\", MATCH($E825,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!BA$7+$J825-1))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$W$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AB$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,1,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0)*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},"","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$B$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$F$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$O$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$BF$7+$K825-1))","v":""},{"$f":"IF(L825=\"\", \"\", VLOOKUP(X825,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,P825,IF($X825=1,IF(Z$9=$G825,(1-$M825),0),IF($X825=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,Q825,IF($X825=1,IF(AA$9=$G825,(1-$M825),0),IF($X825=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,R825,IF($X825=1,IF(AB$9=$G825,(1-$M825),0),IF($X825=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,S825,IF($X825=1,IF(AC$9=$G825,(1-$M825),0),IF($X825=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X825=3,1,IF($X825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AO$7+$J825-1),$J825))","v":""},"",{"$f":"IF(L825=\"\", \"\", IF($X825=0,$V825,IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$T$7+$X825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825)))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$CE$7+$K825-1)*$F825)","v":""},"","","","","","","","","","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,IF($AK825=0,$W825,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1)*$F825)))","v":""},"",{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$V$7)*$F825)","v":""}]
[0.51450177155990451,0.56439760072451195,{"$f":"IF(Inventory!AH828=Inventory!$C$1032,0.5,1)*B829","v":0.56439760072451195},{"$f":"Inventory!C828","v":0},{"$f":"Inventory!E828","v":0},{"$f":"Inventory!W828","v":""},{"$f":"'Year 05'!AM829","v":""},{"$f":"IF($J829='Year 05'!$J829,'Year 05'!H829,$J829)","v":""},{"$f":"IF($J829='Year 05'!$J829,'Year 05'!I829,$J829)","v":""},{"$f":"'Year 05'!AN829","v":""},"",{"$f":"IF(E829 = 0, \"\", MATCH($E829,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!BA$7+$J829-1))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$W$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AB$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,1,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0)*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},"","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$B$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$F$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$O$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$BF$7+$K829-1))","v":""},{"$f":"IF(L829=\"\", \"\", VLOOKUP(X829,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,P829,IF($X829=1,IF(Z$9=$G829,(1-$M829),0),IF($X829=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,Q829,IF($X829=1,IF(AA$9=$G829,(1-$M829),0),IF($X829=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,R829,IF($X829=1,IF(AB$9=$G829,(1-$M829),0),IF($X829=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,S829,IF($X829=1,IF(AC$9=$G829,(1-$M829),0),IF($X829=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X829=3,1,IF($X829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AO$7+$J829-1),$J829))","v":""},"",{"$f":"IF(L829=\"\", \"\", IF($X829=0,$V829,IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$T$7+$X829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829)))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$CE$7+$K829-1)*$F829)","v":""},"","","","","","","","","","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,IF($AK829=0,$W829,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1)*$F829)))","v":""},"",{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$V$7)*$F829)","v":""}]
[0.20156268692234325,0.86070972983479377,{"$f":"IF(Inventory!AH836=Inventory!$C$1032,0.5,1)*B837","v":0.86070972983479377},{"$f":"Inventory!C836","v":0},{"$f":"Inventory!E836","v":0},{"$f":"Inventory!W836","v":""},{"$f":"'Year 05'!AM837","v":""},{"$f":"IF($J837='Year 05'!$J837,'Year 05'!H837,$J837)","v":""},{"$f":"IF($J837='Year 05'!$J837,'Year 05'!I837,$J837)","v":""},{"$f":"'Year 05'!AN837","v":""},"",{"$f":"IF(E837 = 0, \"\", MATCH($E837,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!BA$7+$J837-1))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$W$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AB$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,1,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0)*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},"","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$B$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$F$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$O$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$BF$7+$K837-1))","v":""},{"$f":"IF(L837=\"\", \"\", VLOOKUP(X837,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,P837,IF($X837=1,IF(Z$9=$G837,(1-$M837),0),IF($X837=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,Q837,IF($X837=1,IF(AA$9=$G837,(1-$M837),0),IF($X837=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,R837,IF($X837=1,IF(AB$9=$G837,(1-$M837),0),IF($X837=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,S837,IF($X837=1,IF(AC$9=$G837,(1-$M837),0),IF($X837=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X837=3,1,IF($X837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AO$7+$J837-1),$J837))","v":""},"",{"$f":"IF(L837=\"\", \"\", IF($X837=0,$V837,IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$T$7+$X837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837)))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$CE$7+$K837-1)*$F837)","v":""},"","","","","","","","","","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,IF($AK837=0,$W837,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1)*$F837)))","v":""},"",{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$V$7)*$F837)","v":""}]
[{"$f":"RAND()","v":0.85016585376409493},0.15686242079764379,{"$f":"IF(Inventory!AH841=Inventory!$C$1032,0.5,1)*B842","v":0.15686242079764379},{"$f":"Inventory!C841","v":0},{"$f":"Inventory!E841","v":0},{"$f":"Inventory!W841","v":""},{"$f":"'Year 05'!AM842","v":""},{"$f":"IF($J842='Year 05'!$J842,'Year 05'!H842,$J842)","v":""},{"$f":"IF($J842='Year 05'!$J842,'Year 05'!I842,$J842)","v":""},{"$f":"'Year 05'!AN842","v":""},{"$f":"IF(J842 = \"\", \"\", (J842-1)*5+G842)","v":""},{"$f":"IF(E842 = 0, \"\", MATCH($E842,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!BA$7+$J842-1))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$W$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AB$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,1,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0)*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(P842:S842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($C842<=T842,($J842-1)*5+5,(IF($C842<=S842+T842,4,IF($C842<=R842+S842+T842,3,IF($C842<=Q842+R842+S842+T842,2,1))))+($J842-1)*5))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$B$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$F$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$O$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$BF$7+$K842-1))","v":""},{"$f":"IF(L842=\"\", \"\", VLOOKUP(X842,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,P842,IF($X842=1,IF(Z$9=$G842,(1-$M842),0),IF($X842=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,Q842,IF($X842=1,IF(AA$9=$G842,(1-$M842),0),IF($X842=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,R842,IF($X842=1,IF(AB$9=$G842,(1-$M842),0),IF($X842=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,S842,IF($X842=1,IF(AC$9=$G842,(1-$M842),0),IF($X842=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(Z842:AC842))","v":""},{"$f":"IF($X842=3,1,IF($X842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AO$7+$J842-1),$J842))","v":""},"",{"$f":"IF(L842=\"\", \"\", IF($X842=0,$V842,IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$T$7+$X842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$CE$7+$K842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AH842=0,AG842=0,AG842=V842),999999,AH842/(AG842-V842)))","v":""},{"$f":"IF(L842=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI842,$AG$10:$AG$1009))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AI842=999999,$AJ842<=$B$5),1,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$X842,0))","v":""},{"$f":"IF(L842=\"\", \"\", $AO842-($AN842-1)*5)","v":""},{"$f":"IF(L842=\"\", \"\", INT(($AO842-1)/5)+1)","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AF842,$U842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AG842,$V842))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(X842=0,AK842=0),AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,IF($AK842=0,$W842,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1)*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AS842,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$V$7)*$F842)","v":""}]
[0.98074464813403595,0.63944252428414017,{"$f":"IF(Inventory!AH849=Inventory!$C$1032,0.5,1)*B850","v":0.63944252428414017},{"$f":"Inventory!C849","v":0},{"$f":"Inventory!E849","v":0},{"$f":"Inventory!W849","v":""},{"$f":"'Year 05'!AM850","v":""},{"$f":"IF($J850='Year 05'!$J850,'Year 05'!H850,$J850)","v":""},{"$f":"IF($J850='Year 05'!$J850,'Year 05'!I850,$J850)","v":""},{"$f":"'Year 05'!AN850","v":""},"",{"$f":"IF(E850 = 0, \"\", MATCH($E850,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!BA$7+$J850-1))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$W$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AB$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,1,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0)*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},"","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$B$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$F$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$O$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$BF$7+$K850-1))","v":""},{"$f":"IF(L850=\"\", \"\", VLOOKUP(X850,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,P850,IF($X850=1,IF(Z$9=$G850,(1-$M850),0),IF($X850=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,Q850,IF($X850=1,IF(AA$9=$G850,(1-$M850),0),IF($X850=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,R850,IF($X850=1,IF(AB$9=$G850,(1-$M850),0),IF($X850=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,S850,IF($X850=1,IF(AC$9=$G850,(1-$M850),0),IF($X850=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X850=3,1,IF($X850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AO$7+$J850-1),$J850))","v":""},"",{"$f":"IF(L850=\"\", \"\", IF($X850=0,$V850,IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$T$7+$X850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850)))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$CE$7+$K850-1)*$F850)","v":""},"","","","","","","","","","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,IF($AK850=0,$W850,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1)*$F850)))","v":""},"",{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$V$7)*$F850)","v":""}]
[0.76254606444666428,6.9236233621369325E-2,{"$f":"IF(Inventory!AH857=Inventory!$C$1032,0.5,1)*B858","v":6.9236233621369325E-2},{"$f":"Inventory!C857","v":0},{"$f":"Inventory!E857","v":0},{"$f":"Inventory!W857","v":""},{"$f":"'Year 05'!AM858","v":""},{"$f":"IF($J858='Year 05'!$J858,'Year 05'!H858,$J858)","v":""},{"$f":"IF($J858='Year 05'!$J858,'Year 05'!I858,$J858)","v":""},{"$f":"'Year 05'!AN858","v":""},"",{"$f":"IF(E858 = 0, \"\", MATCH($E858,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!BA$7+$J858-1))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$W$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AB$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,1,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0)*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},"","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$B$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$F$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$O$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$BF$7+$K858-1))","v":""},{"$f":"IF(L858=\"\", \"\", VLOOKUP(X858,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,P858,IF($X858=1,IF(Z$9=$G858,(1-$M858),0),IF($X858=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,Q858,IF($X858=1,IF(AA$9=$G858,(1-$M858),0),IF($X858=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,R858,IF($X858=1,IF(AB$9=$G858,(1-$M858),0),IF($X858=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,S858,IF($X858=1,IF(AC$9=$G858,(1-$M858),0),IF($X858=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X858=3,1,IF($X858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AO$7+$J858-1),$J858))","v":""},"",{"$f":"IF(L858=\"\", \"\", IF($X858=0,$V858,IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$T$7+$X858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858)))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$CE$7+$K858-1)*$F858)","v":""},"","","","","","","","","","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,IF($AK858=0,$W858,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1)*$F858)))","v":""},"",{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$V$7)*$F858)","v":""}]
[0.64442053068015159,0.33265993454230958,{"$f":"IF(Inventory!AH861=Inventory!$C$1032,0.5,1)*B862","v":0.33265993454230958},{"$f":"Inventory!C861","v":0},{"$f":"Inventory!E861","v":0},{"$f":"Inventory!W861","v":""},{"$f":"'Year 05'!AM862","v":""},{"$f":"IF($J862='Year 05'!$J862,'Year 05'!H862,$J862)","v":""},{"$f":"IF($J862='Year 05'!$J862,'Year 05'!I862,$J862)","v":""},{"$f":"'Year 05'!AN862","v":""},"",{"$f":"IF(E862 = 0, \"\", MATCH($E862,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!BA$7+$J862-1))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$W$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AB$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,1,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0)*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},"","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$B$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$F$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$O$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$BF$7+$K862-1))","v":""},{"$f":"IF(L862=\"\", \"\", VLOOKUP(X862,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,P862,IF($X862=1,IF(Z$9=$G862,(1-$M862),0),IF($X862=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,Q862,IF($X862=1,IF(AA$9=$G862,(1-$M862),0),IF($X862=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,R862,IF($X862=1,IF(AB$9=$G862,(1-$M862),0),IF($X862=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,S862,IF($X862=1,IF(AC$9=$G862,(1-$M862),0),IF($X862=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X862=3,1,IF($X862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AO$7+$J862-1),$J862))","v":""},"",{"$f":"IF(L862=\"\", \"\", IF($X862=0,$V862,IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$T$7+$X862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862)))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$CE$7+$K862-1)*$F862)","v":""},"","","","","","","","","","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,IF($AK862=0,$W862,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1)*$F862)))","v":""},"",{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$V$7)*$F862)","v":""}]
[0.44074919867723772,0.52286911377007961,{"$f":"IF(Inventory!AH869=Inventory!$C$1032,0.5,1)*B870","v":0.52286911377007961},{"$f":"Inventory!C869","v":0},{"$f":"Inventory!E869","v":0},{"$f":"Inventory!W869","v":""},{"$f":"'Year 05'!AM870","v":""},{"$f":"IF($J870='Year 05'!$J870,'Year 05'!H870,$J870)","v":""},{"$f":"IF($J870='Year 05'!$J870,'Year 05'!I870,$J870)","v":""},{"$f":"'Year 05'!AN870","v":""},"",{"$f":"IF(E870 = 0, \"\", MATCH($E870,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!BA$7+$J870-1))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$W$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AB$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,1,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0)*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},"","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$B$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$F$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$O$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$BF$7+$K870-1))","v":""},{"$f":"IF(L870=\"\", \"\", VLOOKUP(X870,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,P870,IF($X870=1,IF(Z$9=$G870,(1-$M870),0),IF($X870=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,Q870,IF($X870=1,IF(AA$9=$G870,(1-$M870),0),IF($X870=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,R870,IF($X870=1,IF(AB$9=$G870,(1-$M870),0),IF($X870=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,S870,IF($X870=1,IF(AC$9=$G870,(1-$M870),0),IF($X870=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X870=3,1,IF($X870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AO$7+$J870-1),$J870))","v":""},"",{"$f":"IF(L870=\"\", \"\", IF($X870=0,$V870,IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$T$7+$X870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870)))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$CE$7+$K870-1)*$F870)","v":""},"","","","","","","","","","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,IF($AK870=0,$W870,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1)*$F870)))","v":""},"",{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$V$7)*$F870)","v":""}]
[0.16379546507252662,0.85670072066437064,{"$f":"IF(Inventory!AH881=Inventory!$C$1032,0.5,1)*B882","v":0.85670072066437064},{"$f":"Inventory!C881","v":0},{"$f":"Inventory!E881","v":0},{"$f":"Inventory!W881","v":""},{"$f":"'Year 05'!AM882","v":""},{"$f":"IF($J882='Year 05'!$J882,'Year 05'!H882,$J882)","v":""},{"$f":"IF($J882='Year 05'!$J882,'Year 05'!I882,$J882)","v":""},{"$f":"'Year 05'!AN882","v":""},"",{"$f":"IF(E882 = 0, \"\", MATCH($E882,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!BA$7+$J882-1))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$W$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AB$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,1,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0)*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},"","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$B$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$F$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$O$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$BF$7+$K882-1))","v":""},{"$f":"IF(L882=\"\", \"\", VLOOKUP(X882,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,P882,IF($X882=1,IF(Z$9=$G882,(1-$M882),0),IF($X882=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,Q882,IF($X882=1,IF(AA$9=$G882,(1-$M882),0),IF($X882=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,R882,IF($X882=1,IF(AB$9=$G882,(1-$M882),0),IF($X882=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,S882,IF($X882=1,IF(AC$9=$G882,(1-$M882),0),IF($X882=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X882=3,1,IF($X882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AO$7+$J882-1),$J882))","v":""},"",{"$f":"IF(L882=\"\", \"\", IF($X882=0,$V882,IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$T$7+$X882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882)))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$CE$7+$K882-1)*$F882)","v":""},"","","","","","","","","","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,IF($AK882=0,$W882,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1)*$F882)))","v":""},"",{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$V$7)*$F882)","v":""}]
[0.75869301824730651,0.84888044023887299,{"$f":"IF(Inventory!AH882=Inventory!$C$1032,0.5,1)*B883","v":0.84888044023887299},{"$f":"Inventory!C882","v":0},{"$f":"Inventory!E882","v":0},{"$f":"Inventory!W882","v":""},{"$f":"'Year 05'!AM883","v":""},{"$f":"IF($J883='Year 05'!$J883,'Year 05'!H883,$J883)","v":""},{"$f":"IF($J883='Year 05'!$J883,'Year 05'!I883,$J883)","v":""},{"$f":"'Year 05'!AN883","v":""},"",{"$f":"IF(E883 = 0, \"\", MATCH($E883,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!BA$7+$J883-1))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$W$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AB$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,1,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0)*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},"","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$B$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$F$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$O$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$BF$7+$K883-1))","v":""},{"$f":"IF(L883=\"\", \"\", VLOOKUP(X883,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,P883,IF($X883=1,IF(Z$9=$G883,(1-$M883),0),IF($X883=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,Q883,IF($X883=1,IF(AA$9=$G883,(1-$M883),0),IF($X883=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,R883,IF($X883=1,IF(AB$9=$G883,(1-$M883),0),IF($X883=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,S883,IF($X883=1,IF(AC$9=$G883,(1-$M883),0),IF($X883=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X883=3,1,IF($X883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AO$7+$J883-1),$J883))","v":""},"",{"$f":"IF(L883=\"\", \"\", IF($X883=0,$V883,IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$T$7+$X883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883)))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$CE$7+$K883-1)*$F883)","v":""},"","","","","","","","","","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,IF($AK883=0,$W883,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1)*$F883)))","v":""},"",{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$V$7)*$F883)","v":""}]
[0.86347095883382008,0.18999818896504139,{"$f":"IF(Inventory!AH890=Inventory!$C$1032,0.5,1)*B891","v":0.18999818896504139},{"$f":"Inventory!C890","v":0},{"$f":"Inventory!E890","v":0},{"$f":"Inventory!W890","v":""},{"$f":"'Year 05'!AM891","v":""},{"$f":"IF($J891='Year 05'!$J891,'Year 05'!H891,$J891)","v":""},{"$f":"IF($J891='Year 05'!$J891,'Year 05'!I891,$J891)","v":""},{"$f":"'Year 05'!AN891","v":""},"",{"$f":"IF(E891 = 0, \"\", MATCH($E891,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!BA$7+$J891-1))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$W$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AB$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,1,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0)*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},"","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$B$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$F$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$O$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$BF$7+$K891-1))","v":""},{"$f":"IF(L891=\"\", \"\", VLOOKUP(X891,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,P891,IF($X891=1,IF(Z$9=$G891,(1-$M891),0),IF($X891=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,Q891,IF($X891=1,IF(AA$9=$G891,(1-$M891),0),IF($X891=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,R891,IF($X891=1,IF(AB$9=$G891,(1-$M891),0),IF($X891=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,S891,IF($X891=1,IF(AC$9=$G891,(1-$M891),0),IF($X891=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X891=3,1,IF($X891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AO$7+$J891-1),$J891))","v":""},"",{"$f":"IF(L891=\"\", \"\", IF($X891=0,$V891,IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$T$7+$X891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891)))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$CE$7+$K891-1)*$F891)","v":""},"","","","","","","","","","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,IF($AK891=0,$W891,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1)*$F891)))","v":""},"",{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$V$7)*$F891)","v":""}]
[0.15399169744063779,0.88818864012103682,{"$f":"IF(Inventory!AH898=Inventory!$C$1032,0.5,1)*B899","v":0.88818864012103682},{"$f":"Inventory!C898","v":0},{"$f":"Inventory!E898","v":0},{"$f":"Inventory!W898","v":""},{"$f":"'Year 05'!AM899","v":""},{"$f":"IF($J899='Year 05'!$J899,'Year 05'!H899,$J899)","v":""},{"$f":"IF($J899='Year 05'!$J899,'Year 05'!I899,$J899)","v":""},{"$f":"'Year 05'!AN899","v":""},"",{"$f":"IF(E899 = 0, \"\", MATCH($E899,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!BA$7+$J899-1))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$W$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AB$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,1,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0)*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},"","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$B$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$F$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$O$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$BF$7+$K899-1))","v":""},{"$f":"IF(L899=\"\", \"\", VLOOKUP(X899,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,P899,IF($X899=1,IF(Z$9=$G899,(1-$M899),0),IF($X899=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,Q899,IF($X899=1,IF(AA$9=$G899,(1-$M899),0),IF($X899=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,R899,IF($X899=1,IF(AB$9=$G899,(1-$M899),0),IF($X899=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,S899,IF($X899=1,IF(AC$9=$G899,(1-$M899),0),IF($X899=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X899=3,1,IF($X899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AO$7+$J899-1),$J899))","v":""},"",{"$f":"IF(L899=\"\", \"\", IF($X899=0,$V899,IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$T$7+$X899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899)))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$CE$7+$K899-1)*$F899)","v":""},"","","","","","","","","","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,IF($AK899=0,$W899,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1)*$F899)))","v":""},"",{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$V$7)*$F899)","v":""}]
[0.31221247344819913,0.50631600478335648,{"$f":"IF(Inventory!AH902=Inventory!$C$1032,0.5,1)*B903","v":0.50631600478335648},{"$f":"Inventory!C902","v":0},{"$f":"Inventory!E902","v":0},{"$f":"Inventory!W902","v":""},{"$f":"'Year 05'!AM903","v":""},{"$f":"IF($J903='Year 05'!$J903,'Year 05'!H903,$J903)","v":""},{"$f":"IF($J903='Year 05'!$J903,'Year 05'!I903,$J903)","v":""},{"$f":"'Year 05'!AN903","v":""},"",{"$f":"IF(E903 = 0, \"\", MATCH($E903,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!BA$7+$J903-1))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$W$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AB$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,1,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0)*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},"","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$B$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$F$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$O$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$BF$7+$K903-1))","v":""},{"$f":"IF(L903=\"\", \"\", VLOOKUP(X903,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,P903,IF($X903=1,IF(Z$9=$G903,(1-$M903),0),IF($X903=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,Q903,IF($X903=1,IF(AA$9=$G903,(1-$M903),0),IF($X903=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,R903,IF($X903=1,IF(AB$9=$G903,(1-$M903),0),IF($X903=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,S903,IF($X903=1,IF(AC$9=$G903,(1-$M903),0),IF($X903=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X903=3,1,IF($X903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AO$7+$J903-1),$J903))","v":""},"",{"$f":"IF(L903=\"\", \"\", IF($X903=0,$V903,IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$T$7+$X903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903)))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$CE$7+$K903-1)*$F903)","v":""},"","","","","","","","","","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,IF($AK903=0,$W903,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1)*$F903)))","v":""},"",{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$V$7)*$F903)","v":""}]
[2.2434850150071961E-2,0.38121182813141297,{"$f":"IF(Inventory!AH910=Inventory!$C$1032,0.5,1)*B911","v":0.38121182813141297},{"$f":"Inventory!C910","v":0},{"$f":"Inventory!E910","v":0},{"$f":"Inventory!W910","v":""},{"$f":"'Year 05'!AM911","v":""},{"$f":"IF($J911='Year 05'!$J911,'Year 05'!H911,$J911)","v":""},{"$f":"IF($J911='Year 05'!$J911,'Year 05'!I911,$J911)","v":""},{"$f":"'Year 05'!AN911","v":""},"",{"$f":"IF(E911 = 0, \"\", MATCH($E911,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!BA$7+$J911-1))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$W$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AB$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,1,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0)*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},"","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$B$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$F$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$O$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$BF$7+$K911-1))","v":""},{"$f":"IF(L911=\"\", \"\", VLOOKUP(X911,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,P911,IF($X911=1,IF(Z$9=$G911,(1-$M911),0),IF($X911=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,Q911,IF($X911=1,IF(AA$9=$G911,(1-$M911),0),IF($X911=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,R911,IF($X911=1,IF(AB$9=$G911,(1-$M911),0),IF($X911=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,S911,IF($X911=1,IF(AC$9=$G911,(1-$M911),0),IF($X911=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X911=3,1,IF($X911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AO$7+$J911-1),$J911))","v":""},"",{"$f":"IF(L911=\"\", \"\", IF($X911=0,$V911,IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$T$7+$X911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911)))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$CE$7+$K911-1)*$F911)","v":""},"","","","","","","","","","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,IF($AK911=0,$W911,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1)*$F911)))","v":""},"",{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$V$7)*$F911)","v":""}]
[0.88524427843112952,0.75362807726378267,{"$f":"IF(Inventory!AH922=Inventory!$C$1032,0.5,1)*B923","v":0.75362807726378267},{"$f":"Inventory!C922","v":0},{"$f":"Inventory!E922","v":0},{"$f":"Inventory!W922","v":""},{"$f":"'Year 05'!AM923","v":""},{"$f":"IF($J923='Year 05'!$J923,'Year 05'!H923,$J923)","v":""},{"$f":"IF($J923='Year 05'!$J923,'Year 05'!I923,$J923)","v":""},{"$f":"'Year 05'!AN923","v":""},"",{"$f":"IF(E923 = 0, \"\", MATCH($E923,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!BA$7+$J923-1))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$W$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AB$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,1,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0)*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},"","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$B$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$F$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$O$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$BF$7+$K923-1))","v":""},{"$f":"IF(L923=\"\", \"\", VLOOKUP(X923,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,P923,IF($X923=1,IF(Z$9=$G923,(1-$M923),0),IF($X923=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,Q923,IF($X923=1,IF(AA$9=$G923,(1-$M923),0),IF($X923=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,R923,IF($X923=1,IF(AB$9=$G923,(1-$M923),0),IF($X923=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,S923,IF($X923=1,IF(AC$9=$G923,(1-$M923),0),IF($X923=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X923=3,1,IF($X923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AO$7+$J923-1),$J923))","v":""},"",{"$f":"IF(L923=\"\", \"\", IF($X923=0,$V923,IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$T$7+$X923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923)))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$CE$7+$K923-1)*$F923)","v":""},"","","","","","","","","","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,IF($AK923=0,$W923,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1)*$F923)))","v":""},"",{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$V$7)*$F923)","v":""}]
[0.34206272950454986,0.4396664950030208,{"$f":"IF(Inventory!AH923=Inventory!$C$1032,0.5,1)*B924","v":0.4396664950030208},{"$f":"Inventory!C923","v":0},{"$f":"Inventory!E923","v":0},{"$f":"Inventory!W923","v":""},{"$f":"'Year 05'!AM924","v":""},{"$f":"IF($J924='Year 05'!$J924,'Year 05'!H924,$J924)","v":""},{"$f":"IF($J924='Year 05'!$J924,'Year 05'!I924,$J924)","v":""},{"$f":"'Year 05'!AN924","v":""},"",{"$f":"IF(E924 = 0, \"\", MATCH($E924,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!BA$7+$J924-1))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$W$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AB$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,1,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0)*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},"","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$B$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$F$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$O$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$BF$7+$K924-1))","v":""},{"$f":"IF(L924=\"\", \"\", VLOOKUP(X924,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,P924,IF($X924=1,IF(Z$9=$G924,(1-$M924),0),IF($X924=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,Q924,IF($X924=1,IF(AA$9=$G924,(1-$M924),0),IF($X924=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,R924,IF($X924=1,IF(AB$9=$G924,(1-$M924),0),IF($X924=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,S924,IF($X924=1,IF(AC$9=$G924,(1-$M924),0),IF($X924=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X924=3,1,IF($X924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AO$7+$J924-1),$J924))","v":""},"",{"$f":"IF(L924=\"\", \"\", IF($X924=0,$V924,IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$T$7+$X924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924)))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$CE$7+$K924-1)*$F924)","v":""},"","","","","","","","","","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,IF($AK924=0,$W924,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1)*$F924)))","v":""},"",{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$V$7)*$F924)","v":""}]
[0.5487377550584972,0.10917007915584143,{"$f":"IF(Inventory!AH935=Inventory!$C$1032,0.5,1)*B936","v":0.10917007915584143},{"$f":"Inventory!C935","v":0},{"$f":"Inventory!E935","v":0},{"$f":"Inventory!W935","v":""},{"$f":"'Year 05'!AM936","v":""},{"$f":"IF($J936='Year 05'!$J936,'Year 05'!H936,$J936)","v":""},{"$f":"IF($J936='Year 05'!$J936,'Year 05'!I936,$J936)","v":""},{"$f":"'Year 05'!AN936","v":""},"",{"$f":"IF(E936 = 0, \"\", MATCH($E936,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!BA$7+$J936-1))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$W$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AB$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,1,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0)*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},"","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$B$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$F$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$O$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$BF$7+$K936-1))","v":""},{"$f":"IF(L936=\"\", \"\", VLOOKUP(X936,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,P936,IF($X936=1,IF(Z$9=$G936,(1-$M936),0),IF($X936=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,Q936,IF($X936=1,IF(AA$9=$G936,(1-$M936),0),IF($X936=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,R936,IF($X936=1,IF(AB$9=$G936,(1-$M936),0),IF($X936=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,S936,IF($X936=1,IF(AC$9=$G936,(1-$M936),0),IF($X936=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X936=3,1,IF($X936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AO$7+$J936-1),$J936))","v":""},"",{"$f":"IF(L936=\"\", \"\", IF($X936=0,$V936,IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$T$7+$X936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936)))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$CE$7+$K936-1)*$F936)","v":""},"","","","","","","","","","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,IF($AK936=0,$W936,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1)*$F936)))","v":""},"",{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$V$7)*$F936)","v":""}]
[0.80221460507347775,0.64631368615635632,{"$f":"IF(Inventory!AH941=Inventory!$C$1032,0.5,1)*B942","v":0.64631368615635632},{"$f":"Inventory!C941","v":0},{"$f":"Inventory!E941","v":0},{"$f":"Inventory!W941","v":""},{"$f":"'Year 05'!AM942","v":""},{"$f":"IF($J942='Year 05'!$J942,'Year 05'!H942,$J942)","v":""},{"$f":"IF($J942='Year 05'!$J942,'Year 05'!I942,$J942)","v":""},{"$f":"'Year 05'!AN942","v":""},"",{"$f":"IF(E942 = 0, \"\", MATCH($E942,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!BA$7+$J942-1))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$W$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AB$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,1,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0)*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},"","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$B$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$F$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$O$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$BF$7+$K942-1))","v":""},{"$f":"IF(L942=\"\", \"\", VLOOKUP(X942,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,P942,IF($X942=1,IF(Z$9=$G942,(1-$M942),0),IF($X942=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,Q942,IF($X942=1,IF(AA$9=$G942,(1-$M942),0),IF($X942=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,R942,IF($X942=1,IF(AB$9=$G942,(1-$M942),0),IF($X942=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,S942,IF($X942=1,IF(AC$9=$G942,(1-$M942),0),IF($X942=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X942=3,1,IF($X942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AO$7+$J942-1),$J942))","v":""},"",{"$f":"IF(L942=\"\", \"\", IF($X942=0,$V942,IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$T$7+$X942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942)))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$CE$7+$K942-1)*$F942)","v":""},"","","","","","","","","","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,IF($AK942=0,$W942,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1)*$F942)))","v":""},"",{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$V$7)*$F942)","v":""}]
[0.41902372617962746,0.4916520883411295,{"$f":"IF(Inventory!AH943=Inventory!$C$1032,0.5,1)*B944","v":0.4916520883411295},{"$f":"Inventory!C943","v":0},{"$f":"Inventory!E943","v":0},{"$f":"Inventory!W943","v":""},{"$f":"'Year 05'!AM944","v":""},{"$f":"IF($J944='Year 05'!$J944,'Year 05'!H944,$J944)","v":""},{"$f":"IF($J944='Year 05'!$J944,'Year 05'!I944,$J944)","v":""},{"$f":"'Year 05'!AN944","v":""},"",{"$f":"IF(E944 = 0, \"\", MATCH($E944,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!BA$7+$J944-1))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$W$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AB$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,1,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0)*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},"","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$B$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$F$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$O$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$BF$7+$K944-1))","v":""},{"$f":"IF(L944=\"\", \"\", VLOOKUP(X944,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,P944,IF($X944=1,IF(Z$9=$G944,(1-$M944),0),IF($X944=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,Q944,IF($X944=1,IF(AA$9=$G944,(1-$M944),0),IF($X944=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,R944,IF($X944=1,IF(AB$9=$G944,(1-$M944),0),IF($X944=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,S944,IF($X944=1,IF(AC$9=$G944,(1-$M944),0),IF($X944=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X944=3,1,IF($X944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AO$7+$J944-1),$J944))","v":""},"",{"$f":"IF(L944=\"\", \"\", IF($X944=0,$V944,IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$T$7+$X944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944)))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$CE$7+$K944-1)*$F944)","v":""},"","","","","","","","","","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,IF($AK944=0,$W944,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1)*$F944)))","v":""},"",{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$V$7)*$F944)","v":""}]
[0.170242077835425,0.2852841183979804,{"$f":"IF(Inventory!AH955=Inventory!$C$1032,0.5,1)*B956","v":0.2852841183979804},{"$f":"Inventory!C955","v":0},{"$f":"Inventory!E955","v":0},{"$f":"Inventory!W955","v":""},{"$f":"'Year 05'!AM956","v":""},{"$f":"IF($J956='Year 05'!$J956,'Year 05'!H956,$J956)","v":""},{"$f":"IF($J956='Year 05'!$J956,'Year 05'!I956,$J956)","v":""},{"$f":"'Year 05'!AN956","v":""},"",{"$f":"IF(E956 = 0, \"\", MATCH($E956,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!BA$7+$J956-1))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$W$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AB$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,1,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0)*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},"","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$B$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$F$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$O$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$BF$7+$K956-1))","v":""},{"$f":"IF(L956=\"\", \"\", VLOOKUP(X956,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,P956,IF($X956=1,IF(Z$9=$G956,(1-$M956),0),IF($X956=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,Q956,IF($X956=1,IF(AA$9=$G956,(1-$M956),0),IF($X956=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,R956,IF($X956=1,IF(AB$9=$G956,(1-$M956),0),IF($X956=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,S956,IF($X956=1,IF(AC$9=$G956,(1-$M956),0),IF($X956=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X956=3,1,IF($X956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AO$7+$J956-1),$J956))","v":""},"",{"$f":"IF(L956=\"\", \"\", IF($X956=0,$V956,IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$T$7+$X956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956)))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$CE$7+$K956-1)*$F956)","v":""},"","","","","","","","","","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,IF($AK956=0,$W956,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1)*$F956)))","v":""},"",{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$V$7)*$F956)","v":""}]
[0.18412953816227307,0.90299749488141534,{"$f":"IF(Inventory!AH963=Inventory!$C$1032,0.5,1)*B964","v":0.90299749488141534},{"$f":"Inventory!C963","v":0},{"$f":"Inventory!E963","v":0},{"$f":"Inventory!W963","v":""},{"$f":"'Year 05'!AM964","v":""},{"$f":"IF($J964='Year 05'!$J964,'Year 05'!H964,$J964)","v":""},{"$f":"IF($J964='Year 05'!$J964,'Year 05'!I964,$J964)","v":""},{"$f":"'Year 05'!AN964","v":""},"",{"$f":"IF(E964 = 0, \"\", MATCH($E964,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!BA$7+$J964-1))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$W$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AB$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,1,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0)*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},"","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$B$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$F$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$O$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$BF$7+$K964-1))","v":""},{"$f":"IF(L964=\"\", \"\", VLOOKUP(X964,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,P964,IF($X964=1,IF(Z$9=$G964,(1-$M964),0),IF($X964=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,Q964,IF($X964=1,IF(AA$9=$G964,(1-$M964),0),IF($X964=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,R964,IF($X964=1,IF(AB$9=$G964,(1-$M964),0),IF($X964=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,S964,IF($X964=1,IF(AC$9=$G964,(1-$M964),0),IF($X964=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X964=3,1,IF($X964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AO$7+$J964-1),$J964))","v":""},"",{"$f":"IF(L964=\"\", \"\", IF($X964=0,$V964,IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$T$7+$X964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964)))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$CE$7+$K964-1)*$F964)","v":""},"","","","","","","","","","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,IF($AK964=0,$W964,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1)*$F964)))","v":""},"",{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$V$7)*$F964)","v":""}]
[0.7377612342848503,0.49561387814239399,{"$f":"IF(Inventory!AH964=Inventory!$C$1032,0.5,1)*B965","v":0.49561387814239399},{"$f":"Inventory!C964","v":0},{"$f":"Inventory!E964","v":0},{"$f":"Inventory!W964","v":""},{"$f":"'Year 05'!AM965","v":""},{"$f":"IF($J965='Year 05'!$J965,'Year 05'!H965,$J965)","v":""},{"$f":"IF($J965='Year 05'!$J965,'Year 05'!I965,$J965)","v":""},{"$f":"'Year 05'!AN965","v":""},"",{"$f":"IF(E965 = 0, \"\", MATCH($E965,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!BA$7+$J965-1))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$W$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AB$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,1,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0)*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},"","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$B$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$F$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$O$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$BF$7+$K965-1))","v":""},{"$f":"IF(L965=\"\", \"\", VLOOKUP(X965,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,P965,IF($X965=1,IF(Z$9=$G965,(1-$M965),0),IF($X965=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,Q965,IF($X965=1,IF(AA$9=$G965,(1-$M965),0),IF($X965=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,R965,IF($X965=1,IF(AB$9=$G965,(1-$M965),0),IF($X965=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,S965,IF($X965=1,IF(AC$9=$G965,(1-$M965),0),IF($X965=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X965=3,1,IF($X965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AO$7+$J965-1),$J965))","v":""},"",{"$f":"IF(L965=\"\", \"\", IF($X965=0,$V965,IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$T$7+$X965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965)))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$CE$7+$K965-1)*$F965)","v":""},"","","","","","","","","","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,IF($AK965=0,$W965,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1)*$F965)))","v":""},"",{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$V$7)*$F965)","v":""}]
[0.47753244476324486,0.93235193386176074,{"$f":"IF(Inventory!AH976=Inventory!$C$1032,0.5,1)*B977","v":0.93235193386176074},{"$f":"Inventory!C976","v":0},{"$f":"Inventory!E976","v":0},{"$f":"Inventory!W976","v":""},{"$f":"'Year 05'!AM977","v":""},{"$f":"IF($J977='Year 05'!$J977,'Year 05'!H977,$J977)","v":""},{"$f":"IF($J977='Year 05'!$J977,'Year 05'!I977,$J977)","v":""},{"$f":"'Year 05'!AN977","v":""},"",{"$f":"IF(E977 = 0, \"\", MATCH($E977,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!BA$7+$J977-1))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$W$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AB$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,1,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0)*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},"","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$B$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$F$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$O$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$BF$7+$K977-1))","v":""},{"$f":"IF(L977=\"\", \"\", VLOOKUP(X977,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,P977,IF($X977=1,IF(Z$9=$G977,(1-$M977),0),IF($X977=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,Q977,IF($X977=1,IF(AA$9=$G977,(1-$M977),0),IF($X977=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,R977,IF($X977=1,IF(AB$9=$G977,(1-$M977),0),IF($X977=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,S977,IF($X977=1,IF(AC$9=$G977,(1-$M977),0),IF($X977=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X977=3,1,IF($X977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AO$7+$J977-1),$J977))","v":""},"",{"$f":"IF(L977=\"\", \"\", IF($X977=0,$V977,IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$T$7+$X977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977)))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$CE$7+$K977-1)*$F977)","v":""},"","","","","","","","","","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,IF($AK977=0,$W977,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1)*$F977)))","v":""},"",{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$V$7)*$F977)","v":""}]
[0.89315763715989771,0.39568681926849092,{"$f":"IF(Inventory!AH978=Inventory!$C$1032,0.5,1)*B979","v":0.39568681926849092},{"$f":"Inventory!C978","v":0},{"$f":"Inventory!E978","v":0},{"$f":"Inventory!W978","v":""},{"$f":"'Year 05'!AM979","v":""},{"$f":"IF($J979='Year 05'!$J979,'Year 05'!H979,$J979)","v":""},{"$f":"IF($J979='Year 05'!$J979,'Year 05'!I979,$J979)","v":""},{"$f":"'Year 05'!AN979","v":""},"",{"$f":"IF(E979 = 0, \"\", MATCH($E979,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!BA$7+$J979-1))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$W$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AB$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,1,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0)*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},"","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$B$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$F$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$O$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$BF$7+$K979-1))","v":""},{"$f":"IF(L979=\"\", \"\", VLOOKUP(X979,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,P979,IF($X979=1,IF(Z$9=$G979,(1-$M979),0),IF($X979=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,Q979,IF($X979=1,IF(AA$9=$G979,(1-$M979),0),IF($X979=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,R979,IF($X979=1,IF(AB$9=$G979,(1-$M979),0),IF($X979=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,S979,IF($X979=1,IF(AC$9=$G979,(1-$M979),0),IF($X979=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X979=3,1,IF($X979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AO$7+$J979-1),$J979))","v":""},"",{"$f":"IF(L979=\"\", \"\", IF($X979=0,$V979,IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$T$7+$X979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979)))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$CE$7+$K979-1)*$F979)","v":""},"","","","","","","","","","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,IF($AK979=0,$W979,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1)*$F979)))","v":""},"",{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$V$7)*$F979)","v":""}]
[0.1358433710505389,0.57895391252696471,{"$f":"IF(Inventory!AH979=Inventory!$C$1032,0.5,1)*B980","v":0.57895391252696471},{"$f":"Inventory!C979","v":0},{"$f":"Inventory!E979","v":0},{"$f":"Inventory!W979","v":""},{"$f":"'Year 05'!AM980","v":""},{"$f":"IF($J980='Year 05'!$J980,'Year 05'!H980,$J980)","v":""},{"$f":"IF($J980='Year 05'!$J980,'Year 05'!I980,$J980)","v":""},{"$f":"'Year 05'!AN980","v":""},"",{"$f":"IF(E980 = 0, \"\", MATCH($E980,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!BA$7+$J980-1))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$W$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AB$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,1,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0)*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},"","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$B$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$F$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$O$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$BF$7+$K980-1))","v":""},{"$f":"IF(L980=\"\", \"\", VLOOKUP(X980,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,P980,IF($X980=1,IF(Z$9=$G980,(1-$M980),0),IF($X980=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,Q980,IF($X980=1,IF(AA$9=$G980,(1-$M980),0),IF($X980=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,R980,IF($X980=1,IF(AB$9=$G980,(1-$M980),0),IF($X980=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,S980,IF($X980=1,IF(AC$9=$G980,(1-$M980),0),IF($X980=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X980=3,1,IF($X980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AO$7+$J980-1),$J980))","v":""},"",{"$f":"IF(L980=\"\", \"\", IF($X980=0,$V980,IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$T$7+$X980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980)))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$CE$7+$K980-1)*$F980)","v":""},"","","","","","","","","","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,IF($AK980=0,$W980,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1)*$F980)))","v":""},"",{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$V$7)*$F980)","v":""}]
[0.2660802260354912,0.73381740110476379,{"$f":"IF(Inventory!AH980=Inventory!$C$1032,0.5,1)*B981","v":0.73381740110476379},{"$f":"Inventory!C980","v":0},{"$f":"Inventory!E980","v":0},{"$f":"Inventory!W980","v":""},{"$f":"'Year 05'!AM981","v":""},{"$f":"IF($J981='Year 05'!$J981,'Year 05'!H981,$J981)","v":""},{"$f":"IF($J981='Year 05'!$J981,'Year 05'!I981,$J981)","v":""},{"$f":"'Year 05'!AN981","v":""},"",{"$f":"IF(E981 = 0, \"\", MATCH($E981,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!BA$7+$J981-1))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$W$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AB$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,1,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0)*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},"","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$B$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$F$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$O$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$BF$7+$K981-1))","v":""},{"$f":"IF(L981=\"\", \"\", VLOOKUP(X981,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,P981,IF($X981=1,IF(Z$9=$G981,(1-$M981),0),IF($X981=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,Q981,IF($X981=1,IF(AA$9=$G981,(1-$M981),0),IF($X981=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,R981,IF($X981=1,IF(AB$9=$G981,(1-$M981),0),IF($X981=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,S981,IF($X981=1,IF(AC$9=$G981,(1-$M981),0),IF($X981=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X981=3,1,IF($X981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AO$7+$J981-1),$J981))","v":""},"",{"$f":"IF(L981=\"\", \"\", IF($X981=0,$V981,IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$T$7+$X981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981)))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$CE$7+$K981-1)*$F981)","v":""},"","","","","","","","","","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,IF($AK981=0,$W981,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1)*$F981)))","v":""},"",{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$V$7)*$F981)","v":""}]
[0.63383297805115846,0.19437014450757761,{"$f":"IF(Inventory!AH981=Inventory!$C$1032,0.5,1)*B982","v":0.19437014450757761},{"$f":"Inventory!C981","v":0},{"$f":"Inventory!E981","v":0},{"$f":"Inventory!W981","v":""},{"$f":"'Year 05'!AM982","v":""},{"$f":"IF($J982='Year 05'!$J982,'Year 05'!H982,$J982)","v":""},{"$f":"IF($J982='Year 05'!$J982,'Year 05'!I982,$J982)","v":""},{"$f":"'Year 05'!AN982","v":""},"",{"$f":"IF(E982 = 0, \"\", MATCH($E982,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!BA$7+$J982-1))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$W$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AB$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,1,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0)*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},"","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$B$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$F$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$O$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$BF$7+$K982-1))","v":""},{"$f":"IF(L982=\"\", \"\", VLOOKUP(X982,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,P982,IF($X982=1,IF(Z$9=$G982,(1-$M982),0),IF($X982=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,Q982,IF($X982=1,IF(AA$9=$G982,(1-$M982),0),IF($X982=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,R982,IF($X982=1,IF(AB$9=$G982,(1-$M982),0),IF($X982=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,S982,IF($X982=1,IF(AC$9=$G982,(1-$M982),0),IF($X982=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X982=3,1,IF($X982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AO$7+$J982-1),$J982))","v":""},"",{"$f":"IF(L982=\"\", \"\", IF($X982=0,$V982,IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$T$7+$X982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982)))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$CE$7+$K982-1)*$F982)","v":""},"","","","","","","","","","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,IF($AK982=0,$W982,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1)*$F982)))","v":""},"",{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$V$7)*$F982)","v":""}]
[0.79299719947138481,0.19207851120430219,{"$f":"IF(Inventory!AH982=Inventory!$C$1032,0.5,1)*B983","v":0.19207851120430219},{"$f":"Inventory!C982","v":0},{"$f":"Inventory!E982","v":0},{"$f":"Inventory!W982","v":""},{"$f":"'Year 05'!AM983","v":""},{"$f":"IF($J983='Year 05'!$J983,'Year 05'!H983,$J983)","v":""},{"$f":"IF($J983='Year 05'!$J983,'Year 05'!I983,$J983)","v":""},{"$f":"'Year 05'!AN983","v":""},"",{"$f":"IF(E983 = 0, \"\", MATCH($E983,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!BA$7+$J983-1))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$W$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AB$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,1,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0)*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},"","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$B$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$F$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$O$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$BF$7+$K983-1))","v":""},{"$f":"IF(L983=\"\", \"\", VLOOKUP(X983,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,P983,IF($X983=1,IF(Z$9=$G983,(1-$M983),0),IF($X983=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,Q983,IF($X983=1,IF(AA$9=$G983,(1-$M983),0),IF($X983=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,R983,IF($X983=1,IF(AB$9=$G983,(1-$M983),0),IF($X983=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,S983,IF($X983=1,IF(AC$9=$G983,(1-$M983),0),IF($X983=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X983=3,1,IF($X983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AO$7+$J983-1),$J983))","v":""},"",{"$f":"IF(L983=\"\", \"\", IF($X983=0,$V983,IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$T$7+$X983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983)))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$CE$7+$K983-1)*$F983)","v":""},"","","","","","","","","","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,IF($AK983=0,$W983,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1)*$F983)))","v":""},"",{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$V$7)*$F983)","v":""}]
[0.62423439429644656,0.58938755841635648,{"$f":"IF(Inventory!AH983=Inventory!$C$1032,0.5,1)*B984","v":0.58938755841635648},{"$f":"Inventory!C983","v":0},{"$f":"Inventory!E983","v":0},{"$f":"Inventory!W983","v":""},{"$f":"'Year 05'!AM984","v":""},{"$f":"IF($J984='Year 05'!$J984,'Year 05'!H984,$J984)","v":""},{"$f":"IF($J984='Year 05'!$J984,'Year 05'!I984,$J984)","v":""},{"$f":"'Year 05'!AN984","v":""},"",{"$f":"IF(E984 = 0, \"\", MATCH($E984,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!BA$7+$J984-1))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$W$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AB$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,1,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0)*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},"","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$B$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$F$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$O$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$BF$7+$K984-1))","v":""},{"$f":"IF(L984=\"\", \"\", VLOOKUP(X984,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,P984,IF($X984=1,IF(Z$9=$G984,(1-$M984),0),IF($X984=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,Q984,IF($X984=1,IF(AA$9=$G984,(1-$M984),0),IF($X984=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,R984,IF($X984=1,IF(AB$9=$G984,(1-$M984),0),IF($X984=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,S984,IF($X984=1,IF(AC$9=$G984,(1-$M984),0),IF($X984=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X984=3,1,IF($X984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AO$7+$J984-1),$J984))","v":""},"",{"$f":"IF(L984=\"\", \"\", IF($X984=0,$V984,IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$T$7+$X984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984)))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$CE$7+$K984-1)*$F984)","v":""},"","","","","","","","","","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,IF($AK984=0,$W984,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1)*$F984)))","v":""},"",{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$V$7)*$F984)","v":""}]
[0.31274011532438051,1.2701559025442344E-2,{"$f":"IF(Inventory!AH984=Inventory!$C$1032,0.5,1)*B985","v":1.2701559025442344E-2},{"$f":"Inventory!C984","v":0},{"$f":"Inventory!E984","v":0},{"$f":"Inventory!W984","v":""},{"$f":"'Year 05'!AM985","v":""},{"$f":"IF($J985='Year 05'!$J985,'Year 05'!H985,$J985)","v":""},{"$f":"IF($J985='Year 05'!$J985,'Year 05'!I985,$J985)","v":""},{"$f":"'Year 05'!AN985","v":""},"",{"$f":"IF(E985 = 0, \"\", MATCH($E985,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!BA$7+$J985-1))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$W$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AB$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,1,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0)*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},"","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$B$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$F$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$O$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$BF$7+$K985-1))","v":""},{"$f":"IF(L985=\"\", \"\", VLOOKUP(X985,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,P985,IF($X985=1,IF(Z$9=$G985,(1-$M985),0),IF($X985=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,Q985,IF($X985=1,IF(AA$9=$G985,(1-$M985),0),IF($X985=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,R985,IF($X985=1,IF(AB$9=$G985,(1-$M985),0),IF($X985=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,S985,IF($X985=1,IF(AC$9=$G985,(1-$M985),0),IF($X985=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X985=3,1,IF($X985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AO$7+$J985-1),$J985))","v":""},"",{"$f":"IF(L985=\"\", \"\", IF($X985=0,$V985,IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$T$7+$X985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985)))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$CE$7+$K985-1)*$F985)","v":""},"","","","","","","","","","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,IF($AK985=0,$W985,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1)*$F985)))","v":""},"",{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$V$7)*$F985)","v":""}]
[0.78108849520581514,0.1567420455295524,{"$f":"IF(Inventory!AH985=Inventory!$C$1032,0.5,1)*B986","v":0.1567420455295524},{"$f":"Inventory!C985","v":0},{"$f":"Inventory!E985","v":0},{"$f":"Inventory!W985","v":""},{"$f":"'Year 05'!AM986","v":""},{"$f":"IF($J986='Year 05'!$J986,'Year 05'!H986,$J986)","v":""},{"$f":"IF($J986='Year 05'!$J986,'Year 05'!I986,$J986)","v":""},{"$f":"'Year 05'!AN986","v":""},"",{"$f":"IF(E986 = 0, \"\", MATCH($E986,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!BA$7+$J986-1))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$W$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AB$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,1,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0)*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},"","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$B$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$F$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$O$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$BF$7+$K986-1))","v":""},{"$f":"IF(L986=\"\", \"\", VLOOKUP(X986,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,P986,IF($X986=1,IF(Z$9=$G986,(1-$M986),0),IF($X986=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,Q986,IF($X986=1,IF(AA$9=$G986,(1-$M986),0),IF($X986=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,R986,IF($X986=1,IF(AB$9=$G986,(1-$M986),0),IF($X986=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,S986,IF($X986=1,IF(AC$9=$G986,(1-$M986),0),IF($X986=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X986=3,1,IF($X986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AO$7+$J986-1),$J986))","v":""},"",{"$f":"IF(L986=\"\", \"\", IF($X986=0,$V986,IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$T$7+$X986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986)))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$CE$7+$K986-1)*$F986)","v":""},"","","","","","","","","","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,IF($AK986=0,$W986,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1)*$F986)))","v":""},"",{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$V$7)*$F986)","v":""}]
[0.9781155943169525,0.74985480727308329,{"$f":"IF(Inventory!AH986=Inventory!$C$1032,0.5,1)*B987","v":0.74985480727308329},{"$f":"Inventory!C986","v":0},{"$f":"Inventory!E986","v":0},{"$f":"Inventory!W986","v":""},{"$f":"'Year 05'!AM987","v":""},{"$f":"IF($J987='Year 05'!$J987,'Year 05'!H987,$J987)","v":""},{"$f":"IF($J987='Year 05'!$J987,'Year 05'!I987,$J987)","v":""},{"$f":"'Year 05'!AN987","v":""},"",{"$f":"IF(E987 = 0, \"\", MATCH($E987,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!BA$7+$J987-1))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$W$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AB$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,1,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0)*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},"","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$B$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$F$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$O$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$BF$7+$K987-1))","v":""},{"$f":"IF(L987=\"\", \"\", VLOOKUP(X987,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,P987,IF($X987=1,IF(Z$9=$G987,(1-$M987),0),IF($X987=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,Q987,IF($X987=1,IF(AA$9=$G987,(1-$M987),0),IF($X987=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,R987,IF($X987=1,IF(AB$9=$G987,(1-$M987),0),IF($X987=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,S987,IF($X987=1,IF(AC$9=$G987,(1-$M987),0),IF($X987=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X987=3,1,IF($X987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AO$7+$J987-1),$J987))","v":""},"",{"$f":"IF(L987=\"\", \"\", IF($X987=0,$V987,IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$T$7+$X987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987)))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$CE$7+$K987-1)*$F987)","v":""},"","","","","","","","","","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,IF($AK987=0,$W987,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1)*$F987)))","v":""},"",{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$V$7)*$F987)","v":""}]
[0.97882739128071983,0.90077056909076947,{"$f":"IF(Inventory!AH987=Inventory!$C$1032,0.5,1)*B988","v":0.90077056909076947},{"$f":"Inventory!C987","v":0},{"$f":"Inventory!E987","v":0},{"$f":"Inventory!W987","v":""},{"$f":"'Year 05'!AM988","v":""},{"$f":"IF($J988='Year 05'!$J988,'Year 05'!H988,$J988)","v":""},{"$f":"IF($J988='Year 05'!$J988,'Year 05'!I988,$J988)","v":""},{"$f":"'Year 05'!AN988","v":""},"",{"$f":"IF(E988 = 0, \"\", MATCH($E988,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!BA$7+$J988-1))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$W$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AB$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,1,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0)*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},"","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$B$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$F$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$O$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$BF$7+$K988-1))","v":""},{"$f":"IF(L988=\"\", \"\", VLOOKUP(X988,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,P988,IF($X988=1,IF(Z$9=$G988,(1-$M988),0),IF($X988=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,Q988,IF($X988=1,IF(AA$9=$G988,(1-$M988),0),IF($X988=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,R988,IF($X988=1,IF(AB$9=$G988,(1-$M988),0),IF($X988=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,S988,IF($X988=1,IF(AC$9=$G988,(1-$M988),0),IF($X988=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X988=3,1,IF($X988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AO$7+$J988-1),$J988))","v":""},"",{"$f":"IF(L988=\"\", \"\", IF($X988=0,$V988,IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$T$7+$X988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988)))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$CE$7+$K988-1)*$F988)","v":""},"","","","","","","","","","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,IF($AK988=0,$W988,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1)*$F988)))","v":""},"",{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$V$7)*$F988)","v":""}]
[0.59613158534700084,0.12615962844775908,{"$f":"IF(Inventory!AH988=Inventory!$C$1032,0.5,1)*B989","v":0.12615962844775908},{"$f":"Inventory!C988","v":0},{"$f":"Inventory!E988","v":0},{"$f":"Inventory!W988","v":""},{"$f":"'Year 05'!AM989","v":""},{"$f":"IF($J989='Year 05'!$J989,'Year 05'!H989,$J989)","v":""},{"$f":"IF($J989='Year 05'!$J989,'Year 05'!I989,$J989)","v":""},{"$f":"'Year 05'!AN989","v":""},"",{"$f":"IF(E989 = 0, \"\", MATCH($E989,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!BA$7+$J989-1))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$W$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AB$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,1,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0)*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},"","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$B$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$F$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$O$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$BF$7+$K989-1))","v":""},{"$f":"IF(L989=\"\", \"\", VLOOKUP(X989,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,P989,IF($X989=1,IF(Z$9=$G989,(1-$M989),0),IF($X989=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,Q989,IF($X989=1,IF(AA$9=$G989,(1-$M989),0),IF($X989=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,R989,IF($X989=1,IF(AB$9=$G989,(1-$M989),0),IF($X989=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,S989,IF($X989=1,IF(AC$9=$G989,(1-$M989),0),IF($X989=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X989=3,1,IF($X989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AO$7+$J989-1),$J989))","v":""},"",{"$f":"IF(L989=\"\", \"\", IF($X989=0,$V989,IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$T$7+$X989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989)))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$CE$7+$K989-1)*$F989)","v":""},"","","","","","","","","","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,IF($AK989=0,$W989,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1)*$F989)))","v":""},"",{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$V$7)*$F989)","v":""}]
[0.46991948060417632,0.39591588125433008,{"$f":"IF(Inventory!AH989=Inventory!$C$1032,0.5,1)*B990","v":0.39591588125433008},{"$f":"Inventory!C989","v":0},{"$f":"Inventory!E989","v":0},{"$f":"Inventory!W989","v":""},{"$f":"'Year 05'!AM990","v":""},{"$f":"IF($J990='Year 05'!$J990,'Year 05'!H990,$J990)","v":""},{"$f":"IF($J990='Year 05'!$J990,'Year 05'!I990,$J990)","v":""},{"$f":"'Year 05'!AN990","v":""},"",{"$f":"IF(E990 = 0, \"\", MATCH($E990,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!BA$7+$J990-1))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$W$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AB$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,1,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0)*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},"","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$B$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$F$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$O$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$BF$7+$K990-1))","v":""},{"$f":"IF(L990=\"\", \"\", VLOOKUP(X990,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,P990,IF($X990=1,IF(Z$9=$G990,(1-$M990),0),IF($X990=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,Q990,IF($X990=1,IF(AA$9=$G990,(1-$M990),0),IF($X990=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,R990,IF($X990=1,IF(AB$9=$G990,(1-$M990),0),IF($X990=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,S990,IF($X990=1,IF(AC$9=$G990,(1-$M990),0),IF($X990=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X990=3,1,IF($X990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AO$7+$J990-1),$J990))","v":""},"",{"$f":"IF(L990=\"\", \"\", IF($X990=0,$V990,IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$T$7+$X990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990)))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$CE$7+$K990-1)*$F990)","v":""},"","","","","","","","","","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,IF($AK990=0,$W990,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1)*$F990)))","v":""},"",{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$V$7)*$F990)","v":""}]
[0.54212398474153889,0.42290815438333107,{"$f":"IF(Inventory!AH990=Inventory!$C$1032,0.5,1)*B991","v":0.42290815438333107},{"$f":"Inventory!C990","v":0},{"$f":"Inventory!E990","v":0},{"$f":"Inventory!W990","v":""},{"$f":"'Year 05'!AM991","v":""},{"$f":"IF($J991='Year 05'!$J991,'Year 05'!H991,$J991)","v":""},{"$f":"IF($J991='Year 05'!$J991,'Year 05'!I991,$J991)","v":""},{"$f":"'Year 05'!AN991","v":""},"",{"$f":"IF(E991 = 0, \"\", MATCH($E991,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!BA$7+$J991-1))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$W$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AB$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,1,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0)*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},"","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$B$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$F$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$O$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$BF$7+$K991-1))","v":""},{"$f":"IF(L991=\"\", \"\", VLOOKUP(X991,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,P991,IF($X991=1,IF(Z$9=$G991,(1-$M991),0),IF($X991=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,Q991,IF($X991=1,IF(AA$9=$G991,(1-$M991),0),IF($X991=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,R991,IF($X991=1,IF(AB$9=$G991,(1-$M991),0),IF($X991=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,S991,IF($X991=1,IF(AC$9=$G991,(1-$M991),0),IF($X991=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X991=3,1,IF($X991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AO$7+$J991-1),$J991))","v":""},"",{"$f":"IF(L991=\"\", \"\", IF($X991=0,$V991,IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$T$7+$X991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991)))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$CE$7+$K991-1)*$F991)","v":""},"","","","","","","","","","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,IF($AK991=0,$W991,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1)*$F991)))","v":""},"",{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$V$7)*$F991)","v":""}]
[0.58685689957691967,0.52023076495468934,{"$f":"IF(Inventory!AH991=Inventory!$C$1032,0.5,1)*B992","v":0.52023076495468934},{"$f":"Inventory!C991","v":0},{"$f":"Inventory!E991","v":0},{"$f":"Inventory!W991","v":""},{"$f":"'Year 05'!AM992","v":""},{"$f":"IF($J992='Year 05'!$J992,'Year 05'!H992,$J992)","v":""},{"$f":"IF($J992='Year 05'!$J992,'Year 05'!I992,$J992)","v":""},{"$f":"'Year 05'!AN992","v":""},"",{"$f":"IF(E992 = 0, \"\", MATCH($E992,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!BA$7+$J992-1))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$W$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AB$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,1,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0)*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},"","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$B$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$F$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$O$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$BF$7+$K992-1))","v":""},{"$f":"IF(L992=\"\", \"\", VLOOKUP(X992,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,P992,IF($X992=1,IF(Z$9=$G992,(1-$M992),0),IF($X992=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,Q992,IF($X992=1,IF(AA$9=$G992,(1-$M992),0),IF($X992=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,R992,IF($X992=1,IF(AB$9=$G992,(1-$M992),0),IF($X992=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,S992,IF($X992=1,IF(AC$9=$G992,(1-$M992),0),IF($X992=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X992=3,1,IF($X992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AO$7+$J992-1),$J992))","v":""},"",{"$f":"IF(L992=\"\", \"\", IF($X992=0,$V992,IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$T$7+$X992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992)))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$CE$7+$K992-1)*$F992)","v":""},"","","","","","","","","","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,IF($AK992=0,$W992,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1)*$F992)))","v":""},"",{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$V$7)*$F992)","v":""}]
[0.33395291855747256,0.58450027619431155,{"$f":"IF(Inventory!AH992=Inventory!$C$1032,0.5,1)*B993","v":0.58450027619431155},{"$f":"Inventory!C992","v":0},{"$f":"Inventory!E992","v":0},{"$f":"Inventory!W992","v":""},{"$f":"'Year 05'!AM993","v":""},{"$f":"IF($J993='Year 05'!$J993,'Year 05'!H993,$J993)","v":""},{"$f":"IF($J993='Year 05'!$J993,'Year 05'!I993,$J993)","v":""},{"$f":"'Year 05'!AN993","v":""},"",{"$f":"IF(E993 = 0, \"\", MATCH($E993,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!BA$7+$J993-1))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$W$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AB$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,1,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0)*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},"","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$B$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$F$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$O$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$BF$7+$K993-1))","v":""},{"$f":"IF(L993=\"\", \"\", VLOOKUP(X993,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,P993,IF($X993=1,IF(Z$9=$G993,(1-$M993),0),IF($X993=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,Q993,IF($X993=1,IF(AA$9=$G993,(1-$M993),0),IF($X993=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,R993,IF($X993=1,IF(AB$9=$G993,(1-$M993),0),IF($X993=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,S993,IF($X993=1,IF(AC$9=$G993,(1-$M993),0),IF($X993=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X993=3,1,IF($X993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AO$7+$J993-1),$J993))","v":""},"",{"$f":"IF(L993=\"\", \"\", IF($X993=0,$V993,IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$T$7+$X993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993)))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$CE$7+$K993-1)*$F993)","v":""},"","","","","","","","","","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,IF($AK993=0,$W993,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1)*$F993)))","v":""},"",{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$V$7)*$F993)","v":""}]
[0.98720055681374608,0.24974076708504944,{"$f":"IF(Inventory!AH993=Inventory!$C$1032,0.5,1)*B994","v":0.24974076708504944},{"$f":"Inventory!C993","v":0},{"$f":"Inventory!E993","v":0},{"$f":"Inventory!W993","v":""},{"$f":"'Year 05'!AM994","v":""},{"$f":"IF($J994='Year 05'!$J994,'Year 05'!H994,$J994)","v":""},{"$f":"IF($J994='Year 05'!$J994,'Year 05'!I994,$J994)","v":""},{"$f":"'Year 05'!AN994","v":""},"",{"$f":"IF(E994 = 0, \"\", MATCH($E994,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!BA$7+$J994-1))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$W$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AB$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,1,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0)*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},"","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$B$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$F$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$O$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$BF$7+$K994-1))","v":""},{"$f":"IF(L994=\"\", \"\", VLOOKUP(X994,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,P994,IF($X994=1,IF(Z$9=$G994,(1-$M994),0),IF($X994=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,Q994,IF($X994=1,IF(AA$9=$G994,(1-$M994),0),IF($X994=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,R994,IF($X994=1,IF(AB$9=$G994,(1-$M994),0),IF($X994=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,S994,IF($X994=1,IF(AC$9=$G994,(1-$M994),0),IF($X994=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X994=3,1,IF($X994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AO$7+$J994-1),$J994))","v":""},"",{"$f":"IF(L994=\"\", \"\", IF($X994=0,$V994,IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$T$7+$X994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994)))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$CE$7+$K994-1)*$F994)","v":""},"","","","","","","","","","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,IF($AK994=0,$W994,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1)*$F994)))","v":""},"",{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$V$7)*$F994)","v":""}]
[0.6903135659263856,0.24179803969608982,{"$f":"IF(Inventory!AH994=Inventory!$C$1032,0.5,1)*B995","v":0.24179803969608982},{"$f":"Inventory!C994","v":0},{"$f":"Inventory!E994","v":0},{"$f":"Inventory!W994","v":""},{"$f":"'Year 05'!AM995","v":""},{"$f":"IF($J995='Year 05'!$J995,'Year 05'!H995,$J995)","v":""},{"$f":"IF($J995='Year 05'!$J995,'Year 05'!I995,$J995)","v":""},{"$f":"'Year 05'!AN995","v":""},"",{"$f":"IF(E995 = 0, \"\", MATCH($E995,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!BA$7+$J995-1))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$W$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AB$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,1,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0)*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},"","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$B$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$F$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$O$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$BF$7+$K995-1))","v":""},{"$f":"IF(L995=\"\", \"\", VLOOKUP(X995,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,P995,IF($X995=1,IF(Z$9=$G995,(1-$M995),0),IF($X995=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,Q995,IF($X995=1,IF(AA$9=$G995,(1-$M995),0),IF($X995=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,R995,IF($X995=1,IF(AB$9=$G995,(1-$M995),0),IF($X995=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,S995,IF($X995=1,IF(AC$9=$G995,(1-$M995),0),IF($X995=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X995=3,1,IF($X995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AO$7+$J995-1),$J995))","v":""},"",{"$f":"IF(L995=\"\", \"\", IF($X995=0,$V995,IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$T$7+$X995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995)))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$CE$7+$K995-1)*$F995)","v":""},"","","","","","","","","","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,IF($AK995=0,$W995,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1)*$F995)))","v":""},"",{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$V$7)*$F995)","v":""}]
[0.54643262880361354,0.67807627813182025,{"$f":"IF(Inventory!AH995=Inventory!$C$1032,0.5,1)*B996","v":0.67807627813182025},{"$f":"Inventory!C995","v":0},{"$f":"Inventory!E995","v":0},{"$f":"Inventory!W995","v":""},{"$f":"'Year 05'!AM996","v":""},{"$f":"IF($J996='Year 05'!$J996,'Year 05'!H996,$J996)","v":""},{"$f":"IF($J996='Year 05'!$J996,'Year 05'!I996,$J996)","v":""},{"$f":"'Year 05'!AN996","v":""},"",{"$f":"IF(E996 = 0, \"\", MATCH($E996,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!BA$7+$J996-1))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$W$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AB$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,1,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0)*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},"","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$B$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$F$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$O$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$BF$7+$K996-1))","v":""},{"$f":"IF(L996=\"\", \"\", VLOOKUP(X996,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,P996,IF($X996=1,IF(Z$9=$G996,(1-$M996),0),IF($X996=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,Q996,IF($X996=1,IF(AA$9=$G996,(1-$M996),0),IF($X996=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,R996,IF($X996=1,IF(AB$9=$G996,(1-$M996),0),IF($X996=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,S996,IF($X996=1,IF(AC$9=$G996,(1-$M996),0),IF($X996=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X996=3,1,IF($X996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AO$7+$J996-1),$J996))","v":""},"",{"$f":"IF(L996=\"\", \"\", IF($X996=0,$V996,IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$T$7+$X996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996)))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$CE$7+$K996-1)*$F996)","v":""},"","","","","","","","","","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,IF($AK996=0,$W996,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1)*$F996)))","v":""},"",{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$V$7)*$F996)","v":""}]
[0.12991545350316835,0.47321924804556537,{"$f":"IF(Inventory!AH996=Inventory!$C$1032,0.5,1)*B997","v":0.47321924804556537},{"$f":"Inventory!C996","v":0},{"$f":"Inventory!E996","v":0},{"$f":"Inventory!W996","v":""},{"$f":"'Year 05'!AM997","v":""},{"$f":"IF($J997='Year 05'!$J997,'Year 05'!H997,$J997)","v":""},{"$f":"IF($J997='Year 05'!$J997,'Year 05'!I997,$J997)","v":""},{"$f":"'Year 05'!AN997","v":""},"",{"$f":"IF(E997 = 0, \"\", MATCH($E997,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!BA$7+$J997-1))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$W$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AB$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,1,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0)*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},"","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$B$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$F$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$O$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$BF$7+$K997-1))","v":""},{"$f":"IF(L997=\"\", \"\", VLOOKUP(X997,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,P997,IF($X997=1,IF(Z$9=$G997,(1-$M997),0),IF($X997=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,Q997,IF($X997=1,IF(AA$9=$G997,(1-$M997),0),IF($X997=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,R997,IF($X997=1,IF(AB$9=$G997,(1-$M997),0),IF($X997=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,S997,IF($X997=1,IF(AC$9=$G997,(1-$M997),0),IF($X997=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X997=3,1,IF($X997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AO$7+$J997-1),$J997))","v":""},"",{"$f":"IF(L997=\"\", \"\", IF($X997=0,$V997,IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$T$7+$X997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997)))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$CE$7+$K997-1)*$F997)","v":""},"","","","","","","","","","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,IF($AK997=0,$W997,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1)*$F997)))","v":""},"",{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$V$7)*$F997)","v":""}]
[0.57158749859230662,0.67022149525579799,{"$f":"IF(Inventory!AH997=Inventory!$C$1032,0.5,1)*B998","v":0.67022149525579799},{"$f":"Inventory!C997","v":0},{"$f":"Inventory!E997","v":0},{"$f":"Inventory!W997","v":""},{"$f":"'Year 05'!AM998","v":""},{"$f":"IF($J998='Year 05'!$J998,'Year 05'!H998,$J998)","v":""},{"$f":"IF($J998='Year 05'!$J998,'Year 05'!I998,$J998)","v":""},{"$f":"'Year 05'!AN998","v":""},"",{"$f":"IF(E998 = 0, \"\", MATCH($E998,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!BA$7+$J998-1))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$W$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AB$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,1,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0)*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},"","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$B$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$F$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$O$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$BF$7+$K998-1))","v":""},{"$f":"IF(L998=\"\", \"\", VLOOKUP(X998,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,P998,IF($X998=1,IF(Z$9=$G998,(1-$M998),0),IF($X998=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,Q998,IF($X998=1,IF(AA$9=$G998,(1-$M998),0),IF($X998=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,R998,IF($X998=1,IF(AB$9=$G998,(1-$M998),0),IF($X998=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,S998,IF($X998=1,IF(AC$9=$G998,(1-$M998),0),IF($X998=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X998=3,1,IF($X998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AO$7+$J998-1),$J998))","v":""},"",{"$f":"IF(L998=\"\", \"\", IF($X998=0,$V998,IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$T$7+$X998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998)))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$CE$7+$K998-1)*$F998)","v":""},"","","","","","","","","","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,IF($AK998=0,$W998,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1)*$F998)))","v":""},"",{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$V$7)*$F998)","v":""}]
[0.67500970462147969,0.69208433864507379,{"$f":"IF(Inventory!AH998=Inventory!$C$1032,0.5,1)*B999","v":0.69208433864507379},{"$f":"Inventory!C998","v":0},{"$f":"Inventory!E998","v":0},{"$f":"Inventory!W998","v":""},{"$f":"'Year 05'!AM999","v":""},{"$f":"IF($J999='Year 05'!$J999,'Year 05'!H999,$J999)","v":""},{"$f":"IF($J999='Year 05'!$J999,'Year 05'!I999,$J999)","v":""},{"$f":"'Year 05'!AN999","v":""},"",{"$f":"IF(E999 = 0, \"\", MATCH($E999,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!BA$7+$J999-1))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$W$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AB$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,1,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0)*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},"","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$B$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$F$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$O$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$BF$7+$K999-1))","v":""},{"$f":"IF(L999=\"\", \"\", VLOOKUP(X999,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,P999,IF($X999=1,IF(Z$9=$G999,(1-$M999),0),IF($X999=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,Q999,IF($X999=1,IF(AA$9=$G999,(1-$M999),0),IF($X999=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,R999,IF($X999=1,IF(AB$9=$G999,(1-$M999),0),IF($X999=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,S999,IF($X999=1,IF(AC$9=$G999,(1-$M999),0),IF($X999=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X999=3,1,IF($X999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AO$7+$J999-1),$J999))","v":""},"",{"$f":"IF(L999=\"\", \"\", IF($X999=0,$V999,IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$T$7+$X999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999)))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$CE$7+$K999-1)*$F999)","v":""},"","","","","","","","","","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,IF($AK999=0,$W999,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1)*$F999)))","v":""},"",{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$V$7)*$F999)","v":""}]
[0.68362128313324666,0.95665459927909313,{"$f":"IF(Inventory!AH999=Inventory!$C$1032,0.5,1)*B1000","v":0.95665459927909313},{"$f":"Inventory!C999","v":0},{"$f":"Inventory!E999","v":0},{"$f":"Inventory!W999","v":""},{"$f":"'Year 05'!AM1000","v":""},{"$f":"IF($J1000='Year 05'!$J1000,'Year 05'!H1000,$J1000)","v":""},{"$f":"IF($J1000='Year 05'!$J1000,'Year 05'!I1000,$J1000)","v":""},{"$f":"'Year 05'!AN1000","v":""},"",{"$f":"IF(E1000 = 0, \"\", MATCH($E1000,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!BA$7+$J1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$W$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AB$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,1,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0)*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},"","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$B$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$F$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$O$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$BF$7+$K1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", VLOOKUP(X1000,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,P1000,IF($X1000=1,IF(Z$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,Q1000,IF($X1000=1,IF(AA$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,R1000,IF($X1000=1,IF(AB$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,S1000,IF($X1000=1,IF(AC$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1000=3,1,IF($X1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AO$7+$J1000-1),$J1000))","v":""},"",{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,$V1000,IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$T$7+$X1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$CE$7+$K1000-1)*$F1000)","v":""},"","","","","","","","","","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,IF($AK1000=0,$W1000,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1)*$F1000)))","v":""},"",{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$V$7)*$F1000)","v":""}]
[0.76279404438506648,0.83652253910912255,{"$f":"IF(Inventory!AH1000=Inventory!$C$1032,0.5,1)*B1001","v":0.83652253910912255},{"$f":"Inventory!C1000","v":0},{"$f":"Inventory!E1000","v":0},{"$f":"Inventory!W1000","v":""},{"$f":"'Year 05'!AM1001","v":""},{"$f":"IF($J1001='Year 05'!$J1001,'Year 05'!H1001,$J1001)","v":""},{"$f":"IF($J1001='Year 05'!$J1001,'Year 05'!I1001,$J1001)","v":""},{"$f":"'Year 05'!AN1001","v":""},"",{"$f":"IF(E1001 = 0, \"\", MATCH($E1001,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!BA$7+$J1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$W$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AB$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,1,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0)*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},"","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$B$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$F$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$O$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$BF$7+$K1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", VLOOKUP(X1001,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,P1001,IF($X1001=1,IF(Z$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,Q1001,IF($X1001=1,IF(AA$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,R1001,IF($X1001=1,IF(AB$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,S1001,IF($X1001=1,IF(AC$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1001=3,1,IF($X1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AO$7+$J1001-1),$J1001))","v":""},"",{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,$V1001,IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$T$7+$X1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$CE$7+$K1001-1)*$F1001)","v":""},"","","","","","","","","","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,IF($AK1001=0,$W1001,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1)*$F1001)))","v":""},"",{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$V$7)*$F1001)","v":""}]
[0.42869739089733061,0.14872305945139697,{"$f":"IF(Inventory!AH1001=Inventory!$C$1032,0.5,1)*B1002","v":0.14872305945139697},{"$f":"Inventory!C1001","v":0},{"$f":"Inventory!E1001","v":0},{"$f":"Inventory!W1001","v":""},{"$f":"'Year 05'!AM1002","v":""},{"$f":"IF($J1002='Year 05'!$J1002,'Year 05'!H1002,$J1002)","v":""},{"$f":"IF($J1002='Year 05'!$J1002,'Year 05'!I1002,$J1002)","v":""},{"$f":"'Year 05'!AN1002","v":""},"",{"$f":"IF(E1002 = 0, \"\", MATCH($E1002,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!BA$7+$J1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$W$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AB$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,1,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0)*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},"","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$B$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$F$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$O$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$BF$7+$K1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", VLOOKUP(X1002,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,P1002,IF($X1002=1,IF(Z$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,Q1002,IF($X1002=1,IF(AA$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,R1002,IF($X1002=1,IF(AB$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,S1002,IF($X1002=1,IF(AC$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1002=3,1,IF($X1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AO$7+$J1002-1),$J1002))","v":""},"",{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,$V1002,IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$T$7+$X1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$CE$7+$K1002-1)*$F1002)","v":""},"","","","","","","","","","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,IF($AK1002=0,$W1002,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1)*$F1002)))","v":""},"",{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$V$7)*$F1002)","v":""}]
[0.69153242093963851,0.56605902529676044,{"$f":"IF(Inventory!AH1002=Inventory!$C$1032,0.5,1)*B1003","v":0.56605902529676044},{"$f":"Inventory!C1002","v":0},{"$f":"Inventory!E1002","v":0},{"$f":"Inventory!W1002","v":""},{"$f":"'Year 05'!AM1003","v":""},{"$f":"IF($J1003='Year 05'!$J1003,'Year 05'!H1003,$J1003)","v":""},{"$f":"IF($J1003='Year 05'!$J1003,'Year 05'!I1003,$J1003)","v":""},{"$f":"'Year 05'!AN1003","v":""},"",{"$f":"IF(E1003 = 0, \"\", MATCH($E1003,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!BA$7+$J1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$W$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AB$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,1,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0)*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},"","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$B$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$F$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$O$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$BF$7+$K1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", VLOOKUP(X1003,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,P1003,IF($X1003=1,IF(Z$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,Q1003,IF($X1003=1,IF(AA$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,R1003,IF($X1003=1,IF(AB$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,S1003,IF($X1003=1,IF(AC$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1003=3,1,IF($X1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AO$7+$J1003-1),$J1003))","v":""},"",{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,$V1003,IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$T$7+$X1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$CE$7+$K1003-1)*$F1003)","v":""},"","","","","","","","","","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,IF($AK1003=0,$W1003,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1)*$F1003)))","v":""},"",{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$V$7)*$F1003)","v":""}]
[0.74238352771952831,0.46502557833397329,{"$f":"IF(Inventory!AH1003=Inventory!$C$1032,0.5,1)*B1004","v":0.46502557833397329},{"$f":"Inventory!C1003","v":0},{"$f":"Inventory!E1003","v":0},{"$f":"Inventory!W1003","v":""},{"$f":"'Year 05'!AM1004","v":""},{"$f":"IF($J1004='Year 05'!$J1004,'Year 05'!H1004,$J1004)","v":""},{"$f":"IF($J1004='Year 05'!$J1004,'Year 05'!I1004,$J1004)","v":""},{"$f":"'Year 05'!AN1004","v":""},"",{"$f":"IF(E1004 = 0, \"\", MATCH($E1004,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!BA$7+$J1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$W$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AB$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,1,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0)*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},"","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$B$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$F$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$O$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$BF$7+$K1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", VLOOKUP(X1004,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,P1004,IF($X1004=1,IF(Z$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,Q1004,IF($X1004=1,IF(AA$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,R1004,IF($X1004=1,IF(AB$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,S1004,IF($X1004=1,IF(AC$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1004=3,1,IF($X1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AO$7+$J1004-1),$J1004))","v":""},"",{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,$V1004,IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$T$7+$X1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$CE$7+$K1004-1)*$F1004)","v":""},"","","","","","","","","","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,IF($AK1004=0,$W1004,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1)*$F1004)))","v":""},"",{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$V$7)*$F1004)","v":""}]
[0.79620238627365925,0.42799637980545424,{"$f":"IF(Inventory!AH1004=Inventory!$C$1032,0.5,1)*B1005","v":0.42799637980545424},{"$f":"Inventory!C1004","v":0},{"$f":"Inventory!E1004","v":0},{"$f":"Inventory!W1004","v":""},{"$f":"'Year 05'!AM1005","v":""},{"$f":"IF($J1005='Year 05'!$J1005,'Year 05'!H1005,$J1005)","v":""},{"$f":"IF($J1005='Year 05'!$J1005,'Year 05'!I1005,$J1005)","v":""},{"$f":"'Year 05'!AN1005","v":""},"",{"$f":"IF(E1005 = 0, \"\", MATCH($E1005,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!BA$7+$J1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$W$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AB$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,1,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0)*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},"","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$B$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$F$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$O$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$BF$7+$K1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", VLOOKUP(X1005,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,P1005,IF($X1005=1,IF(Z$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,Q1005,IF($X1005=1,IF(AA$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,R1005,IF($X1005=1,IF(AB$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,S1005,IF($X1005=1,IF(AC$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1005=3,1,IF($X1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AO$7+$J1005-1),$J1005))","v":""},"",{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,$V1005,IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$T$7+$X1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$CE$7+$K1005-1)*$F1005)","v":""},"","","","","","","","","","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,IF($AK1005=0,$W1005,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1)*$F1005)))","v":""},"",{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$V$7)*$F1005)","v":""}]
[9.9907145403759334E-2,0.7264459070067224,{"$f":"IF(Inventory!AH1005=Inventory!$C$1032,0.5,1)*B1006","v":0.7264459070067224},{"$f":"Inventory!C1005","v":0},{"$f":"Inventory!E1005","v":0},{"$f":"Inventory!W1005","v":""},{"$f":"'Year 05'!AM1006","v":""},{"$f":"IF($J1006='Year 05'!$J1006,'Year 05'!H1006,$J1006)","v":""},{"$f":"IF($J1006='Year 05'!$J1006,'Year 05'!I1006,$J1006)","v":""},{"$f":"'Year 05'!AN1006","v":""},"",{"$f":"IF(E1006 = 0, \"\", MATCH($E1006,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!BA$7+$J1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$W$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AB$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,1,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0)*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},"","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$B$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$F$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$O$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$BF$7+$K1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", VLOOKUP(X1006,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,P1006,IF($X1006=1,IF(Z$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,Q1006,IF($X1006=1,IF(AA$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,R1006,IF($X1006=1,IF(AB$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,S1006,IF($X1006=1,IF(AC$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1006=3,1,IF($X1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AO$7+$J1006-1),$J1006))","v":""},"",{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,$V1006,IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$T$7+$X1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$CE$7+$K1006-1)*$F1006)","v":""},"","","","","","","","","","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,IF($AK1006=0,$W1006,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1)*$F1006)))","v":""},"",{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$V$7)*$F1006)","v":""}]
[0.62786154713254982,0.92284070925030981,{"$f":"IF(Inventory!AH1006=Inventory!$C$1032,0.5,1)*B1007","v":0.92284070925030981},{"$f":"Inventory!C1006","v":0},{"$f":"Inventory!E1006","v":0},{"$f":"Inventory!W1006","v":""},{"$f":"'Year 05'!AM1007","v":""},{"$f":"IF($J1007='Year 05'!$J1007,'Year 05'!H1007,$J1007)","v":""},{"$f":"IF($J1007='Year 05'!$J1007,'Year 05'!I1007,$J1007)","v":""},{"$f":"'Year 05'!AN1007","v":""},"",{"$f":"IF(E1007 = 0, \"\", MATCH($E1007,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!BA$7+$J1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$W$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AB$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,1,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0)*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},"","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$B$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$F$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$O$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$BF$7+$K1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", VLOOKUP(X1007,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,P1007,IF($X1007=1,IF(Z$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,Q1007,IF($X1007=1,IF(AA$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,R1007,IF($X1007=1,IF(AB$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,S1007,IF($X1007=1,IF(AC$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1007=3,1,IF($X1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AO$7+$J1007-1),$J1007))","v":""},"",{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,$V1007,IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$T$7+$X1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$CE$7+$K1007-1)*$F1007)","v":""},"","","","","","","","","","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,IF($AK1007=0,$W1007,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1)*$F1007)))","v":""},"",{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$V$7)*$F1007)","v":""}]
[0.19904410752641277,7.0601103028176238E-2,{"$f":"IF(Inventory!AH1007=Inventory!$C$1032,0.5,1)*B1008","v":7.0601103028176238E-2},{"$f":"Inventory!C1007","v":0},{"$f":"Inventory!E1007","v":0},{"$f":"Inventory!W1007","v":""},{"$f":"'Year 05'!AM1008","v":""},{"$f":"IF($J1008='Year 05'!$J1008,'Year 05'!H1008,$J1008)","v":""},{"$f":"IF($J1008='Year 05'!$J1008,'Year 05'!I1008,$J1008)","v":""},{"$f":"'Year 05'!AN1008","v":""},"",{"$f":"IF(E1008 = 0, \"\", MATCH($E1008,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!BA$7+$J1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$W$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AB$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,1,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0)*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},"","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$B$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$F$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$O$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$BF$7+$K1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", VLOOKUP(X1008,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,P1008,IF($X1008=1,IF(Z$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,Q1008,IF($X1008=1,IF(AA$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,R1008,IF($X1008=1,IF(AB$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,S1008,IF($X1008=1,IF(AC$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1008=3,1,IF($X1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AO$7+$J1008-1),$J1008))","v":""},"",{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,$V1008,IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$T$7+$X1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$CE$7+$K1008-1)*$F1008)","v":""},"","","","","","","","","","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,IF($AK1008=0,$W1008,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1)*$F1008)))","v":""},"",{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$V$7)*$F1008)","v":""}]
[0.44834759404596325,0.87882794158434752,{"$f":"IF(Inventory!AH1008=Inventory!$C$1032,0.5,1)*B1009","v":0.87882794158434752},{"$f":"Inventory!C1008","v":0},{"$f":"Inventory!E1008","v":0},{"$f":"Inventory!W1008","v":""},{"$f":"'Year 05'!AM1009","v":""},{"$f":"IF($J1009='Year 05'!$J1009,'Year 05'!H1009,$J1009)","v":""},{"$f":"IF($J1009='Year 05'!$J1009,'Year 05'!I1009,$J1009)","v":""},{"$f":"'Year 05'!AN1009","v":""},"",{"$f":"IF(E1009 = 0, \"\", MATCH($E1009,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!BA$7+$J1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$W$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AB$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,1,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0)*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},"","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$B$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$F$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$O$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$BF$7+$K1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", VLOOKUP(X1009,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,P1009,IF($X1009=1,IF(Z$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,Q1009,IF($X1009=1,IF(AA$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,R1009,IF($X1009=1,IF(AB$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,S1009,IF($X1009=1,IF(AC$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1009=3,1,IF($X1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AO$7+$J1009-1),$J1009))","v":""},"",{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,$V1009,IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$T$7+$X1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$CE$7+$K1009-1)*$F1009)","v":""},"","","","","","","","","","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,IF($AK1009=0,$W1009,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1)*$F1009)))","v":""},"",{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$V$7)*$F1009)","v":""}]

{"sheet":"Year 07","index":13,"n_rows":1009,"n_cols":47,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["NCHRP Project 24-46"]
["Asset Simulation"]
[]
["Year",{"$f":"'Summary Results'!C15","v":7}]
["Budget ",{"$f":"VLOOKUP($B4,'Summary Results'!$C$9:$E$19,3)","v":50000}]
[]
[]
["Random","Fixed Rand","Other",null,null,null,null,null,null,null,null,null,"Failure Risk","Failure Cost",null,"Do-Minimum Prob",null,null,null,null,"Resulting","Do-Min Cost",null,"Treatment",null,"Rec. Action Prob",null,null,null,null,"Rec Action",null,null,null,null,null,null,"Results",null,null,null,"Costs"]
["Num","Num","Num","Asset ID","Type","Quantity","Maint Risk","Safety Risk","Mobility Risk","S+M Risk","State","Row Num","Base on S/M Cat","Agency","User",1,2,3,4,5,"State","Agency","User","Rec","Desc",1,2,3,4,5,"S/M Risk Level","State","Cost","Benefit","BCR","Cum Cost","Program?","Treatment","Maint Risk","S+M Risk","State","Total Agency","Do Min","Agency Fail","Total User","User Fail","Repl Value"]
[{"$f":"RAND()","v":5.5439976192324658E-2},7.2911499956180847E-3,{"$f":"IF(Inventory!AH9=Inventory!$C$1032,0.5,1)*B10","v":7.2911499956180847E-3},{"$f":"Inventory!C9","v":0},{"$f":"Inventory!E9","v":0},{"$f":"Inventory!W9","v":1},{"$f":"'Year 06'!AM10","v":""},{"$f":"IF($J10='Year 06'!$J10,'Year 06'!H10,$J10)","v":""},{"$f":"IF($J10='Year 06'!$J10,'Year 06'!I10,$J10)","v":""},{"$f":"'Year 06'!AN10","v":""},{"$f":"IF(J10 = \"\", \"\", (J10-1)*5+G10)","v":""},{"$f":"IF(E10 = 0, \"\", MATCH($E10,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!BA$7+$J10-1))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$W$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AB$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,1,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0)*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(P10:S10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=T10,($J10-1)*5+5,(IF($C10<=S10+T10,4,IF($C10<=R10+S10+T10,3,IF($C10<=Q10+R10+S10+T10,2,1))))+($J10-1)*5))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$B$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$F$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$O$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$BF$7+$K10-1))","v":""},{"$f":"IF(L10=\"\", \"\", VLOOKUP(X10,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,P10,IF($X10=1,IF(Z$9=$G10,(1-$M10),0),IF($X10=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,Q10,IF($X10=1,IF(AA$9=$G10,(1-$M10),0),IF($X10=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,R10,IF($X10=1,IF(AB$9=$G10,(1-$M10),0),IF($X10=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,S10,IF($X10=1,IF(AC$9=$G10,(1-$M10),0),IF($X10=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(Z10:AC10))","v":""},{"$f":"IF($X10=3,1,IF($X10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AO$7+$J10-1),$J10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=AD10,5,IF($C10<=AC10+AD10,4,IF($C10<=AB10+AC10+AD10,3,IF($C10<=AA10+AB10+AC10+AD10,2,1))))+($AE10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,$V10,IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$T$7+$X10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$CE$7+$K10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AH10=0,AG10=0,AG10=V10),999999,AH10/(AG10-V10)))","v":""},{"$f":"IF(L10=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI10,$AG$10:$AG$1009))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AI10=999999,$AJ10<=$B$5),1,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$X10,0))","v":""},{"$f":"IF(L10=\"\", \"\", $AO10-($AN10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", INT(($AO10-1)/5)+1)","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AF10,$U10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AG10,$V10))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(X10=0,AK10=0),AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,IF($AK10=0,$W10,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1)*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AS10,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$V$7)*$F10)","v":""}]
[0.99291906274170516,0.16749562024304088,{"$f":"IF(Inventory!AH10=Inventory!$C$1032,0.5,1)*B11","v":0.16749562024304088},{"$f":"Inventory!C10","v":0},{"$f":"Inventory!E10","v":0},{"$f":"Inventory!W10","v":1},{"$f":"'Year 06'!AM11","v":""},{"$f":"IF($J11='Year 06'!$J11,'Year 06'!H11,$J11)","v":""},{"$f":"IF($J11='Year 06'!$J11,'Year 06'!I11,$J11)","v":""},{"$f":"'Year 06'!AN11","v":""},"",{"$f":"IF(E11 = 0, \"\", MATCH($E11,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!BA$7+$J11-1))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$W$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AB$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,1,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0)*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},"","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$B$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$F$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$O$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$BF$7+$K11-1))","v":""},{"$f":"IF(L11=\"\", \"\", VLOOKUP(X11,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,P11,IF($X11=1,IF(Z$9=$G11,(1-$M11),0),IF($X11=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,Q11,IF($X11=1,IF(AA$9=$G11,(1-$M11),0),IF($X11=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,R11,IF($X11=1,IF(AB$9=$G11,(1-$M11),0),IF($X11=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,S11,IF($X11=1,IF(AC$9=$G11,(1-$M11),0),IF($X11=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X11=3,1,IF($X11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AO$7+$J11-1),$J11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($C11<=AD11,5,IF($C11<=AC11+AD11,4,IF($C11<=AB11+AC11+AD11,3,IF($C11<=AA11+AB11+AC11+AD11,2,1))))+($AE11-1)*5)","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,$V11,IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$T$7+$X11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11)))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$CE$7+$K11-1)*$F11)","v":""},"","","","","","","","","","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,IF($AK11=0,$W11,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1)*$F11)))","v":""},"",{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$V$7)*$F11)","v":""}]
[0.33204424490292572,0.43158179558253984,{"$f":"IF(Inventory!AH11=Inventory!$C$1032,0.5,1)*B12","v":0.43158179558253984},{"$f":"Inventory!C11","v":0},{"$f":"Inventory!E11","v":0},{"$f":"Inventory!W11","v":1},{"$f":"'Year 06'!AM12","v":""},{"$f":"IF($J12='Year 06'!$J12,'Year 06'!H12,$J12)","v":""},{"$f":"IF($J12='Year 06'!$J12,'Year 06'!I12,$J12)","v":""},{"$f":"'Year 06'!AN12","v":""},"",{"$f":"IF(E12 = 0, \"\", MATCH($E12,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!BA$7+$J12-1))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$W$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AB$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,1,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0)*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},"","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$B$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$F$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$O$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$BF$7+$K12-1))","v":""},{"$f":"IF(L12=\"\", \"\", VLOOKUP(X12,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,P12,IF($X12=1,IF(Z$9=$G12,(1-$M12),0),IF($X12=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,Q12,IF($X12=1,IF(AA$9=$G12,(1-$M12),0),IF($X12=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,R12,IF($X12=1,IF(AB$9=$G12,(1-$M12),0),IF($X12=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,S12,IF($X12=1,IF(AC$9=$G12,(1-$M12),0),IF($X12=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X12=3,1,IF($X12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AO$7+$J12-1),$J12))","v":""},"",{"$f":"IF(L12=\"\", \"\", IF($X12=0,$V12,IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$T$7+$X12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12)))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$CE$7+$K12-1)*$F12)","v":""},"","","","","","","","","","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,IF($AK12=0,$W12,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1)*$F12)))","v":""},"",{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$V$7)*$F12)","v":""}]
[0.37675147377269624,0.8460900951873449,{"$f":"IF(Inventory!AH12=Inventory!$C$1032,0.5,1)*B13","v":0.8460900951873449},{"$f":"Inventory!C12","v":0},{"$f":"Inventory!E12","v":0},{"$f":"Inventory!W12","v":1},{"$f":"'Year 06'!AM13","v":""},{"$f":"IF($J13='Year 06'!$J13,'Year 06'!H13,$J13)","v":""},{"$f":"IF($J13='Year 06'!$J13,'Year 06'!I13,$J13)","v":""},{"$f":"'Year 06'!AN13","v":""},"",{"$f":"IF(E13 = 0, \"\", MATCH($E13,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!BA$7+$J13-1))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$W$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AB$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,1,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0)*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},"","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$B$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$F$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$O$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$BF$7+$K13-1))","v":""},{"$f":"IF(L13=\"\", \"\", VLOOKUP(X13,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,P13,IF($X13=1,IF(Z$9=$G13,(1-$M13),0),IF($X13=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,Q13,IF($X13=1,IF(AA$9=$G13,(1-$M13),0),IF($X13=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,R13,IF($X13=1,IF(AB$9=$G13,(1-$M13),0),IF($X13=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,S13,IF($X13=1,IF(AC$9=$G13,(1-$M13),0),IF($X13=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X13=3,1,IF($X13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AO$7+$J13-1),$J13))","v":""},"",{"$f":"IF(L13=\"\", \"\", IF($X13=0,$V13,IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$T$7+$X13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13)))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$CE$7+$K13-1)*$F13)","v":""},"","","","","","","","","","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,IF($AK13=0,$W13,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1)*$F13)))","v":""},"",{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$V$7)*$F13)","v":""}]
[0.35544173933269907,0.60713292021498921,{"$f":"IF(Inventory!AH13=Inventory!$C$1032,0.5,1)*B14","v":0.60713292021498921},{"$f":"Inventory!C13","v":0},{"$f":"Inventory!E13","v":0},{"$f":"Inventory!W13","v":1},{"$f":"'Year 06'!AM14","v":""},{"$f":"IF($J14='Year 06'!$J14,'Year 06'!H14,$J14)","v":""},{"$f":"IF($J14='Year 06'!$J14,'Year 06'!I14,$J14)","v":""},{"$f":"'Year 06'!AN14","v":""},"",{"$f":"IF(E14 = 0, \"\", MATCH($E14,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!BA$7+$J14-1))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$W$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AB$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,1,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0)*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},"","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$B$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$F$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$O$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$BF$7+$K14-1))","v":""},{"$f":"IF(L14=\"\", \"\", VLOOKUP(X14,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,P14,IF($X14=1,IF(Z$9=$G14,(1-$M14),0),IF($X14=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,Q14,IF($X14=1,IF(AA$9=$G14,(1-$M14),0),IF($X14=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,R14,IF($X14=1,IF(AB$9=$G14,(1-$M14),0),IF($X14=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,S14,IF($X14=1,IF(AC$9=$G14,(1-$M14),0),IF($X14=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X14=3,1,IF($X14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AO$7+$J14-1),$J14))","v":""},"",{"$f":"IF(L14=\"\", \"\", IF($X14=0,$V14,IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$T$7+$X14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14)))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$CE$7+$K14-1)*$F14)","v":""},"","","","","","","","","","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,IF($AK14=0,$W14,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1)*$F14)))","v":""},"",{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$V$7)*$F14)","v":""}]
[0.58856271680902261,0.1190241774381926,{"$f":"IF(Inventory!AH14=Inventory!$C$1032,0.5,1)*B15","v":0.1190241774381926},{"$f":"Inventory!C14","v":0},{"$f":"Inventory!E14","v":0},{"$f":"Inventory!W14","v":1},{"$f":"'Year 06'!AM15","v":""},{"$f":"IF($J15='Year 06'!$J15,'Year 06'!H15,$J15)","v":""},{"$f":"IF($J15='Year 06'!$J15,'Year 06'!I15,$J15)","v":""},{"$f":"'Year 06'!AN15","v":""},"",{"$f":"IF(E15 = 0, \"\", MATCH($E15,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!BA$7+$J15-1))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$W$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AB$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,1,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0)*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},"","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$B$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$F$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$O$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$BF$7+$K15-1))","v":""},{"$f":"IF(L15=\"\", \"\", VLOOKUP(X15,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,P15,IF($X15=1,IF(Z$9=$G15,(1-$M15),0),IF($X15=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,Q15,IF($X15=1,IF(AA$9=$G15,(1-$M15),0),IF($X15=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,R15,IF($X15=1,IF(AB$9=$G15,(1-$M15),0),IF($X15=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,S15,IF($X15=1,IF(AC$9=$G15,(1-$M15),0),IF($X15=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X15=3,1,IF($X15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AO$7+$J15-1),$J15))","v":""},"",{"$f":"IF(L15=\"\", \"\", IF($X15=0,$V15,IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$T$7+$X15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15)))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$CE$7+$K15-1)*$F15)","v":""},"","","","","","","","","","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,IF($AK15=0,$W15,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1)*$F15)))","v":""},"",{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$V$7)*$F15)","v":""}]
[0.26668635867899781,0.51729008996432557,{"$f":"IF(Inventory!AH15=Inventory!$C$1032,0.5,1)*B16","v":0.51729008996432557},{"$f":"Inventory!C15","v":0},{"$f":"Inventory!E15","v":0},{"$f":"Inventory!W15","v":1},{"$f":"'Year 06'!AM16","v":""},{"$f":"IF($J16='Year 06'!$J16,'Year 06'!H16,$J16)","v":""},{"$f":"IF($J16='Year 06'!$J16,'Year 06'!I16,$J16)","v":""},{"$f":"'Year 06'!AN16","v":""},"",{"$f":"IF(E16 = 0, \"\", MATCH($E16,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!BA$7+$J16-1))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$W$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AB$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,1,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0)*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},"","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$B$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$F$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$O$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$BF$7+$K16-1))","v":""},{"$f":"IF(L16=\"\", \"\", VLOOKUP(X16,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,P16,IF($X16=1,IF(Z$9=$G16,(1-$M16),0),IF($X16=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,Q16,IF($X16=1,IF(AA$9=$G16,(1-$M16),0),IF($X16=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,R16,IF($X16=1,IF(AB$9=$G16,(1-$M16),0),IF($X16=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,S16,IF($X16=1,IF(AC$9=$G16,(1-$M16),0),IF($X16=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X16=3,1,IF($X16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AO$7+$J16-1),$J16))","v":""},"",{"$f":"IF(L16=\"\", \"\", IF($X16=0,$V16,IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$T$7+$X16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16)))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$CE$7+$K16-1)*$F16)","v":""},"","","","","","","","","","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,IF($AK16=0,$W16,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1)*$F16)))","v":""},"",{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$V$7)*$F16)","v":""}]
[0.31906325271093949,0.15194159470183422,{"$f":"IF(Inventory!AH16=Inventory!$C$1032,0.5,1)*B17","v":0.15194159470183422},{"$f":"Inventory!C16","v":0},{"$f":"Inventory!E16","v":0},{"$f":"Inventory!W16","v":1},{"$f":"'Year 06'!AM17","v":""},{"$f":"IF($J17='Year 06'!$J17,'Year 06'!H17,$J17)","v":""},{"$f":"IF($J17='Year 06'!$J17,'Year 06'!I17,$J17)","v":""},{"$f":"'Year 06'!AN17","v":""},"",{"$f":"IF(E17 = 0, \"\", MATCH($E17,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!BA$7+$J17-1))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$W$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AB$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,1,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0)*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},"","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$B$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$F$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$O$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$BF$7+$K17-1))","v":""},{"$f":"IF(L17=\"\", \"\", VLOOKUP(X17,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,P17,IF($X17=1,IF(Z$9=$G17,(1-$M17),0),IF($X17=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,Q17,IF($X17=1,IF(AA$9=$G17,(1-$M17),0),IF($X17=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,R17,IF($X17=1,IF(AB$9=$G17,(1-$M17),0),IF($X17=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,S17,IF($X17=1,IF(AC$9=$G17,(1-$M17),0),IF($X17=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X17=3,1,IF($X17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AO$7+$J17-1),$J17))","v":""},"",{"$f":"IF(L17=\"\", \"\", IF($X17=0,$V17,IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$T$7+$X17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17)))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$CE$7+$K17-1)*$F17)","v":""},"","","","","","","","","","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,IF($AK17=0,$W17,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1)*$F17)))","v":""},"",{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$V$7)*$F17)","v":""}]
[0.78428067271154123,2.5956911651190961E-2,{"$f":"IF(Inventory!AH17=Inventory!$C$1032,0.5,1)*B18","v":2.5956911651190961E-2},{"$f":"Inventory!C17","v":0},{"$f":"Inventory!E17","v":0},{"$f":"Inventory!W17","v":1},{"$f":"'Year 06'!AM18","v":""},{"$f":"IF($J18='Year 06'!$J18,'Year 06'!H18,$J18)","v":""},{"$f":"IF($J18='Year 06'!$J18,'Year 06'!I18,$J18)","v":""},{"$f":"'Year 06'!AN18","v":""},"",{"$f":"IF(E18 = 0, \"\", MATCH($E18,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!BA$7+$J18-1))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$W$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AB$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,1,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0)*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},"","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$B$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$F$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$O$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$BF$7+$K18-1))","v":""},{"$f":"IF(L18=\"\", \"\", VLOOKUP(X18,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,P18,IF($X18=1,IF(Z$9=$G18,(1-$M18),0),IF($X18=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,Q18,IF($X18=1,IF(AA$9=$G18,(1-$M18),0),IF($X18=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,R18,IF($X18=1,IF(AB$9=$G18,(1-$M18),0),IF($X18=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,S18,IF($X18=1,IF(AC$9=$G18,(1-$M18),0),IF($X18=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X18=3,1,IF($X18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AO$7+$J18-1),$J18))","v":""},"",{"$f":"IF(L18=\"\", \"\", IF($X18=0,$V18,IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$T$7+$X18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18)))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$CE$7+$K18-1)*$F18)","v":""},"","","","","","","","","","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,IF($AK18=0,$W18,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1)*$F18)))","v":""},"",{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$V$7)*$F18)","v":""}]
[0.22109760548939861,4.7780679254223912E-2,{"$f":"IF(Inventory!AH18=Inventory!$C$1032,0.5,1)*B19","v":4.7780679254223912E-2},{"$f":"Inventory!C18","v":0},{"$f":"Inventory!E18","v":0},{"$f":"Inventory!W18","v":1},{"$f":"'Year 06'!AM19","v":""},{"$f":"IF($J19='Year 06'!$J19,'Year 06'!H19,$J19)","v":""},{"$f":"IF($J19='Year 06'!$J19,'Year 06'!I19,$J19)","v":""},{"$f":"'Year 06'!AN19","v":""},"",{"$f":"IF(E19 = 0, \"\", MATCH($E19,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!BA$7+$J19-1))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$W$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AB$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,1,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0)*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},"","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$B$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$F$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$O$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$BF$7+$K19-1))","v":""},{"$f":"IF(L19=\"\", \"\", VLOOKUP(X19,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,P19,IF($X19=1,IF(Z$9=$G19,(1-$M19),0),IF($X19=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,Q19,IF($X19=1,IF(AA$9=$G19,(1-$M19),0),IF($X19=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,R19,IF($X19=1,IF(AB$9=$G19,(1-$M19),0),IF($X19=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,S19,IF($X19=1,IF(AC$9=$G19,(1-$M19),0),IF($X19=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X19=3,1,IF($X19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AO$7+$J19-1),$J19))","v":""},"",{"$f":"IF(L19=\"\", \"\", IF($X19=0,$V19,IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$T$7+$X19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19)))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$CE$7+$K19-1)*$F19)","v":""},"","","","","","","","","","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,IF($AK19=0,$W19,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1)*$F19)))","v":""},"",{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$V$7)*$F19)","v":""}]
[0.62258138032307675,0.71244480034457314,{"$f":"IF(Inventory!AH19=Inventory!$C$1032,0.5,1)*B20","v":0.71244480034457314},{"$f":"Inventory!C19","v":0},{"$f":"Inventory!E19","v":0},{"$f":"Inventory!W19","v":""},{"$f":"'Year 06'!AM20","v":""},{"$f":"IF($J20='Year 06'!$J20,'Year 06'!H20,$J20)","v":""},{"$f":"IF($J20='Year 06'!$J20,'Year 06'!I20,$J20)","v":""},{"$f":"'Year 06'!AN20","v":""},"",{"$f":"IF(E20 = 0, \"\", MATCH($E20,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!BA$7+$J20-1))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$W$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AB$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,1,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0)*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},"","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$B$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$F$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$O$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$BF$7+$K20-1))","v":""},{"$f":"IF(L20=\"\", \"\", VLOOKUP(X20,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,P20,IF($X20=1,IF(Z$9=$G20,(1-$M20),0),IF($X20=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,Q20,IF($X20=1,IF(AA$9=$G20,(1-$M20),0),IF($X20=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,R20,IF($X20=1,IF(AB$9=$G20,(1-$M20),0),IF($X20=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,S20,IF($X20=1,IF(AC$9=$G20,(1-$M20),0),IF($X20=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X20=3,1,IF($X20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AO$7+$J20-1),$J20))","v":""},"",{"$f":"IF(L20=\"\", \"\", IF($X20=0,$V20,IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$T$7+$X20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20)))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$CE$7+$K20-1)*$F20)","v":""},"","","","","","","","","","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,IF($AK20=0,$W20,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1)*$F20)))","v":""},"",{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$V$7)*$F20)","v":""}]
[0.64850841683449156,0.98699805632804583,{"$f":"IF(Inventory!AH20=Inventory!$C$1032,0.5,1)*B21","v":0.98699805632804583},{"$f":"Inventory!C20","v":0},{"$f":"Inventory!E20","v":0},{"$f":"Inventory!W20","v":""},{"$f":"'Year 06'!AM21","v":""},{"$f":"IF($J21='Year 06'!$J21,'Year 06'!H21,$J21)","v":""},{"$f":"IF($J21='Year 06'!$J21,'Year 06'!I21,$J21)","v":""},{"$f":"'Year 06'!AN21","v":""},"",{"$f":"IF(E21 = 0, \"\", MATCH($E21,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!BA$7+$J21-1))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$W$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AB$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,1,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0)*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},"","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$B$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$F$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$O$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$BF$7+$K21-1))","v":""},{"$f":"IF(L21=\"\", \"\", VLOOKUP(X21,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,P21,IF($X21=1,IF(Z$9=$G21,(1-$M21),0),IF($X21=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,Q21,IF($X21=1,IF(AA$9=$G21,(1-$M21),0),IF($X21=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,R21,IF($X21=1,IF(AB$9=$G21,(1-$M21),0),IF($X21=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,S21,IF($X21=1,IF(AC$9=$G21,(1-$M21),0),IF($X21=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X21=3,1,IF($X21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AO$7+$J21-1),$J21))","v":""},"",{"$f":"IF(L21=\"\", \"\", IF($X21=0,$V21,IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$T$7+$X21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21)))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$CE$7+$K21-1)*$F21)","v":""},"","","","","","","","","","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,IF($AK21=0,$W21,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1)*$F21)))","v":""},"",{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$V$7)*$F21)","v":""}]
[0.82958802939609189,0.92913773298168167,{"$f":"IF(Inventory!AH21=Inventory!$C$1032,0.5,1)*B22","v":0.92913773298168167},{"$f":"Inventory!C21","v":0},{"$f":"Inventory!E21","v":0},{"$f":"Inventory!W21","v":""},{"$f":"'Year 06'!AM22","v":""},{"$f":"IF($J22='Year 06'!$J22,'Year 06'!H22,$J22)","v":""},{"$f":"IF($J22='Year 06'!$J22,'Year 06'!I22,$J22)","v":""},{"$f":"'Year 06'!AN22","v":""},"",{"$f":"IF(E22 = 0, \"\", MATCH($E22,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!BA$7+$J22-1))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$W$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AB$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,1,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0)*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},"","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$B$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$F$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$O$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$BF$7+$K22-1))","v":""},{"$f":"IF(L22=\"\", \"\", VLOOKUP(X22,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,P22,IF($X22=1,IF(Z$9=$G22,(1-$M22),0),IF($X22=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,Q22,IF($X22=1,IF(AA$9=$G22,(1-$M22),0),IF($X22=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,R22,IF($X22=1,IF(AB$9=$G22,(1-$M22),0),IF($X22=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,S22,IF($X22=1,IF(AC$9=$G22,(1-$M22),0),IF($X22=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X22=3,1,IF($X22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AO$7+$J22-1),$J22))","v":""},"",{"$f":"IF(L22=\"\", \"\", IF($X22=0,$V22,IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$T$7+$X22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22)))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$CE$7+$K22-1)*$F22)","v":""},"","","","","","","","","","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,IF($AK22=0,$W22,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1)*$F22)))","v":""},"",{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$V$7)*$F22)","v":""}]
[0.63053294381915381,0.18293220216437556,{"$f":"IF(Inventory!AH22=Inventory!$C$1032,0.5,1)*B23","v":0.18293220216437556},{"$f":"Inventory!C22","v":0},{"$f":"Inventory!E22","v":0},{"$f":"Inventory!W22","v":""},{"$f":"'Year 06'!AM23","v":""},{"$f":"IF($J23='Year 06'!$J23,'Year 06'!H23,$J23)","v":""},{"$f":"IF($J23='Year 06'!$J23,'Year 06'!I23,$J23)","v":""},{"$f":"'Year 06'!AN23","v":""},"",{"$f":"IF(E23 = 0, \"\", MATCH($E23,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!BA$7+$J23-1))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$W$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AB$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,1,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0)*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},"","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$B$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$F$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$O$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$BF$7+$K23-1))","v":""},{"$f":"IF(L23=\"\", \"\", VLOOKUP(X23,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,P23,IF($X23=1,IF(Z$9=$G23,(1-$M23),0),IF($X23=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,Q23,IF($X23=1,IF(AA$9=$G23,(1-$M23),0),IF($X23=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,R23,IF($X23=1,IF(AB$9=$G23,(1-$M23),0),IF($X23=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,S23,IF($X23=1,IF(AC$9=$G23,(1-$M23),0),IF($X23=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X23=3,1,IF($X23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AO$7+$J23-1),$J23))","v":""},"",{"$f":"IF(L23=\"\", \"\", IF($X23=0,$V23,IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$T$7+$X23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23)))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$CE$7+$K23-1)*$F23)","v":""},"","","","","","","","","","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,IF($AK23=0,$W23,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1)*$F23)))","v":""},"",{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$V$7)*$F23)","v":""}]
[0.91257610252936683,0.61054137728955238,{"$f":"IF(Inventory!AH23=Inventory!$C$1032,0.5,1)*B24","v":0.61054137728955238},{"$f":"Inventory!C23","v":0},{"$f":"Inventory!E23","v":0},{"$f":"Inventory!W23","v":""},{"$f":"'Year 06'!AM24","v":""},{"$f":"IF($J24='Year 06'!$J24,'Year 06'!H24,$J24)","v":""},{"$f":"IF($J24='Year 06'!$J24,'Year 06'!I24,$J24)","v":""},{"$f":"'Year 06'!AN24","v":""},"",{"$f":"IF(E24 = 0, \"\", MATCH($E24,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!BA$7+$J24-1))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$W$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AB$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,1,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0)*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},"","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$B$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$F$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$O$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$BF$7+$K24-1))","v":""},{"$f":"IF(L24=\"\", \"\", VLOOKUP(X24,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,P24,IF($X24=1,IF(Z$9=$G24,(1-$M24),0),IF($X24=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,Q24,IF($X24=1,IF(AA$9=$G24,(1-$M24),0),IF($X24=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,R24,IF($X24=1,IF(AB$9=$G24,(1-$M24),0),IF($X24=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,S24,IF($X24=1,IF(AC$9=$G24,(1-$M24),0),IF($X24=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X24=3,1,IF($X24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AO$7+$J24-1),$J24))","v":""},"",{"$f":"IF(L24=\"\", \"\", IF($X24=0,$V24,IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$T$7+$X24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24)))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$CE$7+$K24-1)*$F24)","v":""},"","","","","","","","","","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,IF($AK24=0,$W24,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1)*$F24)))","v":""},"",{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$V$7)*$F24)","v":""}]
[0.10075011165071579,0.35849507299887662,{"$f":"IF(Inventory!AH24=Inventory!$C$1032,0.5,1)*B25","v":0.35849507299887662},{"$f":"Inventory!C24","v":0},{"$f":"Inventory!E24","v":0},{"$f":"Inventory!W24","v":""},{"$f":"'Year 06'!AM25","v":""},{"$f":"IF($J25='Year 06'!$J25,'Year 06'!H25,$J25)","v":""},{"$f":"IF($J25='Year 06'!$J25,'Year 06'!I25,$J25)","v":""},{"$f":"'Year 06'!AN25","v":""},"",{"$f":"IF(E25 = 0, \"\", MATCH($E25,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!BA$7+$J25-1))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$W$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AB$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,1,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0)*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},"","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$B$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$F$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$O$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$BF$7+$K25-1))","v":""},{"$f":"IF(L25=\"\", \"\", VLOOKUP(X25,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,P25,IF($X25=1,IF(Z$9=$G25,(1-$M25),0),IF($X25=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,Q25,IF($X25=1,IF(AA$9=$G25,(1-$M25),0),IF($X25=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,R25,IF($X25=1,IF(AB$9=$G25,(1-$M25),0),IF($X25=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,S25,IF($X25=1,IF(AC$9=$G25,(1-$M25),0),IF($X25=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X25=3,1,IF($X25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AO$7+$J25-1),$J25))","v":""},"",{"$f":"IF(L25=\"\", \"\", IF($X25=0,$V25,IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$T$7+$X25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25)))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$CE$7+$K25-1)*$F25)","v":""},"","","","","","","","","","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,IF($AK25=0,$W25,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1)*$F25)))","v":""},"",{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$V$7)*$F25)","v":""}]
[0.27308241314438209,0.72031860784241553,{"$f":"IF(Inventory!AH25=Inventory!$C$1032,0.5,1)*B26","v":0.72031860784241553},{"$f":"Inventory!C25","v":0},{"$f":"Inventory!E25","v":0},{"$f":"Inventory!W25","v":""},{"$f":"'Year 06'!AM26","v":""},{"$f":"IF($J26='Year 06'!$J26,'Year 06'!H26,$J26)","v":""},{"$f":"IF($J26='Year 06'!$J26,'Year 06'!I26,$J26)","v":""},{"$f":"'Year 06'!AN26","v":""},"",{"$f":"IF(E26 = 0, \"\", MATCH($E26,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!BA$7+$J26-1))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$W$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AB$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,1,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0)*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},"","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$B$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$F$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$O$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$BF$7+$K26-1))","v":""},{"$f":"IF(L26=\"\", \"\", VLOOKUP(X26,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,P26,IF($X26=1,IF(Z$9=$G26,(1-$M26),0),IF($X26=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,Q26,IF($X26=1,IF(AA$9=$G26,(1-$M26),0),IF($X26=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,R26,IF($X26=1,IF(AB$9=$G26,(1-$M26),0),IF($X26=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,S26,IF($X26=1,IF(AC$9=$G26,(1-$M26),0),IF($X26=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X26=3,1,IF($X26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AO$7+$J26-1),$J26))","v":""},"",{"$f":"IF(L26=\"\", \"\", IF($X26=0,$V26,IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$T$7+$X26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26)))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$CE$7+$K26-1)*$F26)","v":""},"","","","","","","","","","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,IF($AK26=0,$W26,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1)*$F26)))","v":""},"",{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$V$7)*$F26)","v":""}]
[0.5628523126860171,0.51749749927534283,{"$f":"IF(Inventory!AH26=Inventory!$C$1032,0.5,1)*B27","v":0.51749749927534283},{"$f":"Inventory!C26","v":0},{"$f":"Inventory!E26","v":0},{"$f":"Inventory!W26","v":""},{"$f":"'Year 06'!AM27","v":""},{"$f":"IF($J27='Year 06'!$J27,'Year 06'!H27,$J27)","v":""},{"$f":"IF($J27='Year 06'!$J27,'Year 06'!I27,$J27)","v":""},{"$f":"'Year 06'!AN27","v":""},"",{"$f":"IF(E27 = 0, \"\", MATCH($E27,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!BA$7+$J27-1))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$W$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AB$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,1,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0)*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},"","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$B$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$F$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$O$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$BF$7+$K27-1))","v":""},{"$f":"IF(L27=\"\", \"\", VLOOKUP(X27,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,P27,IF($X27=1,IF(Z$9=$G27,(1-$M27),0),IF($X27=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,Q27,IF($X27=1,IF(AA$9=$G27,(1-$M27),0),IF($X27=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,R27,IF($X27=1,IF(AB$9=$G27,(1-$M27),0),IF($X27=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,S27,IF($X27=1,IF(AC$9=$G27,(1-$M27),0),IF($X27=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X27=3,1,IF($X27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AO$7+$J27-1),$J27))","v":""},"",{"$f":"IF(L27=\"\", \"\", IF($X27=0,$V27,IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$T$7+$X27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27)))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$CE$7+$K27-1)*$F27)","v":""},"","","","","","","","","","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,IF($AK27=0,$W27,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1)*$F27)))","v":""},"",{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$V$7)*$F27)","v":""}]
[0.34283481566416707,0.57662636744511431,{"$f":"IF(Inventory!AH27=Inventory!$C$1032,0.5,1)*B28","v":0.57662636744511431},{"$f":"Inventory!C27","v":0},{"$f":"Inventory!E27","v":0},{"$f":"Inventory!W27","v":""},{"$f":"'Year 06'!AM28","v":""},{"$f":"IF($J28='Year 06'!$J28,'Year 06'!H28,$J28)","v":""},{"$f":"IF($J28='Year 06'!$J28,'Year 06'!I28,$J28)","v":""},{"$f":"'Year 06'!AN28","v":""},"",{"$f":"IF(E28 = 0, \"\", MATCH($E28,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!BA$7+$J28-1))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$W$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AB$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,1,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0)*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},"","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$B$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$F$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$O$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$BF$7+$K28-1))","v":""},{"$f":"IF(L28=\"\", \"\", VLOOKUP(X28,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,P28,IF($X28=1,IF(Z$9=$G28,(1-$M28),0),IF($X28=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,Q28,IF($X28=1,IF(AA$9=$G28,(1-$M28),0),IF($X28=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,R28,IF($X28=1,IF(AB$9=$G28,(1-$M28),0),IF($X28=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,S28,IF($X28=1,IF(AC$9=$G28,(1-$M28),0),IF($X28=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X28=3,1,IF($X28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AO$7+$J28-1),$J28))","v":""},"",{"$f":"IF(L28=\"\", \"\", IF($X28=0,$V28,IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$T$7+$X28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28)))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$CE$7+$K28-1)*$F28)","v":""},"","","","","","","","","","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,IF($AK28=0,$W28,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1)*$F28)))","v":""},"",{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$V$7)*$F28)","v":""}]
[0.8240001433142774,0.15254317875868317,{"$f":"IF(Inventory!AH28=Inventory!$C$1032,0.5,1)*B29","v":0.15254317875868317},{"$f":"Inventory!C28","v":0},{"$f":"Inventory!E28","v":0},{"$f":"Inventory!W28","v":""},{"$f":"'Year 06'!AM29","v":""},{"$f":"IF($J29='Year 06'!$J29,'Year 06'!H29,$J29)","v":""},{"$f":"IF($J29='Year 06'!$J29,'Year 06'!I29,$J29)","v":""},{"$f":"'Year 06'!AN29","v":""},"",{"$f":"IF(E29 = 0, \"\", MATCH($E29,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!BA$7+$J29-1))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$W$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AB$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,1,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0)*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},"","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$B$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$F$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$O$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$BF$7+$K29-1))","v":""},{"$f":"IF(L29=\"\", \"\", VLOOKUP(X29,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,P29,IF($X29=1,IF(Z$9=$G29,(1-$M29),0),IF($X29=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,Q29,IF($X29=1,IF(AA$9=$G29,(1-$M29),0),IF($X29=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,R29,IF($X29=1,IF(AB$9=$G29,(1-$M29),0),IF($X29=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,S29,IF($X29=1,IF(AC$9=$G29,(1-$M29),0),IF($X29=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X29=3,1,IF($X29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AO$7+$J29-1),$J29))","v":""},"",{"$f":"IF(L29=\"\", \"\", IF($X29=0,$V29,IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$T$7+$X29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29)))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$CE$7+$K29-1)*$F29)","v":""},"","","","","","","","","","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,IF($AK29=0,$W29,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1)*$F29)))","v":""},"",{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$V$7)*$F29)","v":""}]
[0.25232621008889522,0.61438439267201628,{"$f":"IF(Inventory!AH29=Inventory!$C$1032,0.5,1)*B30","v":0.61438439267201628},{"$f":"Inventory!C29","v":0},{"$f":"Inventory!E29","v":0},{"$f":"Inventory!W29","v":""},{"$f":"'Year 06'!AM30","v":""},{"$f":"IF($J30='Year 06'!$J30,'Year 06'!H30,$J30)","v":""},{"$f":"IF($J30='Year 06'!$J30,'Year 06'!I30,$J30)","v":""},{"$f":"'Year 06'!AN30","v":""},"",{"$f":"IF(E30 = 0, \"\", MATCH($E30,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!BA$7+$J30-1))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$W$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AB$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,1,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0)*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},"","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$B$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$F$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$O$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$BF$7+$K30-1))","v":""},{"$f":"IF(L30=\"\", \"\", VLOOKUP(X30,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,P30,IF($X30=1,IF(Z$9=$G30,(1-$M30),0),IF($X30=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,Q30,IF($X30=1,IF(AA$9=$G30,(1-$M30),0),IF($X30=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,R30,IF($X30=1,IF(AB$9=$G30,(1-$M30),0),IF($X30=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,S30,IF($X30=1,IF(AC$9=$G30,(1-$M30),0),IF($X30=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X30=3,1,IF($X30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AO$7+$J30-1),$J30))","v":""},"",{"$f":"IF(L30=\"\", \"\", IF($X30=0,$V30,IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$T$7+$X30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30)))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$CE$7+$K30-1)*$F30)","v":""},"","","","","","","","","","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,IF($AK30=0,$W30,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1)*$F30)))","v":""},"",{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$V$7)*$F30)","v":""}]
[0.15286326772280345,0.74157808081109233,{"$f":"IF(Inventory!AH30=Inventory!$C$1032,0.5,1)*B31","v":0.74157808081109233},{"$f":"Inventory!C30","v":0},{"$f":"Inventory!E30","v":0},{"$f":"Inventory!W30","v":""},{"$f":"'Year 06'!AM31","v":""},{"$f":"IF($J31='Year 06'!$J31,'Year 06'!H31,$J31)","v":""},{"$f":"IF($J31='Year 06'!$J31,'Year 06'!I31,$J31)","v":""},{"$f":"'Year 06'!AN31","v":""},"",{"$f":"IF(E31 = 0, \"\", MATCH($E31,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!BA$7+$J31-1))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$W$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AB$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,1,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0)*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},"","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$B$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$F$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$O$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$BF$7+$K31-1))","v":""},{"$f":"IF(L31=\"\", \"\", VLOOKUP(X31,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,P31,IF($X31=1,IF(Z$9=$G31,(1-$M31),0),IF($X31=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,Q31,IF($X31=1,IF(AA$9=$G31,(1-$M31),0),IF($X31=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,R31,IF($X31=1,IF(AB$9=$G31,(1-$M31),0),IF($X31=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,S31,IF($X31=1,IF(AC$9=$G31,(1-$M31),0),IF($X31=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X31=3,1,IF($X31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AO$7+$J31-1),$J31))","v":""},"",{"$f":"IF(L31=\"\", \"\", IF($X31=0,$V31,IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$T$7+$X31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31)))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$CE$7+$K31-1)*$F31)","v":""},"","","","","","","","","","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,IF($AK31=0,$W31,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1)*$F31)))","v":""},"",{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$V$7)*$F31)","v":""}]
[0.42451014422441302,0.9431828418022008,{"$f":"IF(Inventory!AH31=Inventory!$C$1032,0.5,1)*B32","v":0.9431828418022008},{"$f":"Inventory!C31","v":0},{"$f":"Inventory!E31","v":0},{"$f":"Inventory!W31","v":""},{"$f":"'Year 06'!AM32","v":""},{"$f":"IF($J32='Year 06'!$J32,'Year 06'!H32,$J32)","v":""},{"$f":"IF($J32='Year 06'!$J32,'Year 06'!I32,$J32)","v":""},{"$f":"'Year 06'!AN32","v":""},"",{"$f":"IF(E32 = 0, \"\", MATCH($E32,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!BA$7+$J32-1))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$W$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AB$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,1,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0)*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},"","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$B$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$F$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$O$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$BF$7+$K32-1))","v":""},{"$f":"IF(L32=\"\", \"\", VLOOKUP(X32,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,P32,IF($X32=1,IF(Z$9=$G32,(1-$M32),0),IF($X32=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,Q32,IF($X32=1,IF(AA$9=$G32,(1-$M32),0),IF($X32=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,R32,IF($X32=1,IF(AB$9=$G32,(1-$M32),0),IF($X32=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,S32,IF($X32=1,IF(AC$9=$G32,(1-$M32),0),IF($X32=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X32=3,1,IF($X32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AO$7+$J32-1),$J32))","v":""},"",{"$f":"IF(L32=\"\", \"\", IF($X32=0,$V32,IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$T$7+$X32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32)))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$CE$7+$K32-1)*$F32)","v":""},"","","","","","","","","","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,IF($AK32=0,$W32,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1)*$F32)))","v":""},"",{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$V$7)*$F32)","v":""}]
[0.18885220133954761,0.69746398972058599,{"$f":"IF(Inventory!AH32=Inventory!$C$1032,0.5,1)*B33","v":0.69746398972058599},{"$f":"Inventory!C32","v":0},{"$f":"Inventory!E32","v":0},{"$f":"Inventory!W32","v":""},{"$f":"'Year 06'!AM33","v":""},{"$f":"IF($J33='Year 06'!$J33,'Year 06'!H33,$J33)","v":""},{"$f":"IF($J33='Year 06'!$J33,'Year 06'!I33,$J33)","v":""},{"$f":"'Year 06'!AN33","v":""},"",{"$f":"IF(E33 = 0, \"\", MATCH($E33,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!BA$7+$J33-1))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$W$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AB$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,1,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0)*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},"","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$B$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$F$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$O$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$BF$7+$K33-1))","v":""},{"$f":"IF(L33=\"\", \"\", VLOOKUP(X33,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,P33,IF($X33=1,IF(Z$9=$G33,(1-$M33),0),IF($X33=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,Q33,IF($X33=1,IF(AA$9=$G33,(1-$M33),0),IF($X33=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,R33,IF($X33=1,IF(AB$9=$G33,(1-$M33),0),IF($X33=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,S33,IF($X33=1,IF(AC$9=$G33,(1-$M33),0),IF($X33=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X33=3,1,IF($X33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AO$7+$J33-1),$J33))","v":""},"",{"$f":"IF(L33=\"\", \"\", IF($X33=0,$V33,IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$T$7+$X33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33)))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$CE$7+$K33-1)*$F33)","v":""},"","","","","","","","","","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,IF($AK33=0,$W33,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1)*$F33)))","v":""},"",{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$V$7)*$F33)","v":""}]
[0.20832267030004037,0.21400059745322098,{"$f":"IF(Inventory!AH33=Inventory!$C$1032,0.5,1)*B34","v":0.21400059745322098},{"$f":"Inventory!C33","v":0},{"$f":"Inventory!E33","v":0},{"$f":"Inventory!W33","v":""},{"$f":"'Year 06'!AM34","v":""},{"$f":"IF($J34='Year 06'!$J34,'Year 06'!H34,$J34)","v":""},{"$f":"IF($J34='Year 06'!$J34,'Year 06'!I34,$J34)","v":""},{"$f":"'Year 06'!AN34","v":""},"",{"$f":"IF(E34 = 0, \"\", MATCH($E34,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!BA$7+$J34-1))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$W$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AB$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,1,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0)*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},"","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$B$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$F$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$O$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$BF$7+$K34-1))","v":""},{"$f":"IF(L34=\"\", \"\", VLOOKUP(X34,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,P34,IF($X34=1,IF(Z$9=$G34,(1-$M34),0),IF($X34=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,Q34,IF($X34=1,IF(AA$9=$G34,(1-$M34),0),IF($X34=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,R34,IF($X34=1,IF(AB$9=$G34,(1-$M34),0),IF($X34=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,S34,IF($X34=1,IF(AC$9=$G34,(1-$M34),0),IF($X34=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X34=3,1,IF($X34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AO$7+$J34-1),$J34))","v":""},"",{"$f":"IF(L34=\"\", \"\", IF($X34=0,$V34,IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$T$7+$X34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34)))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$CE$7+$K34-1)*$F34)","v":""},"","","","","","","","","","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,IF($AK34=0,$W34,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1)*$F34)))","v":""},"",{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$V$7)*$F34)","v":""}]
[0.76511425489324858,9.4694472552311337E-3,{"$f":"IF(Inventory!AH34=Inventory!$C$1032,0.5,1)*B35","v":9.4694472552311337E-3},{"$f":"Inventory!C34","v":0},{"$f":"Inventory!E34","v":0},{"$f":"Inventory!W34","v":""},{"$f":"'Year 06'!AM35","v":""},{"$f":"IF($J35='Year 06'!$J35,'Year 06'!H35,$J35)","v":""},{"$f":"IF($J35='Year 06'!$J35,'Year 06'!I35,$J35)","v":""},{"$f":"'Year 06'!AN35","v":""},"",{"$f":"IF(E35 = 0, \"\", MATCH($E35,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!BA$7+$J35-1))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$W$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AB$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,1,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0)*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},"","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$B$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$F$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$O$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$BF$7+$K35-1))","v":""},{"$f":"IF(L35=\"\", \"\", VLOOKUP(X35,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,P35,IF($X35=1,IF(Z$9=$G35,(1-$M35),0),IF($X35=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,Q35,IF($X35=1,IF(AA$9=$G35,(1-$M35),0),IF($X35=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,R35,IF($X35=1,IF(AB$9=$G35,(1-$M35),0),IF($X35=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,S35,IF($X35=1,IF(AC$9=$G35,(1-$M35),0),IF($X35=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X35=3,1,IF($X35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AO$7+$J35-1),$J35))","v":""},"",{"$f":"IF(L35=\"\", \"\", IF($X35=0,$V35,IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$T$7+$X35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35)))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$CE$7+$K35-1)*$F35)","v":""},"","","","","","","","","","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,IF($AK35=0,$W35,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1)*$F35)))","v":""},"",{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$V$7)*$F35)","v":""}]
[0.67842280576110292,0.9870834976087719,{"$f":"IF(Inventory!AH35=Inventory!$C$1032,0.5,1)*B36","v":0.9870834976087719},{"$f":"Inventory!C35","v":0},{"$f":"Inventory!E35","v":0},{"$f":"Inventory!W35","v":""},{"$f":"'Year 06'!AM36","v":""},{"$f":"IF($J36='Year 06'!$J36,'Year 06'!H36,$J36)","v":""},{"$f":"IF($J36='Year 06'!$J36,'Year 06'!I36,$J36)","v":""},{"$f":"'Year 06'!AN36","v":""},"",{"$f":"IF(E36 = 0, \"\", MATCH($E36,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!BA$7+$J36-1))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$W$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AB$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,1,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0)*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},"","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$B$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$F$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$O$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$BF$7+$K36-1))","v":""},{"$f":"IF(L36=\"\", \"\", VLOOKUP(X36,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,P36,IF($X36=1,IF(Z$9=$G36,(1-$M36),0),IF($X36=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,Q36,IF($X36=1,IF(AA$9=$G36,(1-$M36),0),IF($X36=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,R36,IF($X36=1,IF(AB$9=$G36,(1-$M36),0),IF($X36=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,S36,IF($X36=1,IF(AC$9=$G36,(1-$M36),0),IF($X36=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X36=3,1,IF($X36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AO$7+$J36-1),$J36))","v":""},"",{"$f":"IF(L36=\"\", \"\", IF($X36=0,$V36,IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$T$7+$X36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36)))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$CE$7+$K36-1)*$F36)","v":""},"","","","","","","","","","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,IF($AK36=0,$W36,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1)*$F36)))","v":""},"",{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$V$7)*$F36)","v":""}]
[0.75552590680754927,0.36521360664350422,{"$f":"IF(Inventory!AH36=Inventory!$C$1032,0.5,1)*B37","v":0.36521360664350422},{"$f":"Inventory!C36","v":0},{"$f":"Inventory!E36","v":0},{"$f":"Inventory!W36","v":""},{"$f":"'Year 06'!AM37","v":""},{"$f":"IF($J37='Year 06'!$J37,'Year 06'!H37,$J37)","v":""},{"$f":"IF($J37='Year 06'!$J37,'Year 06'!I37,$J37)","v":""},{"$f":"'Year 06'!AN37","v":""},"",{"$f":"IF(E37 = 0, \"\", MATCH($E37,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!BA$7+$J37-1))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$W$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AB$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,1,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0)*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},"","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$B$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$F$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$O$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$BF$7+$K37-1))","v":""},{"$f":"IF(L37=\"\", \"\", VLOOKUP(X37,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,P37,IF($X37=1,IF(Z$9=$G37,(1-$M37),0),IF($X37=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,Q37,IF($X37=1,IF(AA$9=$G37,(1-$M37),0),IF($X37=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,R37,IF($X37=1,IF(AB$9=$G37,(1-$M37),0),IF($X37=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,S37,IF($X37=1,IF(AC$9=$G37,(1-$M37),0),IF($X37=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X37=3,1,IF($X37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AO$7+$J37-1),$J37))","v":""},"",{"$f":"IF(L37=\"\", \"\", IF($X37=0,$V37,IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$T$7+$X37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37)))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$CE$7+$K37-1)*$F37)","v":""},"","","","","","","","","","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,IF($AK37=0,$W37,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1)*$F37)))","v":""},"",{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$V$7)*$F37)","v":""}]
[0.914286994670374,0.28523782475614268,{"$f":"IF(Inventory!AH37=Inventory!$C$1032,0.5,1)*B38","v":0.28523782475614268},{"$f":"Inventory!C37","v":0},{"$f":"Inventory!E37","v":0},{"$f":"Inventory!W37","v":""},{"$f":"'Year 06'!AM38","v":""},{"$f":"IF($J38='Year 06'!$J38,'Year 06'!H38,$J38)","v":""},{"$f":"IF($J38='Year 06'!$J38,'Year 06'!I38,$J38)","v":""},{"$f":"'Year 06'!AN38","v":""},"",{"$f":"IF(E38 = 0, \"\", MATCH($E38,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!BA$7+$J38-1))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$W$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AB$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,1,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0)*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},"","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$B$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$F$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$O$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$BF$7+$K38-1))","v":""},{"$f":"IF(L38=\"\", \"\", VLOOKUP(X38,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,P38,IF($X38=1,IF(Z$9=$G38,(1-$M38),0),IF($X38=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,Q38,IF($X38=1,IF(AA$9=$G38,(1-$M38),0),IF($X38=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,R38,IF($X38=1,IF(AB$9=$G38,(1-$M38),0),IF($X38=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,S38,IF($X38=1,IF(AC$9=$G38,(1-$M38),0),IF($X38=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X38=3,1,IF($X38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AO$7+$J38-1),$J38))","v":""},"",{"$f":"IF(L38=\"\", \"\", IF($X38=0,$V38,IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$T$7+$X38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38)))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$CE$7+$K38-1)*$F38)","v":""},"","","","","","","","","","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,IF($AK38=0,$W38,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1)*$F38)))","v":""},"",{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$V$7)*$F38)","v":""}]
[0.50580772198135959,0.83538332006509275,{"$f":"IF(Inventory!AH38=Inventory!$C$1032,0.5,1)*B39","v":0.83538332006509275},{"$f":"Inventory!C38","v":0},{"$f":"Inventory!E38","v":0},{"$f":"Inventory!W38","v":""},{"$f":"'Year 06'!AM39","v":""},{"$f":"IF($J39='Year 06'!$J39,'Year 06'!H39,$J39)","v":""},{"$f":"IF($J39='Year 06'!$J39,'Year 06'!I39,$J39)","v":""},{"$f":"'Year 06'!AN39","v":""},"",{"$f":"IF(E39 = 0, \"\", MATCH($E39,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!BA$7+$J39-1))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$W$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AB$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,1,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0)*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},"","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$B$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$F$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$O$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$BF$7+$K39-1))","v":""},{"$f":"IF(L39=\"\", \"\", VLOOKUP(X39,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,P39,IF($X39=1,IF(Z$9=$G39,(1-$M39),0),IF($X39=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,Q39,IF($X39=1,IF(AA$9=$G39,(1-$M39),0),IF($X39=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,R39,IF($X39=1,IF(AB$9=$G39,(1-$M39),0),IF($X39=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,S39,IF($X39=1,IF(AC$9=$G39,(1-$M39),0),IF($X39=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X39=3,1,IF($X39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AO$7+$J39-1),$J39))","v":""},"",{"$f":"IF(L39=\"\", \"\", IF($X39=0,$V39,IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$T$7+$X39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39)))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$CE$7+$K39-1)*$F39)","v":""},"","","","","","","","","","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,IF($AK39=0,$W39,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1)*$F39)))","v":""},"",{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$V$7)*$F39)","v":""}]
[0.98476461793092074,0.45782452596785161,{"$f":"IF(Inventory!AH39=Inventory!$C$1032,0.5,1)*B40","v":0.45782452596785161},{"$f":"Inventory!C39","v":0},{"$f":"Inventory!E39","v":0},{"$f":"Inventory!W39","v":""},{"$f":"'Year 06'!AM40","v":""},{"$f":"IF($J40='Year 06'!$J40,'Year 06'!H40,$J40)","v":""},{"$f":"IF($J40='Year 06'!$J40,'Year 06'!I40,$J40)","v":""},{"$f":"'Year 06'!AN40","v":""},"",{"$f":"IF(E40 = 0, \"\", MATCH($E40,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!BA$7+$J40-1))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$W$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AB$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,1,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0)*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},"","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$B$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$F$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$O$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$BF$7+$K40-1))","v":""},{"$f":"IF(L40=\"\", \"\", VLOOKUP(X40,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,P40,IF($X40=1,IF(Z$9=$G40,(1-$M40),0),IF($X40=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,Q40,IF($X40=1,IF(AA$9=$G40,(1-$M40),0),IF($X40=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,R40,IF($X40=1,IF(AB$9=$G40,(1-$M40),0),IF($X40=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,S40,IF($X40=1,IF(AC$9=$G40,(1-$M40),0),IF($X40=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X40=3,1,IF($X40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AO$7+$J40-1),$J40))","v":""},"",{"$f":"IF(L40=\"\", \"\", IF($X40=0,$V40,IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$T$7+$X40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40)))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$CE$7+$K40-1)*$F40)","v":""},"","","","","","","","","","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,IF($AK40=0,$W40,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1)*$F40)))","v":""},"",{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$V$7)*$F40)","v":""}]
[0.48571643908388762,0.47741525263994666,{"$f":"IF(Inventory!AH40=Inventory!$C$1032,0.5,1)*B41","v":0.47741525263994666},{"$f":"Inventory!C40","v":0},{"$f":"Inventory!E40","v":0},{"$f":"Inventory!W40","v":""},{"$f":"'Year 06'!AM41","v":""},{"$f":"IF($J41='Year 06'!$J41,'Year 06'!H41,$J41)","v":""},{"$f":"IF($J41='Year 06'!$J41,'Year 06'!I41,$J41)","v":""},{"$f":"'Year 06'!AN41","v":""},"",{"$f":"IF(E41 = 0, \"\", MATCH($E41,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!BA$7+$J41-1))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$W$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AB$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,1,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0)*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},"","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$B$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$F$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$O$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$BF$7+$K41-1))","v":""},{"$f":"IF(L41=\"\", \"\", VLOOKUP(X41,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,P41,IF($X41=1,IF(Z$9=$G41,(1-$M41),0),IF($X41=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,Q41,IF($X41=1,IF(AA$9=$G41,(1-$M41),0),IF($X41=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,R41,IF($X41=1,IF(AB$9=$G41,(1-$M41),0),IF($X41=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,S41,IF($X41=1,IF(AC$9=$G41,(1-$M41),0),IF($X41=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X41=3,1,IF($X41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AO$7+$J41-1),$J41))","v":""},"",{"$f":"IF(L41=\"\", \"\", IF($X41=0,$V41,IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$T$7+$X41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41)))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$CE$7+$K41-1)*$F41)","v":""},"","","","","","","","","","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,IF($AK41=0,$W41,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1)*$F41)))","v":""},"",{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$V$7)*$F41)","v":""}]
[0.13795039896621197,0.28599514682240745,{"$f":"IF(Inventory!AH41=Inventory!$C$1032,0.5,1)*B42","v":0.28599514682240745},{"$f":"Inventory!C41","v":0},{"$f":"Inventory!E41","v":0},{"$f":"Inventory!W41","v":""},{"$f":"'Year 06'!AM42","v":""},{"$f":"IF($J42='Year 06'!$J42,'Year 06'!H42,$J42)","v":""},{"$f":"IF($J42='Year 06'!$J42,'Year 06'!I42,$J42)","v":""},{"$f":"'Year 06'!AN42","v":""},"",{"$f":"IF(E42 = 0, \"\", MATCH($E42,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!BA$7+$J42-1))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$W$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AB$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,1,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0)*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},"","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$B$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$F$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$O$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$BF$7+$K42-1))","v":""},{"$f":"IF(L42=\"\", \"\", VLOOKUP(X42,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,P42,IF($X42=1,IF(Z$9=$G42,(1-$M42),0),IF($X42=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,Q42,IF($X42=1,IF(AA$9=$G42,(1-$M42),0),IF($X42=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,R42,IF($X42=1,IF(AB$9=$G42,(1-$M42),0),IF($X42=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,S42,IF($X42=1,IF(AC$9=$G42,(1-$M42),0),IF($X42=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X42=3,1,IF($X42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AO$7+$J42-1),$J42))","v":""},"",{"$f":"IF(L42=\"\", \"\", IF($X42=0,$V42,IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$T$7+$X42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42)))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$CE$7+$K42-1)*$F42)","v":""},"","","","","","","","","","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,IF($AK42=0,$W42,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1)*$F42)))","v":""},"",{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$V$7)*$F42)","v":""}]
[0.78398040728261165,0.22967930588755203,{"$f":"IF(Inventory!AH42=Inventory!$C$1032,0.5,1)*B43","v":0.22967930588755203},{"$f":"Inventory!C42","v":0},{"$f":"Inventory!E42","v":0},{"$f":"Inventory!W42","v":""},{"$f":"'Year 06'!AM43","v":""},{"$f":"IF($J43='Year 06'!$J43,'Year 06'!H43,$J43)","v":""},{"$f":"IF($J43='Year 06'!$J43,'Year 06'!I43,$J43)","v":""},{"$f":"'Year 06'!AN43","v":""},"",{"$f":"IF(E43 = 0, \"\", MATCH($E43,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!BA$7+$J43-1))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$W$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AB$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,1,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0)*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},"","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$B$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$F$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$O$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$BF$7+$K43-1))","v":""},{"$f":"IF(L43=\"\", \"\", VLOOKUP(X43,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,P43,IF($X43=1,IF(Z$9=$G43,(1-$M43),0),IF($X43=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,Q43,IF($X43=1,IF(AA$9=$G43,(1-$M43),0),IF($X43=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,R43,IF($X43=1,IF(AB$9=$G43,(1-$M43),0),IF($X43=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,S43,IF($X43=1,IF(AC$9=$G43,(1-$M43),0),IF($X43=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X43=3,1,IF($X43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AO$7+$J43-1),$J43))","v":""},"",{"$f":"IF(L43=\"\", \"\", IF($X43=0,$V43,IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$T$7+$X43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43)))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$CE$7+$K43-1)*$F43)","v":""},"","","","","","","","","","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,IF($AK43=0,$W43,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1)*$F43)))","v":""},"",{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$V$7)*$F43)","v":""}]
[0.61036031403485969,0.40960814299170856,{"$f":"IF(Inventory!AH43=Inventory!$C$1032,0.5,1)*B44","v":0.40960814299170856},{"$f":"Inventory!C43","v":0},{"$f":"Inventory!E43","v":0},{"$f":"Inventory!W43","v":""},{"$f":"'Year 06'!AM44","v":""},{"$f":"IF($J44='Year 06'!$J44,'Year 06'!H44,$J44)","v":""},{"$f":"IF($J44='Year 06'!$J44,'Year 06'!I44,$J44)","v":""},{"$f":"'Year 06'!AN44","v":""},"",{"$f":"IF(E44 = 0, \"\", MATCH($E44,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!BA$7+$J44-1))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$W$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AB$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,1,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0)*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},"","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$B$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$F$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$O$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$BF$7+$K44-1))","v":""},{"$f":"IF(L44=\"\", \"\", VLOOKUP(X44,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,P44,IF($X44=1,IF(Z$9=$G44,(1-$M44),0),IF($X44=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,Q44,IF($X44=1,IF(AA$9=$G44,(1-$M44),0),IF($X44=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,R44,IF($X44=1,IF(AB$9=$G44,(1-$M44),0),IF($X44=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,S44,IF($X44=1,IF(AC$9=$G44,(1-$M44),0),IF($X44=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X44=3,1,IF($X44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AO$7+$J44-1),$J44))","v":""},"",{"$f":"IF(L44=\"\", \"\", IF($X44=0,$V44,IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$T$7+$X44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44)))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$CE$7+$K44-1)*$F44)","v":""},"","","","","","","","","","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,IF($AK44=0,$W44,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1)*$F44)))","v":""},"",{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$V$7)*$F44)","v":""}]
[0.94339261054251011,0.21170255697371132,{"$f":"IF(Inventory!AH44=Inventory!$C$1032,0.5,1)*B45","v":0.21170255697371132},{"$f":"Inventory!C44","v":0},{"$f":"Inventory!E44","v":0},{"$f":"Inventory!W44","v":""},{"$f":"'Year 06'!AM45","v":""},{"$f":"IF($J45='Year 06'!$J45,'Year 06'!H45,$J45)","v":""},{"$f":"IF($J45='Year 06'!$J45,'Year 06'!I45,$J45)","v":""},{"$f":"'Year 06'!AN45","v":""},"",{"$f":"IF(E45 = 0, \"\", MATCH($E45,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!BA$7+$J45-1))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$W$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AB$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,1,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0)*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},"","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$B$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$F$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$O$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$BF$7+$K45-1))","v":""},{"$f":"IF(L45=\"\", \"\", VLOOKUP(X45,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,P45,IF($X45=1,IF(Z$9=$G45,(1-$M45),0),IF($X45=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,Q45,IF($X45=1,IF(AA$9=$G45,(1-$M45),0),IF($X45=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,R45,IF($X45=1,IF(AB$9=$G45,(1-$M45),0),IF($X45=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,S45,IF($X45=1,IF(AC$9=$G45,(1-$M45),0),IF($X45=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X45=3,1,IF($X45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AO$7+$J45-1),$J45))","v":""},"",{"$f":"IF(L45=\"\", \"\", IF($X45=0,$V45,IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$T$7+$X45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45)))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$CE$7+$K45-1)*$F45)","v":""},"","","","","","","","","","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,IF($AK45=0,$W45,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1)*$F45)))","v":""},"",{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$V$7)*$F45)","v":""}]
[0.34681014544381539,0.42362216679641662,{"$f":"IF(Inventory!AH45=Inventory!$C$1032,0.5,1)*B46","v":0.42362216679641662},{"$f":"Inventory!C45","v":0},{"$f":"Inventory!E45","v":0},{"$f":"Inventory!W45","v":""},{"$f":"'Year 06'!AM46","v":""},{"$f":"IF($J46='Year 06'!$J46,'Year 06'!H46,$J46)","v":""},{"$f":"IF($J46='Year 06'!$J46,'Year 06'!I46,$J46)","v":""},{"$f":"'Year 06'!AN46","v":""},"",{"$f":"IF(E46 = 0, \"\", MATCH($E46,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!BA$7+$J46-1))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$W$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AB$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,1,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0)*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},"","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$B$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$F$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$O$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$BF$7+$K46-1))","v":""},{"$f":"IF(L46=\"\", \"\", VLOOKUP(X46,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,P46,IF($X46=1,IF(Z$9=$G46,(1-$M46),0),IF($X46=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,Q46,IF($X46=1,IF(AA$9=$G46,(1-$M46),0),IF($X46=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,R46,IF($X46=1,IF(AB$9=$G46,(1-$M46),0),IF($X46=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,S46,IF($X46=1,IF(AC$9=$G46,(1-$M46),0),IF($X46=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X46=3,1,IF($X46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AO$7+$J46-1),$J46))","v":""},"",{"$f":"IF(L46=\"\", \"\", IF($X46=0,$V46,IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$T$7+$X46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46)))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$CE$7+$K46-1)*$F46)","v":""},"","","","","","","","","","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,IF($AK46=0,$W46,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1)*$F46)))","v":""},"",{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$V$7)*$F46)","v":""}]
[0.8902038329073495,0.51810556469373725,{"$f":"IF(Inventory!AH46=Inventory!$C$1032,0.5,1)*B47","v":0.51810556469373725},{"$f":"Inventory!C46","v":0},{"$f":"Inventory!E46","v":0},{"$f":"Inventory!W46","v":""},{"$f":"'Year 06'!AM47","v":""},{"$f":"IF($J47='Year 06'!$J47,'Year 06'!H47,$J47)","v":""},{"$f":"IF($J47='Year 06'!$J47,'Year 06'!I47,$J47)","v":""},{"$f":"'Year 06'!AN47","v":""},"",{"$f":"IF(E47 = 0, \"\", MATCH($E47,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!BA$7+$J47-1))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$W$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AB$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,1,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0)*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},"","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$B$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$F$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$O$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$BF$7+$K47-1))","v":""},{"$f":"IF(L47=\"\", \"\", VLOOKUP(X47,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,P47,IF($X47=1,IF(Z$9=$G47,(1-$M47),0),IF($X47=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,Q47,IF($X47=1,IF(AA$9=$G47,(1-$M47),0),IF($X47=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,R47,IF($X47=1,IF(AB$9=$G47,(1-$M47),0),IF($X47=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,S47,IF($X47=1,IF(AC$9=$G47,(1-$M47),0),IF($X47=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X47=3,1,IF($X47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AO$7+$J47-1),$J47))","v":""},"",{"$f":"IF(L47=\"\", \"\", IF($X47=0,$V47,IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$T$7+$X47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47)))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$CE$7+$K47-1)*$F47)","v":""},"","","","","","","","","","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,IF($AK47=0,$W47,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1)*$F47)))","v":""},"",{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$V$7)*$F47)","v":""}]
[0.20521051613586838,0.99048278573668735,{"$f":"IF(Inventory!AH47=Inventory!$C$1032,0.5,1)*B48","v":0.99048278573668735},{"$f":"Inventory!C47","v":0},{"$f":"Inventory!E47","v":0},{"$f":"Inventory!W47","v":""},{"$f":"'Year 06'!AM48","v":""},{"$f":"IF($J48='Year 06'!$J48,'Year 06'!H48,$J48)","v":""},{"$f":"IF($J48='Year 06'!$J48,'Year 06'!I48,$J48)","v":""},{"$f":"'Year 06'!AN48","v":""},"",{"$f":"IF(E48 = 0, \"\", MATCH($E48,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!BA$7+$J48-1))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$W$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AB$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,1,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0)*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},"","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$B$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$F$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$O$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$BF$7+$K48-1))","v":""},{"$f":"IF(L48=\"\", \"\", VLOOKUP(X48,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,P48,IF($X48=1,IF(Z$9=$G48,(1-$M48),0),IF($X48=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,Q48,IF($X48=1,IF(AA$9=$G48,(1-$M48),0),IF($X48=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,R48,IF($X48=1,IF(AB$9=$G48,(1-$M48),0),IF($X48=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,S48,IF($X48=1,IF(AC$9=$G48,(1-$M48),0),IF($X48=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X48=3,1,IF($X48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AO$7+$J48-1),$J48))","v":""},"",{"$f":"IF(L48=\"\", \"\", IF($X48=0,$V48,IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$T$7+$X48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48)))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$CE$7+$K48-1)*$F48)","v":""},"","","","","","","","","","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,IF($AK48=0,$W48,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1)*$F48)))","v":""},"",{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$V$7)*$F48)","v":""}]
[0.15607283979968412,0.77838690393058196,{"$f":"IF(Inventory!AH48=Inventory!$C$1032,0.5,1)*B49","v":0.77838690393058196},{"$f":"Inventory!C48","v":0},{"$f":"Inventory!E48","v":0},{"$f":"Inventory!W48","v":""},{"$f":"'Year 06'!AM49","v":""},{"$f":"IF($J49='Year 06'!$J49,'Year 06'!H49,$J49)","v":""},{"$f":"IF($J49='Year 06'!$J49,'Year 06'!I49,$J49)","v":""},{"$f":"'Year 06'!AN49","v":""},"",{"$f":"IF(E49 = 0, \"\", MATCH($E49,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!BA$7+$J49-1))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$W$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AB$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,1,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0)*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},"","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$B$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$F$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$O$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$BF$7+$K49-1))","v":""},{"$f":"IF(L49=\"\", \"\", VLOOKUP(X49,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,P49,IF($X49=1,IF(Z$9=$G49,(1-$M49),0),IF($X49=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,Q49,IF($X49=1,IF(AA$9=$G49,(1-$M49),0),IF($X49=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,R49,IF($X49=1,IF(AB$9=$G49,(1-$M49),0),IF($X49=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,S49,IF($X49=1,IF(AC$9=$G49,(1-$M49),0),IF($X49=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X49=3,1,IF($X49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AO$7+$J49-1),$J49))","v":""},"",{"$f":"IF(L49=\"\", \"\", IF($X49=0,$V49,IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$T$7+$X49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49)))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$CE$7+$K49-1)*$F49)","v":""},"","","","","","","","","","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,IF($AK49=0,$W49,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1)*$F49)))","v":""},"",{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$V$7)*$F49)","v":""}]
[0.77301119879781366,4.9927219501483933E-2,{"$f":"IF(Inventory!AH49=Inventory!$C$1032,0.5,1)*B50","v":4.9927219501483933E-2},{"$f":"Inventory!C49","v":0},{"$f":"Inventory!E49","v":0},{"$f":"Inventory!W49","v":""},{"$f":"'Year 06'!AM50","v":""},{"$f":"IF($J50='Year 06'!$J50,'Year 06'!H50,$J50)","v":""},{"$f":"IF($J50='Year 06'!$J50,'Year 06'!I50,$J50)","v":""},{"$f":"'Year 06'!AN50","v":""},"",{"$f":"IF(E50 = 0, \"\", MATCH($E50,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!BA$7+$J50-1))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$W$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AB$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,1,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0)*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},"","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$B$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$F$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$O$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$BF$7+$K50-1))","v":""},{"$f":"IF(L50=\"\", \"\", VLOOKUP(X50,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,P50,IF($X50=1,IF(Z$9=$G50,(1-$M50),0),IF($X50=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,Q50,IF($X50=1,IF(AA$9=$G50,(1-$M50),0),IF($X50=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,R50,IF($X50=1,IF(AB$9=$G50,(1-$M50),0),IF($X50=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,S50,IF($X50=1,IF(AC$9=$G50,(1-$M50),0),IF($X50=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X50=3,1,IF($X50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AO$7+$J50-1),$J50))","v":""},"",{"$f":"IF(L50=\"\", \"\", IF($X50=0,$V50,IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$T$7+$X50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50)))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$CE$7+$K50-1)*$F50)","v":""},"","","","","","","","","","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,IF($AK50=0,$W50,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1)*$F50)))","v":""},"",{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$V$7)*$F50)","v":""}]
[0.45493527810519652,0.83745345609189914,{"$f":"IF(Inventory!AH50=Inventory!$C$1032,0.5,1)*B51","v":0.83745345609189914},{"$f":"Inventory!C50","v":0},{"$f":"Inventory!E50","v":0},{"$f":"Inventory!W50","v":""},{"$f":"'Year 06'!AM51","v":""},{"$f":"IF($J51='Year 06'!$J51,'Year 06'!H51,$J51)","v":""},{"$f":"IF($J51='Year 06'!$J51,'Year 06'!I51,$J51)","v":""},{"$f":"'Year 06'!AN51","v":""},"",{"$f":"IF(E51 = 0, \"\", MATCH($E51,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!BA$7+$J51-1))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$W$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AB$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,1,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0)*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},"","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$B$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$F$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$O$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$BF$7+$K51-1))","v":""},{"$f":"IF(L51=\"\", \"\", VLOOKUP(X51,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,P51,IF($X51=1,IF(Z$9=$G51,(1-$M51),0),IF($X51=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,Q51,IF($X51=1,IF(AA$9=$G51,(1-$M51),0),IF($X51=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,R51,IF($X51=1,IF(AB$9=$G51,(1-$M51),0),IF($X51=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,S51,IF($X51=1,IF(AC$9=$G51,(1-$M51),0),IF($X51=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X51=3,1,IF($X51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AO$7+$J51-1),$J51))","v":""},"",{"$f":"IF(L51=\"\", \"\", IF($X51=0,$V51,IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$T$7+$X51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51)))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$CE$7+$K51-1)*$F51)","v":""},"","","","","","","","","","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,IF($AK51=0,$W51,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1)*$F51)))","v":""},"",{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$V$7)*$F51)","v":""}]
[0.65990395820543402,0.44714583656213258,{"$f":"IF(Inventory!AH51=Inventory!$C$1032,0.5,1)*B52","v":0.44714583656213258},{"$f":"Inventory!C51","v":0},{"$f":"Inventory!E51","v":0},{"$f":"Inventory!W51","v":""},{"$f":"'Year 06'!AM52","v":""},{"$f":"IF($J52='Year 06'!$J52,'Year 06'!H52,$J52)","v":""},{"$f":"IF($J52='Year 06'!$J52,'Year 06'!I52,$J52)","v":""},{"$f":"'Year 06'!AN52","v":""},"",{"$f":"IF(E52 = 0, \"\", MATCH($E52,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!BA$7+$J52-1))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$W$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AB$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,1,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0)*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},"","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$B$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$F$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$O$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$BF$7+$K52-1))","v":""},{"$f":"IF(L52=\"\", \"\", VLOOKUP(X52,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,P52,IF($X52=1,IF(Z$9=$G52,(1-$M52),0),IF($X52=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,Q52,IF($X52=1,IF(AA$9=$G52,(1-$M52),0),IF($X52=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,R52,IF($X52=1,IF(AB$9=$G52,(1-$M52),0),IF($X52=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,S52,IF($X52=1,IF(AC$9=$G52,(1-$M52),0),IF($X52=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X52=3,1,IF($X52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AO$7+$J52-1),$J52))","v":""},"",{"$f":"IF(L52=\"\", \"\", IF($X52=0,$V52,IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$T$7+$X52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52)))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$CE$7+$K52-1)*$F52)","v":""},"","","","","","","","","","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,IF($AK52=0,$W52,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1)*$F52)))","v":""},"",{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$V$7)*$F52)","v":""}]
[0.11211625339321707,0.32774935906144531,{"$f":"IF(Inventory!AH52=Inventory!$C$1032,0.5,1)*B53","v":0.32774935906144531},{"$f":"Inventory!C52","v":0},{"$f":"Inventory!E52","v":0},{"$f":"Inventory!W52","v":""},{"$f":"'Year 06'!AM53","v":""},{"$f":"IF($J53='Year 06'!$J53,'Year 06'!H53,$J53)","v":""},{"$f":"IF($J53='Year 06'!$J53,'Year 06'!I53,$J53)","v":""},{"$f":"'Year 06'!AN53","v":""},"",{"$f":"IF(E53 = 0, \"\", MATCH($E53,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!BA$7+$J53-1))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$W$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AB$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,1,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0)*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},"","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$B$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$F$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$O$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$BF$7+$K53-1))","v":""},{"$f":"IF(L53=\"\", \"\", VLOOKUP(X53,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,P53,IF($X53=1,IF(Z$9=$G53,(1-$M53),0),IF($X53=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,Q53,IF($X53=1,IF(AA$9=$G53,(1-$M53),0),IF($X53=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,R53,IF($X53=1,IF(AB$9=$G53,(1-$M53),0),IF($X53=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,S53,IF($X53=1,IF(AC$9=$G53,(1-$M53),0),IF($X53=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X53=3,1,IF($X53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AO$7+$J53-1),$J53))","v":""},"",{"$f":"IF(L53=\"\", \"\", IF($X53=0,$V53,IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$T$7+$X53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53)))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$CE$7+$K53-1)*$F53)","v":""},"","","","","","","","","","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,IF($AK53=0,$W53,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1)*$F53)))","v":""},"",{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$V$7)*$F53)","v":""}]
[0.3748191256800637,0.29389082170798353,{"$f":"IF(Inventory!AH53=Inventory!$C$1032,0.5,1)*B54","v":0.29389082170798353},{"$f":"Inventory!C53","v":0},{"$f":"Inventory!E53","v":0},{"$f":"Inventory!W53","v":""},{"$f":"'Year 06'!AM54","v":""},{"$f":"IF($J54='Year 06'!$J54,'Year 06'!H54,$J54)","v":""},{"$f":"IF($J54='Year 06'!$J54,'Year 06'!I54,$J54)","v":""},{"$f":"'Year 06'!AN54","v":""},"",{"$f":"IF(E54 = 0, \"\", MATCH($E54,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!BA$7+$J54-1))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$W$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AB$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,1,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0)*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},"","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$B$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$F$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$O$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$BF$7+$K54-1))","v":""},{"$f":"IF(L54=\"\", \"\", VLOOKUP(X54,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,P54,IF($X54=1,IF(Z$9=$G54,(1-$M54),0),IF($X54=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,Q54,IF($X54=1,IF(AA$9=$G54,(1-$M54),0),IF($X54=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,R54,IF($X54=1,IF(AB$9=$G54,(1-$M54),0),IF($X54=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,S54,IF($X54=1,IF(AC$9=$G54,(1-$M54),0),IF($X54=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X54=3,1,IF($X54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AO$7+$J54-1),$J54))","v":""},"",{"$f":"IF(L54=\"\", \"\", IF($X54=0,$V54,IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$T$7+$X54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54)))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$CE$7+$K54-1)*$F54)","v":""},"","","","","","","","","","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,IF($AK54=0,$W54,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1)*$F54)))","v":""},"",{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$V$7)*$F54)","v":""}]
[3.7760073220258317E-2,0.56681114295095714,{"$f":"IF(Inventory!AH54=Inventory!$C$1032,0.5,1)*B55","v":0.56681114295095714},{"$f":"Inventory!C54","v":0},{"$f":"Inventory!E54","v":0},{"$f":"Inventory!W54","v":""},{"$f":"'Year 06'!AM55","v":""},{"$f":"IF($J55='Year 06'!$J55,'Year 06'!H55,$J55)","v":""},{"$f":"IF($J55='Year 06'!$J55,'Year 06'!I55,$J55)","v":""},{"$f":"'Year 06'!AN55","v":""},"",{"$f":"IF(E55 = 0, \"\", MATCH($E55,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!BA$7+$J55-1))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$W$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AB$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,1,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0)*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},"","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$B$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$F$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$O$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$BF$7+$K55-1))","v":""},{"$f":"IF(L55=\"\", \"\", VLOOKUP(X55,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,P55,IF($X55=1,IF(Z$9=$G55,(1-$M55),0),IF($X55=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,Q55,IF($X55=1,IF(AA$9=$G55,(1-$M55),0),IF($X55=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,R55,IF($X55=1,IF(AB$9=$G55,(1-$M55),0),IF($X55=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,S55,IF($X55=1,IF(AC$9=$G55,(1-$M55),0),IF($X55=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X55=3,1,IF($X55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AO$7+$J55-1),$J55))","v":""},"",{"$f":"IF(L55=\"\", \"\", IF($X55=0,$V55,IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$T$7+$X55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55)))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$CE$7+$K55-1)*$F55)","v":""},"","","","","","","","","","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,IF($AK55=0,$W55,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1)*$F55)))","v":""},"",{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$V$7)*$F55)","v":""}]
[0.6063642486097448,0.42984007554531622,{"$f":"IF(Inventory!AH55=Inventory!$C$1032,0.5,1)*B56","v":0.42984007554531622},{"$f":"Inventory!C55","v":0},{"$f":"Inventory!E55","v":0},{"$f":"Inventory!W55","v":""},{"$f":"'Year 06'!AM56","v":""},{"$f":"IF($J56='Year 06'!$J56,'Year 06'!H56,$J56)","v":""},{"$f":"IF($J56='Year 06'!$J56,'Year 06'!I56,$J56)","v":""},{"$f":"'Year 06'!AN56","v":""},"",{"$f":"IF(E56 = 0, \"\", MATCH($E56,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!BA$7+$J56-1))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$W$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AB$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,1,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0)*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},"","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$B$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$F$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$O$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$BF$7+$K56-1))","v":""},{"$f":"IF(L56=\"\", \"\", VLOOKUP(X56,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,P56,IF($X56=1,IF(Z$9=$G56,(1-$M56),0),IF($X56=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,Q56,IF($X56=1,IF(AA$9=$G56,(1-$M56),0),IF($X56=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,R56,IF($X56=1,IF(AB$9=$G56,(1-$M56),0),IF($X56=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,S56,IF($X56=1,IF(AC$9=$G56,(1-$M56),0),IF($X56=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X56=3,1,IF($X56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AO$7+$J56-1),$J56))","v":""},"",{"$f":"IF(L56=\"\", \"\", IF($X56=0,$V56,IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$T$7+$X56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56)))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$CE$7+$K56-1)*$F56)","v":""},"","","","","","","","","","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,IF($AK56=0,$W56,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1)*$F56)))","v":""},"",{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$V$7)*$F56)","v":""}]
[0.5544087903870536,0.90443843660371637,{"$f":"IF(Inventory!AH56=Inventory!$C$1032,0.5,1)*B57","v":0.90443843660371637},{"$f":"Inventory!C56","v":0},{"$f":"Inventory!E56","v":0},{"$f":"Inventory!W56","v":""},{"$f":"'Year 06'!AM57","v":""},{"$f":"IF($J57='Year 06'!$J57,'Year 06'!H57,$J57)","v":""},{"$f":"IF($J57='Year 06'!$J57,'Year 06'!I57,$J57)","v":""},{"$f":"'Year 06'!AN57","v":""},"",{"$f":"IF(E57 = 0, \"\", MATCH($E57,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!BA$7+$J57-1))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$W$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AB$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,1,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0)*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},"","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$B$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$F$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$O$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$BF$7+$K57-1))","v":""},{"$f":"IF(L57=\"\", \"\", VLOOKUP(X57,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,P57,IF($X57=1,IF(Z$9=$G57,(1-$M57),0),IF($X57=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,Q57,IF($X57=1,IF(AA$9=$G57,(1-$M57),0),IF($X57=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,R57,IF($X57=1,IF(AB$9=$G57,(1-$M57),0),IF($X57=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,S57,IF($X57=1,IF(AC$9=$G57,(1-$M57),0),IF($X57=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X57=3,1,IF($X57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AO$7+$J57-1),$J57))","v":""},"",{"$f":"IF(L57=\"\", \"\", IF($X57=0,$V57,IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$T$7+$X57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57)))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$CE$7+$K57-1)*$F57)","v":""},"","","","","","","","","","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,IF($AK57=0,$W57,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1)*$F57)))","v":""},"",{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$V$7)*$F57)","v":""}]
[0.90387401808582934,0.88119326464269154,{"$f":"IF(Inventory!AH57=Inventory!$C$1032,0.5,1)*B58","v":0.88119326464269154},{"$f":"Inventory!C57","v":0},{"$f":"Inventory!E57","v":0},{"$f":"Inventory!W57","v":""},{"$f":"'Year 06'!AM58","v":""},{"$f":"IF($J58='Year 06'!$J58,'Year 06'!H58,$J58)","v":""},{"$f":"IF($J58='Year 06'!$J58,'Year 06'!I58,$J58)","v":""},{"$f":"'Year 06'!AN58","v":""},"",{"$f":"IF(E58 = 0, \"\", MATCH($E58,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!BA$7+$J58-1))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$W$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AB$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,1,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0)*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},"","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$B$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$F$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$O$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$BF$7+$K58-1))","v":""},{"$f":"IF(L58=\"\", \"\", VLOOKUP(X58,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,P58,IF($X58=1,IF(Z$9=$G58,(1-$M58),0),IF($X58=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,Q58,IF($X58=1,IF(AA$9=$G58,(1-$M58),0),IF($X58=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,R58,IF($X58=1,IF(AB$9=$G58,(1-$M58),0),IF($X58=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,S58,IF($X58=1,IF(AC$9=$G58,(1-$M58),0),IF($X58=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X58=3,1,IF($X58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AO$7+$J58-1),$J58))","v":""},"",{"$f":"IF(L58=\"\", \"\", IF($X58=0,$V58,IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$T$7+$X58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58)))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$CE$7+$K58-1)*$F58)","v":""},"","","","","","","","","","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,IF($AK58=0,$W58,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1)*$F58)))","v":""},"",{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$V$7)*$F58)","v":""}]
[0.89775139055712927,0.49119207939266252,{"$f":"IF(Inventory!AH58=Inventory!$C$1032,0.5,1)*B59","v":0.49119207939266252},{"$f":"Inventory!C58","v":0},{"$f":"Inventory!E58","v":0},{"$f":"Inventory!W58","v":""},{"$f":"'Year 06'!AM59","v":""},{"$f":"IF($J59='Year 06'!$J59,'Year 06'!H59,$J59)","v":""},{"$f":"IF($J59='Year 06'!$J59,'Year 06'!I59,$J59)","v":""},{"$f":"'Year 06'!AN59","v":""},"",{"$f":"IF(E59 = 0, \"\", MATCH($E59,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!BA$7+$J59-1))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$W$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AB$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,1,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0)*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},"","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$B$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$F$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$O$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$BF$7+$K59-1))","v":""},{"$f":"IF(L59=\"\", \"\", VLOOKUP(X59,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,P59,IF($X59=1,IF(Z$9=$G59,(1-$M59),0),IF($X59=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,Q59,IF($X59=1,IF(AA$9=$G59,(1-$M59),0),IF($X59=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,R59,IF($X59=1,IF(AB$9=$G59,(1-$M59),0),IF($X59=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,S59,IF($X59=1,IF(AC$9=$G59,(1-$M59),0),IF($X59=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X59=3,1,IF($X59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AO$7+$J59-1),$J59))","v":""},"",{"$f":"IF(L59=\"\", \"\", IF($X59=0,$V59,IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$T$7+$X59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59)))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$CE$7+$K59-1)*$F59)","v":""},"","","","","","","","","","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,IF($AK59=0,$W59,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1)*$F59)))","v":""},"",{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$V$7)*$F59)","v":""}]
[0.28714118056288007,0.24474457505964997,{"$f":"IF(Inventory!AH59=Inventory!$C$1032,0.5,1)*B60","v":0.24474457505964997},{"$f":"Inventory!C59","v":0},{"$f":"Inventory!E59","v":0},{"$f":"Inventory!W59","v":""},{"$f":"'Year 06'!AM60","v":""},{"$f":"IF($J60='Year 06'!$J60,'Year 06'!H60,$J60)","v":""},{"$f":"IF($J60='Year 06'!$J60,'Year 06'!I60,$J60)","v":""},{"$f":"'Year 06'!AN60","v":""},"",{"$f":"IF(E60 = 0, \"\", MATCH($E60,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!BA$7+$J60-1))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$W$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AB$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,1,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0)*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},"","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$B$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$F$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$O$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$BF$7+$K60-1))","v":""},{"$f":"IF(L60=\"\", \"\", VLOOKUP(X60,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,P60,IF($X60=1,IF(Z$9=$G60,(1-$M60),0),IF($X60=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,Q60,IF($X60=1,IF(AA$9=$G60,(1-$M60),0),IF($X60=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,R60,IF($X60=1,IF(AB$9=$G60,(1-$M60),0),IF($X60=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,S60,IF($X60=1,IF(AC$9=$G60,(1-$M60),0),IF($X60=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X60=3,1,IF($X60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AO$7+$J60-1),$J60))","v":""},"",{"$f":"IF(L60=\"\", \"\", IF($X60=0,$V60,IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$T$7+$X60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60)))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$CE$7+$K60-1)*$F60)","v":""},"","","","","","","","","","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,IF($AK60=0,$W60,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1)*$F60)))","v":""},"",{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$V$7)*$F60)","v":""}]
[0.61841384446300973,9.6905541585807997E-2,{"$f":"IF(Inventory!AH60=Inventory!$C$1032,0.5,1)*B61","v":9.6905541585807997E-2},{"$f":"Inventory!C60","v":0},{"$f":"Inventory!E60","v":0},{"$f":"Inventory!W60","v":""},{"$f":"'Year 06'!AM61","v":""},{"$f":"IF($J61='Year 06'!$J61,'Year 06'!H61,$J61)","v":""},{"$f":"IF($J61='Year 06'!$J61,'Year 06'!I61,$J61)","v":""},{"$f":"'Year 06'!AN61","v":""},"",{"$f":"IF(E61 = 0, \"\", MATCH($E61,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!BA$7+$J61-1))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$W$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AB$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,1,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0)*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},"","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$B$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$F$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$O$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$BF$7+$K61-1))","v":""},{"$f":"IF(L61=\"\", \"\", VLOOKUP(X61,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,P61,IF($X61=1,IF(Z$9=$G61,(1-$M61),0),IF($X61=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,Q61,IF($X61=1,IF(AA$9=$G61,(1-$M61),0),IF($X61=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,R61,IF($X61=1,IF(AB$9=$G61,(1-$M61),0),IF($X61=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,S61,IF($X61=1,IF(AC$9=$G61,(1-$M61),0),IF($X61=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X61=3,1,IF($X61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AO$7+$J61-1),$J61))","v":""},"",{"$f":"IF(L61=\"\", \"\", IF($X61=0,$V61,IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$T$7+$X61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61)))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$CE$7+$K61-1)*$F61)","v":""},"","","","","","","","","","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,IF($AK61=0,$W61,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1)*$F61)))","v":""},"",{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$V$7)*$F61)","v":""}]
[0.56619704716364094,0.39214380873241073,{"$f":"IF(Inventory!AH61=Inventory!$C$1032,0.5,1)*B62","v":0.39214380873241073},{"$f":"Inventory!C61","v":0},{"$f":"Inventory!E61","v":0},{"$f":"Inventory!W61","v":""},{"$f":"'Year 06'!AM62","v":""},{"$f":"IF($J62='Year 06'!$J62,'Year 06'!H62,$J62)","v":""},{"$f":"IF($J62='Year 06'!$J62,'Year 06'!I62,$J62)","v":""},{"$f":"'Year 06'!AN62","v":""},"",{"$f":"IF(E62 = 0, \"\", MATCH($E62,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!BA$7+$J62-1))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$W$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AB$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,1,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0)*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},"","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$B$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$F$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$O$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$BF$7+$K62-1))","v":""},{"$f":"IF(L62=\"\", \"\", VLOOKUP(X62,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,P62,IF($X62=1,IF(Z$9=$G62,(1-$M62),0),IF($X62=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,Q62,IF($X62=1,IF(AA$9=$G62,(1-$M62),0),IF($X62=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,R62,IF($X62=1,IF(AB$9=$G62,(1-$M62),0),IF($X62=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,S62,IF($X62=1,IF(AC$9=$G62,(1-$M62),0),IF($X62=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X62=3,1,IF($X62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AO$7+$J62-1),$J62))","v":""},"",{"$f":"IF(L62=\"\", \"\", IF($X62=0,$V62,IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$T$7+$X62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62)))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$CE$7+$K62-1)*$F62)","v":""},"","","","","","","","","","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,IF($AK62=0,$W62,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1)*$F62)))","v":""},"",{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$V$7)*$F62)","v":""}]
[8.1307614310215048E-2,0.19043961377506924,{"$f":"IF(Inventory!AH62=Inventory!$C$1032,0.5,1)*B63","v":0.19043961377506924},{"$f":"Inventory!C62","v":0},{"$f":"Inventory!E62","v":0},{"$f":"Inventory!W62","v":""},{"$f":"'Year 06'!AM63","v":""},{"$f":"IF($J63='Year 06'!$J63,'Year 06'!H63,$J63)","v":""},{"$f":"IF($J63='Year 06'!$J63,'Year 06'!I63,$J63)","v":""},{"$f":"'Year 06'!AN63","v":""},"",{"$f":"IF(E63 = 0, \"\", MATCH($E63,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!BA$7+$J63-1))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$W$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AB$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,1,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0)*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},"","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$B$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$F$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$O$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$BF$7+$K63-1))","v":""},{"$f":"IF(L63=\"\", \"\", VLOOKUP(X63,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,P63,IF($X63=1,IF(Z$9=$G63,(1-$M63),0),IF($X63=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,Q63,IF($X63=1,IF(AA$9=$G63,(1-$M63),0),IF($X63=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,R63,IF($X63=1,IF(AB$9=$G63,(1-$M63),0),IF($X63=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,S63,IF($X63=1,IF(AC$9=$G63,(1-$M63),0),IF($X63=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X63=3,1,IF($X63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AO$7+$J63-1),$J63))","v":""},"",{"$f":"IF(L63=\"\", \"\", IF($X63=0,$V63,IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$T$7+$X63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63)))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$CE$7+$K63-1)*$F63)","v":""},"","","","","","","","","","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,IF($AK63=0,$W63,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1)*$F63)))","v":""},"",{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$V$7)*$F63)","v":""}]
[0.70271498164388213,0.45569050516299692,{"$f":"IF(Inventory!AH63=Inventory!$C$1032,0.5,1)*B64","v":0.45569050516299692},{"$f":"Inventory!C63","v":0},{"$f":"Inventory!E63","v":0},{"$f":"Inventory!W63","v":""},{"$f":"'Year 06'!AM64","v":""},{"$f":"IF($J64='Year 06'!$J64,'Year 06'!H64,$J64)","v":""},{"$f":"IF($J64='Year 06'!$J64,'Year 06'!I64,$J64)","v":""},{"$f":"'Year 06'!AN64","v":""},"",{"$f":"IF(E64 = 0, \"\", MATCH($E64,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!BA$7+$J64-1))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$W$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AB$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,1,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0)*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},"","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$B$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$F$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$O$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$BF$7+$K64-1))","v":""},{"$f":"IF(L64=\"\", \"\", VLOOKUP(X64,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,P64,IF($X64=1,IF(Z$9=$G64,(1-$M64),0),IF($X64=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,Q64,IF($X64=1,IF(AA$9=$G64,(1-$M64),0),IF($X64=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,R64,IF($X64=1,IF(AB$9=$G64,(1-$M64),0),IF($X64=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,S64,IF($X64=1,IF(AC$9=$G64,(1-$M64),0),IF($X64=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X64=3,1,IF($X64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AO$7+$J64-1),$J64))","v":""},"",{"$f":"IF(L64=\"\", \"\", IF($X64=0,$V64,IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$T$7+$X64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64)))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$CE$7+$K64-1)*$F64)","v":""},"","","","","","","","","","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,IF($AK64=0,$W64,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1)*$F64)))","v":""},"",{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$V$7)*$F64)","v":""}]
[0.6432261295738132,0.69345525988489332,{"$f":"IF(Inventory!AH64=Inventory!$C$1032,0.5,1)*B65","v":0.69345525988489332},{"$f":"Inventory!C64","v":0},{"$f":"Inventory!E64","v":0},{"$f":"Inventory!W64","v":""},{"$f":"'Year 06'!AM65","v":""},{"$f":"IF($J65='Year 06'!$J65,'Year 06'!H65,$J65)","v":""},{"$f":"IF($J65='Year 06'!$J65,'Year 06'!I65,$J65)","v":""},{"$f":"'Year 06'!AN65","v":""},"",{"$f":"IF(E65 = 0, \"\", MATCH($E65,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!BA$7+$J65-1))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$W$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AB$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,1,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0)*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},"","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$B$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$F$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$O$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$BF$7+$K65-1))","v":""},{"$f":"IF(L65=\"\", \"\", VLOOKUP(X65,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,P65,IF($X65=1,IF(Z$9=$G65,(1-$M65),0),IF($X65=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,Q65,IF($X65=1,IF(AA$9=$G65,(1-$M65),0),IF($X65=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,R65,IF($X65=1,IF(AB$9=$G65,(1-$M65),0),IF($X65=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,S65,IF($X65=1,IF(AC$9=$G65,(1-$M65),0),IF($X65=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X65=3,1,IF($X65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AO$7+$J65-1),$J65))","v":""},"",{"$f":"IF(L65=\"\", \"\", IF($X65=0,$V65,IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$T$7+$X65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65)))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$CE$7+$K65-1)*$F65)","v":""},"","","","","","","","","","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,IF($AK65=0,$W65,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1)*$F65)))","v":""},"",{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$V$7)*$F65)","v":""}]
[0.19968151065183415,0.30957624276959261,{"$f":"IF(Inventory!AH65=Inventory!$C$1032,0.5,1)*B66","v":0.30957624276959261},{"$f":"Inventory!C65","v":0},{"$f":"Inventory!E65","v":0},{"$f":"Inventory!W65","v":""},{"$f":"'Year 06'!AM66","v":""},{"$f":"IF($J66='Year 06'!$J66,'Year 06'!H66,$J66)","v":""},{"$f":"IF($J66='Year 06'!$J66,'Year 06'!I66,$J66)","v":""},{"$f":"'Year 06'!AN66","v":""},"",{"$f":"IF(E66 = 0, \"\", MATCH($E66,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!BA$7+$J66-1))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$W$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AB$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,1,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0)*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},"","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$B$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$F$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$O$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$BF$7+$K66-1))","v":""},{"$f":"IF(L66=\"\", \"\", VLOOKUP(X66,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,P66,IF($X66=1,IF(Z$9=$G66,(1-$M66),0),IF($X66=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,Q66,IF($X66=1,IF(AA$9=$G66,(1-$M66),0),IF($X66=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,R66,IF($X66=1,IF(AB$9=$G66,(1-$M66),0),IF($X66=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,S66,IF($X66=1,IF(AC$9=$G66,(1-$M66),0),IF($X66=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X66=3,1,IF($X66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AO$7+$J66-1),$J66))","v":""},"",{"$f":"IF(L66=\"\", \"\", IF($X66=0,$V66,IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$T$7+$X66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66)))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$CE$7+$K66-1)*$F66)","v":""},"","","","","","","","","","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,IF($AK66=0,$W66,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1)*$F66)))","v":""},"",{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$V$7)*$F66)","v":""}]
[0.50023661205310732,0.77160814532084732,{"$f":"IF(Inventory!AH66=Inventory!$C$1032,0.5,1)*B67","v":0.77160814532084732},{"$f":"Inventory!C66","v":0},{"$f":"Inventory!E66","v":0},{"$f":"Inventory!W66","v":""},{"$f":"'Year 06'!AM67","v":""},{"$f":"IF($J67='Year 06'!$J67,'Year 06'!H67,$J67)","v":""},{"$f":"IF($J67='Year 06'!$J67,'Year 06'!I67,$J67)","v":""},{"$f":"'Year 06'!AN67","v":""},"",{"$f":"IF(E67 = 0, \"\", MATCH($E67,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!BA$7+$J67-1))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$W$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AB$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,1,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0)*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},"","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$B$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$F$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$O$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$BF$7+$K67-1))","v":""},{"$f":"IF(L67=\"\", \"\", VLOOKUP(X67,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,P67,IF($X67=1,IF(Z$9=$G67,(1-$M67),0),IF($X67=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,Q67,IF($X67=1,IF(AA$9=$G67,(1-$M67),0),IF($X67=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,R67,IF($X67=1,IF(AB$9=$G67,(1-$M67),0),IF($X67=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,S67,IF($X67=1,IF(AC$9=$G67,(1-$M67),0),IF($X67=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X67=3,1,IF($X67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AO$7+$J67-1),$J67))","v":""},"",{"$f":"IF(L67=\"\", \"\", IF($X67=0,$V67,IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$T$7+$X67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67)))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$CE$7+$K67-1)*$F67)","v":""},"","","","","","","","","","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,IF($AK67=0,$W67,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1)*$F67)))","v":""},"",{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$V$7)*$F67)","v":""}]
[0.22440462584134113,0.5532055160214594,{"$f":"IF(Inventory!AH67=Inventory!$C$1032,0.5,1)*B68","v":0.5532055160214594},{"$f":"Inventory!C67","v":0},{"$f":"Inventory!E67","v":0},{"$f":"Inventory!W67","v":""},{"$f":"'Year 06'!AM68","v":""},{"$f":"IF($J68='Year 06'!$J68,'Year 06'!H68,$J68)","v":""},{"$f":"IF($J68='Year 06'!$J68,'Year 06'!I68,$J68)","v":""},{"$f":"'Year 06'!AN68","v":""},"",{"$f":"IF(E68 = 0, \"\", MATCH($E68,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!BA$7+$J68-1))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$W$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AB$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,1,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0)*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},"","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$B$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$F$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$O$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$BF$7+$K68-1))","v":""},{"$f":"IF(L68=\"\", \"\", VLOOKUP(X68,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,P68,IF($X68=1,IF(Z$9=$G68,(1-$M68),0),IF($X68=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,Q68,IF($X68=1,IF(AA$9=$G68,(1-$M68),0),IF($X68=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,R68,IF($X68=1,IF(AB$9=$G68,(1-$M68),0),IF($X68=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,S68,IF($X68=1,IF(AC$9=$G68,(1-$M68),0),IF($X68=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X68=3,1,IF($X68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AO$7+$J68-1),$J68))","v":""},"",{"$f":"IF(L68=\"\", \"\", IF($X68=0,$V68,IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$T$7+$X68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68)))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$CE$7+$K68-1)*$F68)","v":""},"","","","","","","","","","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,IF($AK68=0,$W68,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1)*$F68)))","v":""},"",{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$V$7)*$F68)","v":""}]
[0.55923527444537047,0.79062929042814512,{"$f":"IF(Inventory!AH68=Inventory!$C$1032,0.5,1)*B69","v":0.79062929042814512},{"$f":"Inventory!C68","v":0},{"$f":"Inventory!E68","v":0},{"$f":"Inventory!W68","v":""},{"$f":"'Year 06'!AM69","v":""},{"$f":"IF($J69='Year 06'!$J69,'Year 06'!H69,$J69)","v":""},{"$f":"IF($J69='Year 06'!$J69,'Year 06'!I69,$J69)","v":""},{"$f":"'Year 06'!AN69","v":""},"",{"$f":"IF(E69 = 0, \"\", MATCH($E69,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!BA$7+$J69-1))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$W$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AB$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,1,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0)*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},"","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$B$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$F$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$O$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$BF$7+$K69-1))","v":""},{"$f":"IF(L69=\"\", \"\", VLOOKUP(X69,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,P69,IF($X69=1,IF(Z$9=$G69,(1-$M69),0),IF($X69=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,Q69,IF($X69=1,IF(AA$9=$G69,(1-$M69),0),IF($X69=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,R69,IF($X69=1,IF(AB$9=$G69,(1-$M69),0),IF($X69=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,S69,IF($X69=1,IF(AC$9=$G69,(1-$M69),0),IF($X69=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X69=3,1,IF($X69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AO$7+$J69-1),$J69))","v":""},"",{"$f":"IF(L69=\"\", \"\", IF($X69=0,$V69,IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$T$7+$X69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69)))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$CE$7+$K69-1)*$F69)","v":""},"","","","","","","","","","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,IF($AK69=0,$W69,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1)*$F69)))","v":""},"",{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$V$7)*$F69)","v":""}]
[0.38999611099121101,2.1049350978826209E-2,{"$f":"IF(Inventory!AH69=Inventory!$C$1032,0.5,1)*B70","v":2.1049350978826209E-2},{"$f":"Inventory!C69","v":0},{"$f":"Inventory!E69","v":0},{"$f":"Inventory!W69","v":""},{"$f":"'Year 06'!AM70","v":""},{"$f":"IF($J70='Year 06'!$J70,'Year 06'!H70,$J70)","v":""},{"$f":"IF($J70='Year 06'!$J70,'Year 06'!I70,$J70)","v":""},{"$f":"'Year 06'!AN70","v":""},"",{"$f":"IF(E70 = 0, \"\", MATCH($E70,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!BA$7+$J70-1))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$W$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AB$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,1,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0)*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},"","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$B$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$F$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$O$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$BF$7+$K70-1))","v":""},{"$f":"IF(L70=\"\", \"\", VLOOKUP(X70,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,P70,IF($X70=1,IF(Z$9=$G70,(1-$M70),0),IF($X70=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,Q70,IF($X70=1,IF(AA$9=$G70,(1-$M70),0),IF($X70=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,R70,IF($X70=1,IF(AB$9=$G70,(1-$M70),0),IF($X70=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,S70,IF($X70=1,IF(AC$9=$G70,(1-$M70),0),IF($X70=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X70=3,1,IF($X70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AO$7+$J70-1),$J70))","v":""},"",{"$f":"IF(L70=\"\", \"\", IF($X70=0,$V70,IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$T$7+$X70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70)))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$CE$7+$K70-1)*$F70)","v":""},"","","","","","","","","","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,IF($AK70=0,$W70,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1)*$F70)))","v":""},"",{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$V$7)*$F70)","v":""}]
[9.1776709507836673E-2,0.89659454661126736,{"$f":"IF(Inventory!AH70=Inventory!$C$1032,0.5,1)*B71","v":0.89659454661126736},{"$f":"Inventory!C70","v":0},{"$f":"Inventory!E70","v":0},{"$f":"Inventory!W70","v":""},{"$f":"'Year 06'!AM71","v":""},{"$f":"IF($J71='Year 06'!$J71,'Year 06'!H71,$J71)","v":""},{"$f":"IF($J71='Year 06'!$J71,'Year 06'!I71,$J71)","v":""},{"$f":"'Year 06'!AN71","v":""},"",{"$f":"IF(E71 = 0, \"\", MATCH($E71,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!BA$7+$J71-1))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$W$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AB$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,1,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0)*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},"","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$B$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$F$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$O$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$BF$7+$K71-1))","v":""},{"$f":"IF(L71=\"\", \"\", VLOOKUP(X71,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,P71,IF($X71=1,IF(Z$9=$G71,(1-$M71),0),IF($X71=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,Q71,IF($X71=1,IF(AA$9=$G71,(1-$M71),0),IF($X71=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,R71,IF($X71=1,IF(AB$9=$G71,(1-$M71),0),IF($X71=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,S71,IF($X71=1,IF(AC$9=$G71,(1-$M71),0),IF($X71=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X71=3,1,IF($X71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AO$7+$J71-1),$J71))","v":""},"",{"$f":"IF(L71=\"\", \"\", IF($X71=0,$V71,IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$T$7+$X71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71)))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$CE$7+$K71-1)*$F71)","v":""},"","","","","","","","","","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,IF($AK71=0,$W71,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1)*$F71)))","v":""},"",{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$V$7)*$F71)","v":""}]
[0.98804179731252229,3.2809609480792701E-2,{"$f":"IF(Inventory!AH71=Inventory!$C$1032,0.5,1)*B72","v":3.2809609480792701E-2},{"$f":"Inventory!C71","v":0},{"$f":"Inventory!E71","v":0},{"$f":"Inventory!W71","v":""},{"$f":"'Year 06'!AM72","v":""},{"$f":"IF($J72='Year 06'!$J72,'Year 06'!H72,$J72)","v":""},{"$f":"IF($J72='Year 06'!$J72,'Year 06'!I72,$J72)","v":""},{"$f":"'Year 06'!AN72","v":""},"",{"$f":"IF(E72 = 0, \"\", MATCH($E72,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!BA$7+$J72-1))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$W$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AB$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,1,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0)*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},"","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$B$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$F$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$O$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$BF$7+$K72-1))","v":""},{"$f":"IF(L72=\"\", \"\", VLOOKUP(X72,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,P72,IF($X72=1,IF(Z$9=$G72,(1-$M72),0),IF($X72=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,Q72,IF($X72=1,IF(AA$9=$G72,(1-$M72),0),IF($X72=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,R72,IF($X72=1,IF(AB$9=$G72,(1-$M72),0),IF($X72=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,S72,IF($X72=1,IF(AC$9=$G72,(1-$M72),0),IF($X72=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X72=3,1,IF($X72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AO$7+$J72-1),$J72))","v":""},"",{"$f":"IF(L72=\"\", \"\", IF($X72=0,$V72,IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$T$7+$X72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72)))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$CE$7+$K72-1)*$F72)","v":""},"","","","","","","","","","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,IF($AK72=0,$W72,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1)*$F72)))","v":""},"",{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$V$7)*$F72)","v":""}]
[0.9450627405931693,0.22101880031388887,{"$f":"IF(Inventory!AH72=Inventory!$C$1032,0.5,1)*B73","v":0.22101880031388887},{"$f":"Inventory!C72","v":0},{"$f":"Inventory!E72","v":0},{"$f":"Inventory!W72","v":""},{"$f":"'Year 06'!AM73","v":""},{"$f":"IF($J73='Year 06'!$J73,'Year 06'!H73,$J73)","v":""},{"$f":"IF($J73='Year 06'!$J73,'Year 06'!I73,$J73)","v":""},{"$f":"'Year 06'!AN73","v":""},"",{"$f":"IF(E73 = 0, \"\", MATCH($E73,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!BA$7+$J73-1))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$W$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AB$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,1,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0)*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},"","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$B$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$F$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$O$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$BF$7+$K73-1))","v":""},{"$f":"IF(L73=\"\", \"\", VLOOKUP(X73,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,P73,IF($X73=1,IF(Z$9=$G73,(1-$M73),0),IF($X73=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,Q73,IF($X73=1,IF(AA$9=$G73,(1-$M73),0),IF($X73=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,R73,IF($X73=1,IF(AB$9=$G73,(1-$M73),0),IF($X73=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,S73,IF($X73=1,IF(AC$9=$G73,(1-$M73),0),IF($X73=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X73=3,1,IF($X73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AO$7+$J73-1),$J73))","v":""},"",{"$f":"IF(L73=\"\", \"\", IF($X73=0,$V73,IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$T$7+$X73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73)))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$CE$7+$K73-1)*$F73)","v":""},"","","","","","","","","","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,IF($AK73=0,$W73,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1)*$F73)))","v":""},"",{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$V$7)*$F73)","v":""}]
[{"$f":"RAND()","v":0.33394273369311223},0.19623192829442504,{"$f":"IF(Inventory!AH73=Inventory!$C$1032,0.5,1)*B74","v":0.19623192829442504},{"$f":"Inventory!C73","v":0},{"$f":"Inventory!E73","v":0},{"$f":"Inventory!W73","v":""},{"$f":"'Year 06'!AM74","v":""},{"$f":"IF($J74='Year 06'!$J74,'Year 06'!H74,$J74)","v":""},{"$f":"IF($J74='Year 06'!$J74,'Year 06'!I74,$J74)","v":""},{"$f":"'Year 06'!AN74","v":""},{"$f":"IF(J74 = \"\", \"\", (J74-1)*5+G74)","v":""},{"$f":"IF(E74 = 0, \"\", MATCH($E74,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!BA$7+$J74-1))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$W$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AB$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,1,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0)*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(P74:S74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($C74<=T74,($J74-1)*5+5,(IF($C74<=S74+T74,4,IF($C74<=R74+S74+T74,3,IF($C74<=Q74+R74+S74+T74,2,1))))+($J74-1)*5))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$B$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$F$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$O$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$BF$7+$K74-1))","v":""},{"$f":"IF(L74=\"\", \"\", VLOOKUP(X74,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,P74,IF($X74=1,IF(Z$9=$G74,(1-$M74),0),IF($X74=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,Q74,IF($X74=1,IF(AA$9=$G74,(1-$M74),0),IF($X74=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,R74,IF($X74=1,IF(AB$9=$G74,(1-$M74),0),IF($X74=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,S74,IF($X74=1,IF(AC$9=$G74,(1-$M74),0),IF($X74=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(Z74:AC74))","v":""},{"$f":"IF($X74=3,1,IF($X74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AO$7+$J74-1),$J74))","v":""},"",{"$f":"IF(L74=\"\", \"\", IF($X74=0,$V74,IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$T$7+$X74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$CE$7+$K74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AH74=0,AG74=0,AG74=V74),999999,AH74/(AG74-V74)))","v":""},{"$f":"IF(L74=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI74,$AG$10:$AG$1009))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AI74=999999,$AJ74<=$B$5),1,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$X74,0))","v":""},{"$f":"IF(L74=\"\", \"\", $AO74-($AN74-1)*5)","v":""},{"$f":"IF(L74=\"\", \"\", INT(($AO74-1)/5)+1)","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AF74,$U74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AG74,$V74))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(X74=0,AK74=0),AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,IF($AK74=0,$W74,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1)*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AS74,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$V$7)*$F74)","v":""}]
[0.42890314471889623,0.62127780637696484,{"$f":"IF(Inventory!AH74=Inventory!$C$1032,0.5,1)*B75","v":0.62127780637696484},{"$f":"Inventory!C74","v":0},{"$f":"Inventory!E74","v":0},{"$f":"Inventory!W74","v":""},{"$f":"'Year 06'!AM75","v":""},{"$f":"IF($J75='Year 06'!$J75,'Year 06'!H75,$J75)","v":""},{"$f":"IF($J75='Year 06'!$J75,'Year 06'!I75,$J75)","v":""},{"$f":"'Year 06'!AN75","v":""},"",{"$f":"IF(E75 = 0, \"\", MATCH($E75,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!BA$7+$J75-1))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$W$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AB$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,1,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0)*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},"","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$B$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$F$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$O$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$BF$7+$K75-1))","v":""},{"$f":"IF(L75=\"\", \"\", VLOOKUP(X75,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,P75,IF($X75=1,IF(Z$9=$G75,(1-$M75),0),IF($X75=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,Q75,IF($X75=1,IF(AA$9=$G75,(1-$M75),0),IF($X75=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,R75,IF($X75=1,IF(AB$9=$G75,(1-$M75),0),IF($X75=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,S75,IF($X75=1,IF(AC$9=$G75,(1-$M75),0),IF($X75=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X75=3,1,IF($X75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AO$7+$J75-1),$J75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($C75<=AD75,5,IF($C75<=AC75+AD75,4,IF($C75<=AB75+AC75+AD75,3,IF($C75<=AA75+AB75+AC75+AD75,2,1))))+($AE75-1)*5)","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,$V75,IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$T$7+$X75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75)))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$CE$7+$K75-1)*$F75)","v":""},"","","","","","","","","","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,IF($AK75=0,$W75,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1)*$F75)))","v":""},"",{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$V$7)*$F75)","v":""}]
[0.77160595530478437,0.45967275011679787,{"$f":"IF(Inventory!AH75=Inventory!$C$1032,0.5,1)*B76","v":0.45967275011679787},{"$f":"Inventory!C75","v":0},{"$f":"Inventory!E75","v":0},{"$f":"Inventory!W75","v":""},{"$f":"'Year 06'!AM76","v":""},{"$f":"IF($J76='Year 06'!$J76,'Year 06'!H76,$J76)","v":""},{"$f":"IF($J76='Year 06'!$J76,'Year 06'!I76,$J76)","v":""},{"$f":"'Year 06'!AN76","v":""},"",{"$f":"IF(E76 = 0, \"\", MATCH($E76,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!BA$7+$J76-1))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$W$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AB$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,1,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0)*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},"","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$B$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$F$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$O$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$BF$7+$K76-1))","v":""},{"$f":"IF(L76=\"\", \"\", VLOOKUP(X76,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,P76,IF($X76=1,IF(Z$9=$G76,(1-$M76),0),IF($X76=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,Q76,IF($X76=1,IF(AA$9=$G76,(1-$M76),0),IF($X76=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,R76,IF($X76=1,IF(AB$9=$G76,(1-$M76),0),IF($X76=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,S76,IF($X76=1,IF(AC$9=$G76,(1-$M76),0),IF($X76=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X76=3,1,IF($X76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AO$7+$J76-1),$J76))","v":""},"",{"$f":"IF(L76=\"\", \"\", IF($X76=0,$V76,IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$T$7+$X76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76)))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$CE$7+$K76-1)*$F76)","v":""},"","","","","","","","","","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,IF($AK76=0,$W76,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1)*$F76)))","v":""},"",{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$V$7)*$F76)","v":""}]
[0.27697674491572621,0.28009516886339203,{"$f":"IF(Inventory!AH76=Inventory!$C$1032,0.5,1)*B77","v":0.28009516886339203},{"$f":"Inventory!C76","v":0},{"$f":"Inventory!E76","v":0},{"$f":"Inventory!W76","v":""},{"$f":"'Year 06'!AM77","v":""},{"$f":"IF($J77='Year 06'!$J77,'Year 06'!H77,$J77)","v":""},{"$f":"IF($J77='Year 06'!$J77,'Year 06'!I77,$J77)","v":""},{"$f":"'Year 06'!AN77","v":""},"",{"$f":"IF(E77 = 0, \"\", MATCH($E77,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!BA$7+$J77-1))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$W$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AB$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,1,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0)*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},"","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$B$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$F$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$O$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$BF$7+$K77-1))","v":""},{"$f":"IF(L77=\"\", \"\", VLOOKUP(X77,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,P77,IF($X77=1,IF(Z$9=$G77,(1-$M77),0),IF($X77=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,Q77,IF($X77=1,IF(AA$9=$G77,(1-$M77),0),IF($X77=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,R77,IF($X77=1,IF(AB$9=$G77,(1-$M77),0),IF($X77=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,S77,IF($X77=1,IF(AC$9=$G77,(1-$M77),0),IF($X77=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X77=3,1,IF($X77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AO$7+$J77-1),$J77))","v":""},"",{"$f":"IF(L77=\"\", \"\", IF($X77=0,$V77,IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$T$7+$X77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77)))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$CE$7+$K77-1)*$F77)","v":""},"","","","","","","","","","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,IF($AK77=0,$W77,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1)*$F77)))","v":""},"",{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$V$7)*$F77)","v":""}]
[0.42525827193255028,0.21849358669935304,{"$f":"IF(Inventory!AH77=Inventory!$C$1032,0.5,1)*B78","v":0.21849358669935304},{"$f":"Inventory!C77","v":0},{"$f":"Inventory!E77","v":0},{"$f":"Inventory!W77","v":""},{"$f":"'Year 06'!AM78","v":""},{"$f":"IF($J78='Year 06'!$J78,'Year 06'!H78,$J78)","v":""},{"$f":"IF($J78='Year 06'!$J78,'Year 06'!I78,$J78)","v":""},{"$f":"'Year 06'!AN78","v":""},"",{"$f":"IF(E78 = 0, \"\", MATCH($E78,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!BA$7+$J78-1))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$W$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AB$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,1,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0)*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},"","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$B$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$F$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$O$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$BF$7+$K78-1))","v":""},{"$f":"IF(L78=\"\", \"\", VLOOKUP(X78,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,P78,IF($X78=1,IF(Z$9=$G78,(1-$M78),0),IF($X78=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,Q78,IF($X78=1,IF(AA$9=$G78,(1-$M78),0),IF($X78=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,R78,IF($X78=1,IF(AB$9=$G78,(1-$M78),0),IF($X78=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,S78,IF($X78=1,IF(AC$9=$G78,(1-$M78),0),IF($X78=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X78=3,1,IF($X78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AO$7+$J78-1),$J78))","v":""},"",{"$f":"IF(L78=\"\", \"\", IF($X78=0,$V78,IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$T$7+$X78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78)))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$CE$7+$K78-1)*$F78)","v":""},"","","","","","","","","","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,IF($AK78=0,$W78,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1)*$F78)))","v":""},"",{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$V$7)*$F78)","v":""}]
[0.10166483995324416,0.40896685073771533,{"$f":"IF(Inventory!AH78=Inventory!$C$1032,0.5,1)*B79","v":0.40896685073771533},{"$f":"Inventory!C78","v":0},{"$f":"Inventory!E78","v":0},{"$f":"Inventory!W78","v":""},{"$f":"'Year 06'!AM79","v":""},{"$f":"IF($J79='Year 06'!$J79,'Year 06'!H79,$J79)","v":""},{"$f":"IF($J79='Year 06'!$J79,'Year 06'!I79,$J79)","v":""},{"$f":"'Year 06'!AN79","v":""},"",{"$f":"IF(E79 = 0, \"\", MATCH($E79,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!BA$7+$J79-1))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$W$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AB$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,1,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0)*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},"","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$B$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$F$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$O$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$BF$7+$K79-1))","v":""},{"$f":"IF(L79=\"\", \"\", VLOOKUP(X79,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,P79,IF($X79=1,IF(Z$9=$G79,(1-$M79),0),IF($X79=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,Q79,IF($X79=1,IF(AA$9=$G79,(1-$M79),0),IF($X79=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,R79,IF($X79=1,IF(AB$9=$G79,(1-$M79),0),IF($X79=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,S79,IF($X79=1,IF(AC$9=$G79,(1-$M79),0),IF($X79=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X79=3,1,IF($X79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AO$7+$J79-1),$J79))","v":""},"",{"$f":"IF(L79=\"\", \"\", IF($X79=0,$V79,IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$T$7+$X79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79)))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$CE$7+$K79-1)*$F79)","v":""},"","","","","","","","","","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,IF($AK79=0,$W79,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1)*$F79)))","v":""},"",{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$V$7)*$F79)","v":""}]
[0.13957952912227878,0.75242710769593413,{"$f":"IF(Inventory!AH79=Inventory!$C$1032,0.5,1)*B80","v":0.75242710769593413},{"$f":"Inventory!C79","v":0},{"$f":"Inventory!E79","v":0},{"$f":"Inventory!W79","v":""},{"$f":"'Year 06'!AM80","v":""},{"$f":"IF($J80='Year 06'!$J80,'Year 06'!H80,$J80)","v":""},{"$f":"IF($J80='Year 06'!$J80,'Year 06'!I80,$J80)","v":""},{"$f":"'Year 06'!AN80","v":""},"",{"$f":"IF(E80 = 0, \"\", MATCH($E80,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!BA$7+$J80-1))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$W$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AB$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,1,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0)*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},"","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$B$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$F$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$O$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$BF$7+$K80-1))","v":""},{"$f":"IF(L80=\"\", \"\", VLOOKUP(X80,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,P80,IF($X80=1,IF(Z$9=$G80,(1-$M80),0),IF($X80=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,Q80,IF($X80=1,IF(AA$9=$G80,(1-$M80),0),IF($X80=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,R80,IF($X80=1,IF(AB$9=$G80,(1-$M80),0),IF($X80=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,S80,IF($X80=1,IF(AC$9=$G80,(1-$M80),0),IF($X80=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X80=3,1,IF($X80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AO$7+$J80-1),$J80))","v":""},"",{"$f":"IF(L80=\"\", \"\", IF($X80=0,$V80,IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$T$7+$X80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80)))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$CE$7+$K80-1)*$F80)","v":""},"","","","","","","","","","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,IF($AK80=0,$W80,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1)*$F80)))","v":""},"",{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$V$7)*$F80)","v":""}]
[0.78023125367979085,8.9636631598514316E-2,{"$f":"IF(Inventory!AH80=Inventory!$C$1032,0.5,1)*B81","v":8.9636631598514316E-2},{"$f":"Inventory!C80","v":0},{"$f":"Inventory!E80","v":0},{"$f":"Inventory!W80","v":""},{"$f":"'Year 06'!AM81","v":""},{"$f":"IF($J81='Year 06'!$J81,'Year 06'!H81,$J81)","v":""},{"$f":"IF($J81='Year 06'!$J81,'Year 06'!I81,$J81)","v":""},{"$f":"'Year 06'!AN81","v":""},"",{"$f":"IF(E81 = 0, \"\", MATCH($E81,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!BA$7+$J81-1))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$W$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AB$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,1,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0)*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},"","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$B$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$F$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$O$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$BF$7+$K81-1))","v":""},{"$f":"IF(L81=\"\", \"\", VLOOKUP(X81,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,P81,IF($X81=1,IF(Z$9=$G81,(1-$M81),0),IF($X81=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,Q81,IF($X81=1,IF(AA$9=$G81,(1-$M81),0),IF($X81=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,R81,IF($X81=1,IF(AB$9=$G81,(1-$M81),0),IF($X81=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,S81,IF($X81=1,IF(AC$9=$G81,(1-$M81),0),IF($X81=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X81=3,1,IF($X81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AO$7+$J81-1),$J81))","v":""},"",{"$f":"IF(L81=\"\", \"\", IF($X81=0,$V81,IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$T$7+$X81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81)))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$CE$7+$K81-1)*$F81)","v":""},"","","","","","","","","","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,IF($AK81=0,$W81,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1)*$F81)))","v":""},"",{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$V$7)*$F81)","v":""}]
[0.61279754102582107,0.20150597288464878,{"$f":"IF(Inventory!AH81=Inventory!$C$1032,0.5,1)*B82","v":0.20150597288464878},{"$f":"Inventory!C81","v":0},{"$f":"Inventory!E81","v":0},{"$f":"Inventory!W81","v":""},{"$f":"'Year 06'!AM82","v":""},{"$f":"IF($J82='Year 06'!$J82,'Year 06'!H82,$J82)","v":""},{"$f":"IF($J82='Year 06'!$J82,'Year 06'!I82,$J82)","v":""},{"$f":"'Year 06'!AN82","v":""},"",{"$f":"IF(E82 = 0, \"\", MATCH($E82,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!BA$7+$J82-1))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$W$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AB$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,1,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0)*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},"","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$B$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$F$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$O$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$BF$7+$K82-1))","v":""},{"$f":"IF(L82=\"\", \"\", VLOOKUP(X82,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,P82,IF($X82=1,IF(Z$9=$G82,(1-$M82),0),IF($X82=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,Q82,IF($X82=1,IF(AA$9=$G82,(1-$M82),0),IF($X82=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,R82,IF($X82=1,IF(AB$9=$G82,(1-$M82),0),IF($X82=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,S82,IF($X82=1,IF(AC$9=$G82,(1-$M82),0),IF($X82=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X82=3,1,IF($X82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AO$7+$J82-1),$J82))","v":""},"",{"$f":"IF(L82=\"\", \"\", IF($X82=0,$V82,IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$T$7+$X82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82)))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$CE$7+$K82-1)*$F82)","v":""},"","","","","","","","","","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,IF($AK82=0,$W82,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1)*$F82)))","v":""},"",{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$V$7)*$F82)","v":""}]
[0.30113043081010726,0.65505006538421506,{"$f":"IF(Inventory!AH82=Inventory!$C$1032,0.5,1)*B83","v":0.65505006538421506},{"$f":"Inventory!C82","v":0},{"$f":"Inventory!E82","v":0},{"$f":"Inventory!W82","v":""},{"$f":"'Year 06'!AM83","v":""},{"$f":"IF($J83='Year 06'!$J83,'Year 06'!H83,$J83)","v":""},{"$f":"IF($J83='Year 06'!$J83,'Year 06'!I83,$J83)","v":""},{"$f":"'Year 06'!AN83","v":""},"",{"$f":"IF(E83 = 0, \"\", MATCH($E83,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!BA$7+$J83-1))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$W$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AB$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,1,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0)*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},"","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$B$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$F$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$O$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$BF$7+$K83-1))","v":""},{"$f":"IF(L83=\"\", \"\", VLOOKUP(X83,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,P83,IF($X83=1,IF(Z$9=$G83,(1-$M83),0),IF($X83=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,Q83,IF($X83=1,IF(AA$9=$G83,(1-$M83),0),IF($X83=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,R83,IF($X83=1,IF(AB$9=$G83,(1-$M83),0),IF($X83=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,S83,IF($X83=1,IF(AC$9=$G83,(1-$M83),0),IF($X83=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X83=3,1,IF($X83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AO$7+$J83-1),$J83))","v":""},"",{"$f":"IF(L83=\"\", \"\", IF($X83=0,$V83,IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$T$7+$X83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83)))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$CE$7+$K83-1)*$F83)","v":""},"","","","","","","","","","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,IF($AK83=0,$W83,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1)*$F83)))","v":""},"",{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$V$7)*$F83)","v":""}]
[0.32598254971443552,6.2379695980541605E-2,{"$f":"IF(Inventory!AH83=Inventory!$C$1032,0.5,1)*B84","v":6.2379695980541605E-2},{"$f":"Inventory!C83","v":0},{"$f":"Inventory!E83","v":0},{"$f":"Inventory!W83","v":""},{"$f":"'Year 06'!AM84","v":""},{"$f":"IF($J84='Year 06'!$J84,'Year 06'!H84,$J84)","v":""},{"$f":"IF($J84='Year 06'!$J84,'Year 06'!I84,$J84)","v":""},{"$f":"'Year 06'!AN84","v":""},"",{"$f":"IF(E84 = 0, \"\", MATCH($E84,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!BA$7+$J84-1))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$W$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AB$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,1,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0)*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},"","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$B$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$F$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$O$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$BF$7+$K84-1))","v":""},{"$f":"IF(L84=\"\", \"\", VLOOKUP(X84,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,P84,IF($X84=1,IF(Z$9=$G84,(1-$M84),0),IF($X84=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,Q84,IF($X84=1,IF(AA$9=$G84,(1-$M84),0),IF($X84=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,R84,IF($X84=1,IF(AB$9=$G84,(1-$M84),0),IF($X84=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,S84,IF($X84=1,IF(AC$9=$G84,(1-$M84),0),IF($X84=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X84=3,1,IF($X84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AO$7+$J84-1),$J84))","v":""},"",{"$f":"IF(L84=\"\", \"\", IF($X84=0,$V84,IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$T$7+$X84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84)))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$CE$7+$K84-1)*$F84)","v":""},"","","","","","","","","","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,IF($AK84=0,$W84,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1)*$F84)))","v":""},"",{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$V$7)*$F84)","v":""}]
[0.48776810894437539,0.16596635566397078,{"$f":"IF(Inventory!AH84=Inventory!$C$1032,0.5,1)*B85","v":0.16596635566397078},{"$f":"Inventory!C84","v":0},{"$f":"Inventory!E84","v":0},{"$f":"Inventory!W84","v":""},{"$f":"'Year 06'!AM85","v":""},{"$f":"IF($J85='Year 06'!$J85,'Year 06'!H85,$J85)","v":""},{"$f":"IF($J85='Year 06'!$J85,'Year 06'!I85,$J85)","v":""},{"$f":"'Year 06'!AN85","v":""},"",{"$f":"IF(E85 = 0, \"\", MATCH($E85,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!BA$7+$J85-1))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$W$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AB$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,1,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0)*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},"","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$B$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$F$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$O$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$BF$7+$K85-1))","v":""},{"$f":"IF(L85=\"\", \"\", VLOOKUP(X85,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,P85,IF($X85=1,IF(Z$9=$G85,(1-$M85),0),IF($X85=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,Q85,IF($X85=1,IF(AA$9=$G85,(1-$M85),0),IF($X85=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,R85,IF($X85=1,IF(AB$9=$G85,(1-$M85),0),IF($X85=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,S85,IF($X85=1,IF(AC$9=$G85,(1-$M85),0),IF($X85=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X85=3,1,IF($X85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AO$7+$J85-1),$J85))","v":""},"",{"$f":"IF(L85=\"\", \"\", IF($X85=0,$V85,IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$T$7+$X85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85)))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$CE$7+$K85-1)*$F85)","v":""},"","","","","","","","","","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,IF($AK85=0,$W85,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1)*$F85)))","v":""},"",{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$V$7)*$F85)","v":""}]
[0.8083333113902389,0.56112847806510247,{"$f":"IF(Inventory!AH85=Inventory!$C$1032,0.5,1)*B86","v":0.56112847806510247},{"$f":"Inventory!C85","v":0},{"$f":"Inventory!E85","v":0},{"$f":"Inventory!W85","v":""},{"$f":"'Year 06'!AM86","v":""},{"$f":"IF($J86='Year 06'!$J86,'Year 06'!H86,$J86)","v":""},{"$f":"IF($J86='Year 06'!$J86,'Year 06'!I86,$J86)","v":""},{"$f":"'Year 06'!AN86","v":""},"",{"$f":"IF(E86 = 0, \"\", MATCH($E86,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!BA$7+$J86-1))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$W$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AB$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,1,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0)*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},"","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$B$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$F$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$O$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$BF$7+$K86-1))","v":""},{"$f":"IF(L86=\"\", \"\", VLOOKUP(X86,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,P86,IF($X86=1,IF(Z$9=$G86,(1-$M86),0),IF($X86=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,Q86,IF($X86=1,IF(AA$9=$G86,(1-$M86),0),IF($X86=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,R86,IF($X86=1,IF(AB$9=$G86,(1-$M86),0),IF($X86=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,S86,IF($X86=1,IF(AC$9=$G86,(1-$M86),0),IF($X86=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X86=3,1,IF($X86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AO$7+$J86-1),$J86))","v":""},"",{"$f":"IF(L86=\"\", \"\", IF($X86=0,$V86,IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$T$7+$X86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86)))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$CE$7+$K86-1)*$F86)","v":""},"","","","","","","","","","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,IF($AK86=0,$W86,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1)*$F86)))","v":""},"",{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$V$7)*$F86)","v":""}]
[0.10543023318701639,0.16356329954092408,{"$f":"IF(Inventory!AH86=Inventory!$C$1032,0.5,1)*B87","v":0.16356329954092408},{"$f":"Inventory!C86","v":0},{"$f":"Inventory!E86","v":0},{"$f":"Inventory!W86","v":""},{"$f":"'Year 06'!AM87","v":""},{"$f":"IF($J87='Year 06'!$J87,'Year 06'!H87,$J87)","v":""},{"$f":"IF($J87='Year 06'!$J87,'Year 06'!I87,$J87)","v":""},{"$f":"'Year 06'!AN87","v":""},"",{"$f":"IF(E87 = 0, \"\", MATCH($E87,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!BA$7+$J87-1))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$W$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AB$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,1,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0)*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},"","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$B$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$F$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$O$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$BF$7+$K87-1))","v":""},{"$f":"IF(L87=\"\", \"\", VLOOKUP(X87,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,P87,IF($X87=1,IF(Z$9=$G87,(1-$M87),0),IF($X87=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,Q87,IF($X87=1,IF(AA$9=$G87,(1-$M87),0),IF($X87=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,R87,IF($X87=1,IF(AB$9=$G87,(1-$M87),0),IF($X87=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,S87,IF($X87=1,IF(AC$9=$G87,(1-$M87),0),IF($X87=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X87=3,1,IF($X87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AO$7+$J87-1),$J87))","v":""},"",{"$f":"IF(L87=\"\", \"\", IF($X87=0,$V87,IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$T$7+$X87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87)))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$CE$7+$K87-1)*$F87)","v":""},"","","","","","","","","","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,IF($AK87=0,$W87,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1)*$F87)))","v":""},"",{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$V$7)*$F87)","v":""}]
[0.42697016201497873,0.44019729629810589,{"$f":"IF(Inventory!AH87=Inventory!$C$1032,0.5,1)*B88","v":0.44019729629810589},{"$f":"Inventory!C87","v":0},{"$f":"Inventory!E87","v":0},{"$f":"Inventory!W87","v":""},{"$f":"'Year 06'!AM88","v":""},{"$f":"IF($J88='Year 06'!$J88,'Year 06'!H88,$J88)","v":""},{"$f":"IF($J88='Year 06'!$J88,'Year 06'!I88,$J88)","v":""},{"$f":"'Year 06'!AN88","v":""},"",{"$f":"IF(E88 = 0, \"\", MATCH($E88,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!BA$7+$J88-1))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$W$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AB$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,1,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0)*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},"","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$B$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$F$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$O$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$BF$7+$K88-1))","v":""},{"$f":"IF(L88=\"\", \"\", VLOOKUP(X88,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,P88,IF($X88=1,IF(Z$9=$G88,(1-$M88),0),IF($X88=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,Q88,IF($X88=1,IF(AA$9=$G88,(1-$M88),0),IF($X88=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,R88,IF($X88=1,IF(AB$9=$G88,(1-$M88),0),IF($X88=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,S88,IF($X88=1,IF(AC$9=$G88,(1-$M88),0),IF($X88=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X88=3,1,IF($X88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AO$7+$J88-1),$J88))","v":""},"",{"$f":"IF(L88=\"\", \"\", IF($X88=0,$V88,IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$T$7+$X88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88)))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$CE$7+$K88-1)*$F88)","v":""},"","","","","","","","","","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,IF($AK88=0,$W88,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1)*$F88)))","v":""},"",{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$V$7)*$F88)","v":""}]
[0.9382236920655308,0.14225720844138245,{"$f":"IF(Inventory!AH88=Inventory!$C$1032,0.5,1)*B89","v":0.14225720844138245},{"$f":"Inventory!C88","v":0},{"$f":"Inventory!E88","v":0},{"$f":"Inventory!W88","v":""},{"$f":"'Year 06'!AM89","v":""},{"$f":"IF($J89='Year 06'!$J89,'Year 06'!H89,$J89)","v":""},{"$f":"IF($J89='Year 06'!$J89,'Year 06'!I89,$J89)","v":""},{"$f":"'Year 06'!AN89","v":""},"",{"$f":"IF(E89 = 0, \"\", MATCH($E89,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!BA$7+$J89-1))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$W$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AB$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,1,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0)*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},"","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$B$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$F$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$O$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$BF$7+$K89-1))","v":""},{"$f":"IF(L89=\"\", \"\", VLOOKUP(X89,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,P89,IF($X89=1,IF(Z$9=$G89,(1-$M89),0),IF($X89=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,Q89,IF($X89=1,IF(AA$9=$G89,(1-$M89),0),IF($X89=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,R89,IF($X89=1,IF(AB$9=$G89,(1-$M89),0),IF($X89=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,S89,IF($X89=1,IF(AC$9=$G89,(1-$M89),0),IF($X89=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X89=3,1,IF($X89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AO$7+$J89-1),$J89))","v":""},"",{"$f":"IF(L89=\"\", \"\", IF($X89=0,$V89,IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$T$7+$X89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89)))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$CE$7+$K89-1)*$F89)","v":""},"","","","","","","","","","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,IF($AK89=0,$W89,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1)*$F89)))","v":""},"",{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$V$7)*$F89)","v":""}]
[0.32241727990168711,0.79942863046256607,{"$f":"IF(Inventory!AH89=Inventory!$C$1032,0.5,1)*B90","v":0.79942863046256607},{"$f":"Inventory!C89","v":0},{"$f":"Inventory!E89","v":0},{"$f":"Inventory!W89","v":""},{"$f":"'Year 06'!AM90","v":""},{"$f":"IF($J90='Year 06'!$J90,'Year 06'!H90,$J90)","v":""},{"$f":"IF($J90='Year 06'!$J90,'Year 06'!I90,$J90)","v":""},{"$f":"'Year 06'!AN90","v":""},"",{"$f":"IF(E90 = 0, \"\", MATCH($E90,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!BA$7+$J90-1))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$W$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AB$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,1,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0)*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},"","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$B$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$F$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$O$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$BF$7+$K90-1))","v":""},{"$f":"IF(L90=\"\", \"\", VLOOKUP(X90,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,P90,IF($X90=1,IF(Z$9=$G90,(1-$M90),0),IF($X90=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,Q90,IF($X90=1,IF(AA$9=$G90,(1-$M90),0),IF($X90=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,R90,IF($X90=1,IF(AB$9=$G90,(1-$M90),0),IF($X90=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,S90,IF($X90=1,IF(AC$9=$G90,(1-$M90),0),IF($X90=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X90=3,1,IF($X90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AO$7+$J90-1),$J90))","v":""},"",{"$f":"IF(L90=\"\", \"\", IF($X90=0,$V90,IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$T$7+$X90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90)))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$CE$7+$K90-1)*$F90)","v":""},"","","","","","","","","","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,IF($AK90=0,$W90,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1)*$F90)))","v":""},"",{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$V$7)*$F90)","v":""}]
[0.56270365182346194,9.0992706253236966E-2,{"$f":"IF(Inventory!AH90=Inventory!$C$1032,0.5,1)*B91","v":9.0992706253236966E-2},{"$f":"Inventory!C90","v":0},{"$f":"Inventory!E90","v":0},{"$f":"Inventory!W90","v":""},{"$f":"'Year 06'!AM91","v":""},{"$f":"IF($J91='Year 06'!$J91,'Year 06'!H91,$J91)","v":""},{"$f":"IF($J91='Year 06'!$J91,'Year 06'!I91,$J91)","v":""},{"$f":"'Year 06'!AN91","v":""},"",{"$f":"IF(E91 = 0, \"\", MATCH($E91,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!BA$7+$J91-1))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$W$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AB$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,1,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0)*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},"","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$B$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$F$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$O$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$BF$7+$K91-1))","v":""},{"$f":"IF(L91=\"\", \"\", VLOOKUP(X91,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,P91,IF($X91=1,IF(Z$9=$G91,(1-$M91),0),IF($X91=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,Q91,IF($X91=1,IF(AA$9=$G91,(1-$M91),0),IF($X91=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,R91,IF($X91=1,IF(AB$9=$G91,(1-$M91),0),IF($X91=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,S91,IF($X91=1,IF(AC$9=$G91,(1-$M91),0),IF($X91=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X91=3,1,IF($X91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AO$7+$J91-1),$J91))","v":""},"",{"$f":"IF(L91=\"\", \"\", IF($X91=0,$V91,IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$T$7+$X91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91)))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$CE$7+$K91-1)*$F91)","v":""},"","","","","","","","","","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,IF($AK91=0,$W91,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1)*$F91)))","v":""},"",{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$V$7)*$F91)","v":""}]
[0.9204323940620821,0.76857533060728422,{"$f":"IF(Inventory!AH91=Inventory!$C$1032,0.5,1)*B92","v":0.76857533060728422},{"$f":"Inventory!C91","v":0},{"$f":"Inventory!E91","v":0},{"$f":"Inventory!W91","v":""},{"$f":"'Year 06'!AM92","v":""},{"$f":"IF($J92='Year 06'!$J92,'Year 06'!H92,$J92)","v":""},{"$f":"IF($J92='Year 06'!$J92,'Year 06'!I92,$J92)","v":""},{"$f":"'Year 06'!AN92","v":""},"",{"$f":"IF(E92 = 0, \"\", MATCH($E92,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!BA$7+$J92-1))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$W$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AB$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,1,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0)*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},"","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$B$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$F$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$O$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$BF$7+$K92-1))","v":""},{"$f":"IF(L92=\"\", \"\", VLOOKUP(X92,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,P92,IF($X92=1,IF(Z$9=$G92,(1-$M92),0),IF($X92=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,Q92,IF($X92=1,IF(AA$9=$G92,(1-$M92),0),IF($X92=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,R92,IF($X92=1,IF(AB$9=$G92,(1-$M92),0),IF($X92=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,S92,IF($X92=1,IF(AC$9=$G92,(1-$M92),0),IF($X92=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X92=3,1,IF($X92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AO$7+$J92-1),$J92))","v":""},"",{"$f":"IF(L92=\"\", \"\", IF($X92=0,$V92,IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$T$7+$X92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92)))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$CE$7+$K92-1)*$F92)","v":""},"","","","","","","","","","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,IF($AK92=0,$W92,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1)*$F92)))","v":""},"",{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$V$7)*$F92)","v":""}]
[0.27582532757447242,0.43967332541281845,{"$f":"IF(Inventory!AH92=Inventory!$C$1032,0.5,1)*B93","v":0.43967332541281845},{"$f":"Inventory!C92","v":0},{"$f":"Inventory!E92","v":0},{"$f":"Inventory!W92","v":""},{"$f":"'Year 06'!AM93","v":""},{"$f":"IF($J93='Year 06'!$J93,'Year 06'!H93,$J93)","v":""},{"$f":"IF($J93='Year 06'!$J93,'Year 06'!I93,$J93)","v":""},{"$f":"'Year 06'!AN93","v":""},"",{"$f":"IF(E93 = 0, \"\", MATCH($E93,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!BA$7+$J93-1))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$W$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AB$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,1,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0)*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},"","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$B$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$F$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$O$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$BF$7+$K93-1))","v":""},{"$f":"IF(L93=\"\", \"\", VLOOKUP(X93,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,P93,IF($X93=1,IF(Z$9=$G93,(1-$M93),0),IF($X93=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,Q93,IF($X93=1,IF(AA$9=$G93,(1-$M93),0),IF($X93=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,R93,IF($X93=1,IF(AB$9=$G93,(1-$M93),0),IF($X93=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,S93,IF($X93=1,IF(AC$9=$G93,(1-$M93),0),IF($X93=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X93=3,1,IF($X93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AO$7+$J93-1),$J93))","v":""},"",{"$f":"IF(L93=\"\", \"\", IF($X93=0,$V93,IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$T$7+$X93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93)))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$CE$7+$K93-1)*$F93)","v":""},"","","","","","","","","","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,IF($AK93=0,$W93,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1)*$F93)))","v":""},"",{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$V$7)*$F93)","v":""}]
[0.52860083187953966,0.87388083088582968,{"$f":"IF(Inventory!AH93=Inventory!$C$1032,0.5,1)*B94","v":0.87388083088582968},{"$f":"Inventory!C93","v":0},{"$f":"Inventory!E93","v":0},{"$f":"Inventory!W93","v":""},{"$f":"'Year 06'!AM94","v":""},{"$f":"IF($J94='Year 06'!$J94,'Year 06'!H94,$J94)","v":""},{"$f":"IF($J94='Year 06'!$J94,'Year 06'!I94,$J94)","v":""},{"$f":"'Year 06'!AN94","v":""},"",{"$f":"IF(E94 = 0, \"\", MATCH($E94,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!BA$7+$J94-1))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$W$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AB$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,1,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0)*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},"","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$B$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$F$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$O$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$BF$7+$K94-1))","v":""},{"$f":"IF(L94=\"\", \"\", VLOOKUP(X94,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,P94,IF($X94=1,IF(Z$9=$G94,(1-$M94),0),IF($X94=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,Q94,IF($X94=1,IF(AA$9=$G94,(1-$M94),0),IF($X94=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,R94,IF($X94=1,IF(AB$9=$G94,(1-$M94),0),IF($X94=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,S94,IF($X94=1,IF(AC$9=$G94,(1-$M94),0),IF($X94=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X94=3,1,IF($X94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AO$7+$J94-1),$J94))","v":""},"",{"$f":"IF(L94=\"\", \"\", IF($X94=0,$V94,IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$T$7+$X94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94)))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$CE$7+$K94-1)*$F94)","v":""},"","","","","","","","","","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,IF($AK94=0,$W94,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1)*$F94)))","v":""},"",{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$V$7)*$F94)","v":""}]
[0.47903217789555896,0.86104368804767795,{"$f":"IF(Inventory!AH94=Inventory!$C$1032,0.5,1)*B95","v":0.86104368804767795},{"$f":"Inventory!C94","v":0},{"$f":"Inventory!E94","v":0},{"$f":"Inventory!W94","v":""},{"$f":"'Year 06'!AM95","v":""},{"$f":"IF($J95='Year 06'!$J95,'Year 06'!H95,$J95)","v":""},{"$f":"IF($J95='Year 06'!$J95,'Year 06'!I95,$J95)","v":""},{"$f":"'Year 06'!AN95","v":""},"",{"$f":"IF(E95 = 0, \"\", MATCH($E95,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!BA$7+$J95-1))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$W$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AB$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,1,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0)*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},"","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$B$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$F$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$O$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$BF$7+$K95-1))","v":""},{"$f":"IF(L95=\"\", \"\", VLOOKUP(X95,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,P95,IF($X95=1,IF(Z$9=$G95,(1-$M95),0),IF($X95=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,Q95,IF($X95=1,IF(AA$9=$G95,(1-$M95),0),IF($X95=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,R95,IF($X95=1,IF(AB$9=$G95,(1-$M95),0),IF($X95=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,S95,IF($X95=1,IF(AC$9=$G95,(1-$M95),0),IF($X95=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X95=3,1,IF($X95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AO$7+$J95-1),$J95))","v":""},"",{"$f":"IF(L95=\"\", \"\", IF($X95=0,$V95,IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$T$7+$X95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95)))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$CE$7+$K95-1)*$F95)","v":""},"","","","","","","","","","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,IF($AK95=0,$W95,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1)*$F95)))","v":""},"",{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$V$7)*$F95)","v":""}]
[0.82577129135169736,0.48494928774984458,{"$f":"IF(Inventory!AH95=Inventory!$C$1032,0.5,1)*B96","v":0.48494928774984458},{"$f":"Inventory!C95","v":0},{"$f":"Inventory!E95","v":0},{"$f":"Inventory!W95","v":""},{"$f":"'Year 06'!AM96","v":""},{"$f":"IF($J96='Year 06'!$J96,'Year 06'!H96,$J96)","v":""},{"$f":"IF($J96='Year 06'!$J96,'Year 06'!I96,$J96)","v":""},{"$f":"'Year 06'!AN96","v":""},"",{"$f":"IF(E96 = 0, \"\", MATCH($E96,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!BA$7+$J96-1))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$W$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AB$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,1,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0)*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},"","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$B$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$F$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$O$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$BF$7+$K96-1))","v":""},{"$f":"IF(L96=\"\", \"\", VLOOKUP(X96,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,P96,IF($X96=1,IF(Z$9=$G96,(1-$M96),0),IF($X96=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,Q96,IF($X96=1,IF(AA$9=$G96,(1-$M96),0),IF($X96=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,R96,IF($X96=1,IF(AB$9=$G96,(1-$M96),0),IF($X96=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,S96,IF($X96=1,IF(AC$9=$G96,(1-$M96),0),IF($X96=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X96=3,1,IF($X96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AO$7+$J96-1),$J96))","v":""},"",{"$f":"IF(L96=\"\", \"\", IF($X96=0,$V96,IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$T$7+$X96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96)))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$CE$7+$K96-1)*$F96)","v":""},"","","","","","","","","","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,IF($AK96=0,$W96,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1)*$F96)))","v":""},"",{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$V$7)*$F96)","v":""}]
[6.0709501203705218E-2,0.61576622885710008,{"$f":"IF(Inventory!AH96=Inventory!$C$1032,0.5,1)*B97","v":0.61576622885710008},{"$f":"Inventory!C96","v":0},{"$f":"Inventory!E96","v":0},{"$f":"Inventory!W96","v":""},{"$f":"'Year 06'!AM97","v":""},{"$f":"IF($J97='Year 06'!$J97,'Year 06'!H97,$J97)","v":""},{"$f":"IF($J97='Year 06'!$J97,'Year 06'!I97,$J97)","v":""},{"$f":"'Year 06'!AN97","v":""},"",{"$f":"IF(E97 = 0, \"\", MATCH($E97,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!BA$7+$J97-1))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$W$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AB$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,1,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0)*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},"","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$B$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$F$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$O$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$BF$7+$K97-1))","v":""},{"$f":"IF(L97=\"\", \"\", VLOOKUP(X97,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,P97,IF($X97=1,IF(Z$9=$G97,(1-$M97),0),IF($X97=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,Q97,IF($X97=1,IF(AA$9=$G97,(1-$M97),0),IF($X97=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,R97,IF($X97=1,IF(AB$9=$G97,(1-$M97),0),IF($X97=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,S97,IF($X97=1,IF(AC$9=$G97,(1-$M97),0),IF($X97=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X97=3,1,IF($X97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AO$7+$J97-1),$J97))","v":""},"",{"$f":"IF(L97=\"\", \"\", IF($X97=0,$V97,IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$T$7+$X97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97)))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$CE$7+$K97-1)*$F97)","v":""},"","","","","","","","","","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,IF($AK97=0,$W97,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1)*$F97)))","v":""},"",{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$V$7)*$F97)","v":""}]
[0.23833580056738746,7.9352832735511636E-2,{"$f":"IF(Inventory!AH97=Inventory!$C$1032,0.5,1)*B98","v":7.9352832735511636E-2},{"$f":"Inventory!C97","v":0},{"$f":"Inventory!E97","v":0},{"$f":"Inventory!W97","v":""},{"$f":"'Year 06'!AM98","v":""},{"$f":"IF($J98='Year 06'!$J98,'Year 06'!H98,$J98)","v":""},{"$f":"IF($J98='Year 06'!$J98,'Year 06'!I98,$J98)","v":""},{"$f":"'Year 06'!AN98","v":""},"",{"$f":"IF(E98 = 0, \"\", MATCH($E98,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!BA$7+$J98-1))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$W$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AB$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,1,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0)*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},"","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$B$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$F$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$O$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$BF$7+$K98-1))","v":""},{"$f":"IF(L98=\"\", \"\", VLOOKUP(X98,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,P98,IF($X98=1,IF(Z$9=$G98,(1-$M98),0),IF($X98=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,Q98,IF($X98=1,IF(AA$9=$G98,(1-$M98),0),IF($X98=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,R98,IF($X98=1,IF(AB$9=$G98,(1-$M98),0),IF($X98=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,S98,IF($X98=1,IF(AC$9=$G98,(1-$M98),0),IF($X98=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X98=3,1,IF($X98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AO$7+$J98-1),$J98))","v":""},"",{"$f":"IF(L98=\"\", \"\", IF($X98=0,$V98,IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$T$7+$X98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98)))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$CE$7+$K98-1)*$F98)","v":""},"","","","","","","","","","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,IF($AK98=0,$W98,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1)*$F98)))","v":""},"",{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$V$7)*$F98)","v":""}]
[2.5506926022637155E-2,0.5549498835155019,{"$f":"IF(Inventory!AH98=Inventory!$C$1032,0.5,1)*B99","v":0.5549498835155019},{"$f":"Inventory!C98","v":0},{"$f":"Inventory!E98","v":0},{"$f":"Inventory!W98","v":""},{"$f":"'Year 06'!AM99","v":""},{"$f":"IF($J99='Year 06'!$J99,'Year 06'!H99,$J99)","v":""},{"$f":"IF($J99='Year 06'!$J99,'Year 06'!I99,$J99)","v":""},{"$f":"'Year 06'!AN99","v":""},"",{"$f":"IF(E99 = 0, \"\", MATCH($E99,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!BA$7+$J99-1))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$W$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AB$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,1,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0)*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},"","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$B$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$F$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$O$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$BF$7+$K99-1))","v":""},{"$f":"IF(L99=\"\", \"\", VLOOKUP(X99,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,P99,IF($X99=1,IF(Z$9=$G99,(1-$M99),0),IF($X99=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,Q99,IF($X99=1,IF(AA$9=$G99,(1-$M99),0),IF($X99=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,R99,IF($X99=1,IF(AB$9=$G99,(1-$M99),0),IF($X99=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,S99,IF($X99=1,IF(AC$9=$G99,(1-$M99),0),IF($X99=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X99=3,1,IF($X99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AO$7+$J99-1),$J99))","v":""},"",{"$f":"IF(L99=\"\", \"\", IF($X99=0,$V99,IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$T$7+$X99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99)))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$CE$7+$K99-1)*$F99)","v":""},"","","","","","","","","","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,IF($AK99=0,$W99,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1)*$F99)))","v":""},"",{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$V$7)*$F99)","v":""}]
[0.11070948653793278,0.43908262229860251,{"$f":"IF(Inventory!AH99=Inventory!$C$1032,0.5,1)*B100","v":0.43908262229860251},{"$f":"Inventory!C99","v":0},{"$f":"Inventory!E99","v":0},{"$f":"Inventory!W99","v":""},{"$f":"'Year 06'!AM100","v":""},{"$f":"IF($J100='Year 06'!$J100,'Year 06'!H100,$J100)","v":""},{"$f":"IF($J100='Year 06'!$J100,'Year 06'!I100,$J100)","v":""},{"$f":"'Year 06'!AN100","v":""},"",{"$f":"IF(E100 = 0, \"\", MATCH($E100,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!BA$7+$J100-1))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$W$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AB$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,1,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0)*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},"","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$B$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$F$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$O$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$BF$7+$K100-1))","v":""},{"$f":"IF(L100=\"\", \"\", VLOOKUP(X100,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,P100,IF($X100=1,IF(Z$9=$G100,(1-$M100),0),IF($X100=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,Q100,IF($X100=1,IF(AA$9=$G100,(1-$M100),0),IF($X100=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,R100,IF($X100=1,IF(AB$9=$G100,(1-$M100),0),IF($X100=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,S100,IF($X100=1,IF(AC$9=$G100,(1-$M100),0),IF($X100=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X100=3,1,IF($X100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AO$7+$J100-1),$J100))","v":""},"",{"$f":"IF(L100=\"\", \"\", IF($X100=0,$V100,IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$T$7+$X100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100)))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$CE$7+$K100-1)*$F100)","v":""},"","","","","","","","","","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,IF($AK100=0,$W100,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1)*$F100)))","v":""},"",{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$V$7)*$F100)","v":""}]
[0.93033154792726303,0.80326265284427623,{"$f":"IF(Inventory!AH100=Inventory!$C$1032,0.5,1)*B101","v":0.80326265284427623},{"$f":"Inventory!C100","v":0},{"$f":"Inventory!E100","v":0},{"$f":"Inventory!W100","v":""},{"$f":"'Year 06'!AM101","v":""},{"$f":"IF($J101='Year 06'!$J101,'Year 06'!H101,$J101)","v":""},{"$f":"IF($J101='Year 06'!$J101,'Year 06'!I101,$J101)","v":""},{"$f":"'Year 06'!AN101","v":""},"",{"$f":"IF(E101 = 0, \"\", MATCH($E101,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!BA$7+$J101-1))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$W$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AB$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,1,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0)*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},"","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$B$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$F$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$O$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$BF$7+$K101-1))","v":""},{"$f":"IF(L101=\"\", \"\", VLOOKUP(X101,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,P101,IF($X101=1,IF(Z$9=$G101,(1-$M101),0),IF($X101=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,Q101,IF($X101=1,IF(AA$9=$G101,(1-$M101),0),IF($X101=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,R101,IF($X101=1,IF(AB$9=$G101,(1-$M101),0),IF($X101=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,S101,IF($X101=1,IF(AC$9=$G101,(1-$M101),0),IF($X101=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X101=3,1,IF($X101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AO$7+$J101-1),$J101))","v":""},"",{"$f":"IF(L101=\"\", \"\", IF($X101=0,$V101,IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$T$7+$X101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101)))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$CE$7+$K101-1)*$F101)","v":""},"","","","","","","","","","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,IF($AK101=0,$W101,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1)*$F101)))","v":""},"",{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$V$7)*$F101)","v":""}]
[5.2598733633442252E-2,0.16167391697211642,{"$f":"IF(Inventory!AH101=Inventory!$C$1032,0.5,1)*B102","v":0.16167391697211642},{"$f":"Inventory!C101","v":0},{"$f":"Inventory!E101","v":0},{"$f":"Inventory!W101","v":""},{"$f":"'Year 06'!AM102","v":""},{"$f":"IF($J102='Year 06'!$J102,'Year 06'!H102,$J102)","v":""},{"$f":"IF($J102='Year 06'!$J102,'Year 06'!I102,$J102)","v":""},{"$f":"'Year 06'!AN102","v":""},"",{"$f":"IF(E102 = 0, \"\", MATCH($E102,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!BA$7+$J102-1))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$W$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AB$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,1,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0)*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},"","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$B$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$F$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$O$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$BF$7+$K102-1))","v":""},{"$f":"IF(L102=\"\", \"\", VLOOKUP(X102,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,P102,IF($X102=1,IF(Z$9=$G102,(1-$M102),0),IF($X102=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,Q102,IF($X102=1,IF(AA$9=$G102,(1-$M102),0),IF($X102=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,R102,IF($X102=1,IF(AB$9=$G102,(1-$M102),0),IF($X102=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,S102,IF($X102=1,IF(AC$9=$G102,(1-$M102),0),IF($X102=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X102=3,1,IF($X102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AO$7+$J102-1),$J102))","v":""},"",{"$f":"IF(L102=\"\", \"\", IF($X102=0,$V102,IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$T$7+$X102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102)))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$CE$7+$K102-1)*$F102)","v":""},"","","","","","","","","","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,IF($AK102=0,$W102,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1)*$F102)))","v":""},"",{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$V$7)*$F102)","v":""}]
[0.65273145640001473,0.82659881460387252,{"$f":"IF(Inventory!AH102=Inventory!$C$1032,0.5,1)*B103","v":0.82659881460387252},{"$f":"Inventory!C102","v":0},{"$f":"Inventory!E102","v":0},{"$f":"Inventory!W102","v":""},{"$f":"'Year 06'!AM103","v":""},{"$f":"IF($J103='Year 06'!$J103,'Year 06'!H103,$J103)","v":""},{"$f":"IF($J103='Year 06'!$J103,'Year 06'!I103,$J103)","v":""},{"$f":"'Year 06'!AN103","v":""},"",{"$f":"IF(E103 = 0, \"\", MATCH($E103,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!BA$7+$J103-1))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$W$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AB$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,1,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0)*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},"","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$B$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$F$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$O$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$BF$7+$K103-1))","v":""},{"$f":"IF(L103=\"\", \"\", VLOOKUP(X103,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,P103,IF($X103=1,IF(Z$9=$G103,(1-$M103),0),IF($X103=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,Q103,IF($X103=1,IF(AA$9=$G103,(1-$M103),0),IF($X103=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,R103,IF($X103=1,IF(AB$9=$G103,(1-$M103),0),IF($X103=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,S103,IF($X103=1,IF(AC$9=$G103,(1-$M103),0),IF($X103=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X103=3,1,IF($X103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AO$7+$J103-1),$J103))","v":""},"",{"$f":"IF(L103=\"\", \"\", IF($X103=0,$V103,IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$T$7+$X103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103)))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$CE$7+$K103-1)*$F103)","v":""},"","","","","","","","","","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,IF($AK103=0,$W103,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1)*$F103)))","v":""},"",{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$V$7)*$F103)","v":""}]
[0.17257581990878501,4.4443825170954354E-2,{"$f":"IF(Inventory!AH103=Inventory!$C$1032,0.5,1)*B104","v":4.4443825170954354E-2},{"$f":"Inventory!C103","v":0},{"$f":"Inventory!E103","v":0},{"$f":"Inventory!W103","v":""},{"$f":"'Year 06'!AM104","v":""},{"$f":"IF($J104='Year 06'!$J104,'Year 06'!H104,$J104)","v":""},{"$f":"IF($J104='Year 06'!$J104,'Year 06'!I104,$J104)","v":""},{"$f":"'Year 06'!AN104","v":""},"",{"$f":"IF(E104 = 0, \"\", MATCH($E104,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!BA$7+$J104-1))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$W$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AB$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,1,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0)*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},"","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$B$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$F$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$O$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$BF$7+$K104-1))","v":""},{"$f":"IF(L104=\"\", \"\", VLOOKUP(X104,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,P104,IF($X104=1,IF(Z$9=$G104,(1-$M104),0),IF($X104=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,Q104,IF($X104=1,IF(AA$9=$G104,(1-$M104),0),IF($X104=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,R104,IF($X104=1,IF(AB$9=$G104,(1-$M104),0),IF($X104=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,S104,IF($X104=1,IF(AC$9=$G104,(1-$M104),0),IF($X104=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X104=3,1,IF($X104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AO$7+$J104-1),$J104))","v":""},"",{"$f":"IF(L104=\"\", \"\", IF($X104=0,$V104,IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$T$7+$X104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104)))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$CE$7+$K104-1)*$F104)","v":""},"","","","","","","","","","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,IF($AK104=0,$W104,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1)*$F104)))","v":""},"",{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$V$7)*$F104)","v":""}]
[0.19123437788137132,0.308997697571323,{"$f":"IF(Inventory!AH104=Inventory!$C$1032,0.5,1)*B105","v":0.308997697571323},{"$f":"Inventory!C104","v":0},{"$f":"Inventory!E104","v":0},{"$f":"Inventory!W104","v":""},{"$f":"'Year 06'!AM105","v":""},{"$f":"IF($J105='Year 06'!$J105,'Year 06'!H105,$J105)","v":""},{"$f":"IF($J105='Year 06'!$J105,'Year 06'!I105,$J105)","v":""},{"$f":"'Year 06'!AN105","v":""},"",{"$f":"IF(E105 = 0, \"\", MATCH($E105,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!BA$7+$J105-1))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$W$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AB$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,1,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0)*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},"","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$B$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$F$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$O$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$BF$7+$K105-1))","v":""},{"$f":"IF(L105=\"\", \"\", VLOOKUP(X105,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,P105,IF($X105=1,IF(Z$9=$G105,(1-$M105),0),IF($X105=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,Q105,IF($X105=1,IF(AA$9=$G105,(1-$M105),0),IF($X105=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,R105,IF($X105=1,IF(AB$9=$G105,(1-$M105),0),IF($X105=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,S105,IF($X105=1,IF(AC$9=$G105,(1-$M105),0),IF($X105=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X105=3,1,IF($X105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AO$7+$J105-1),$J105))","v":""},"",{"$f":"IF(L105=\"\", \"\", IF($X105=0,$V105,IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$T$7+$X105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105)))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$CE$7+$K105-1)*$F105)","v":""},"","","","","","","","","","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,IF($AK105=0,$W105,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1)*$F105)))","v":""},"",{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$V$7)*$F105)","v":""}]
[0.99582329322785201,0.66534735811274903,{"$f":"IF(Inventory!AH105=Inventory!$C$1032,0.5,1)*B106","v":0.66534735811274903},{"$f":"Inventory!C105","v":0},{"$f":"Inventory!E105","v":0},{"$f":"Inventory!W105","v":""},{"$f":"'Year 06'!AM106","v":""},{"$f":"IF($J106='Year 06'!$J106,'Year 06'!H106,$J106)","v":""},{"$f":"IF($J106='Year 06'!$J106,'Year 06'!I106,$J106)","v":""},{"$f":"'Year 06'!AN106","v":""},"",{"$f":"IF(E106 = 0, \"\", MATCH($E106,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!BA$7+$J106-1))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$W$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AB$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,1,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0)*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},"","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$B$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$F$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$O$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$BF$7+$K106-1))","v":""},{"$f":"IF(L106=\"\", \"\", VLOOKUP(X106,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,P106,IF($X106=1,IF(Z$9=$G106,(1-$M106),0),IF($X106=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,Q106,IF($X106=1,IF(AA$9=$G106,(1-$M106),0),IF($X106=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,R106,IF($X106=1,IF(AB$9=$G106,(1-$M106),0),IF($X106=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,S106,IF($X106=1,IF(AC$9=$G106,(1-$M106),0),IF($X106=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X106=3,1,IF($X106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AO$7+$J106-1),$J106))","v":""},"",{"$f":"IF(L106=\"\", \"\", IF($X106=0,$V106,IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$T$7+$X106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106)))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$CE$7+$K106-1)*$F106)","v":""},"","","","","","","","","","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,IF($AK106=0,$W106,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1)*$F106)))","v":""},"",{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$V$7)*$F106)","v":""}]
[0.26742896810901795,0.2793322933652288,{"$f":"IF(Inventory!AH106=Inventory!$C$1032,0.5,1)*B107","v":0.2793322933652288},{"$f":"Inventory!C106","v":0},{"$f":"Inventory!E106","v":0},{"$f":"Inventory!W106","v":""},{"$f":"'Year 06'!AM107","v":""},{"$f":"IF($J107='Year 06'!$J107,'Year 06'!H107,$J107)","v":""},{"$f":"IF($J107='Year 06'!$J107,'Year 06'!I107,$J107)","v":""},{"$f":"'Year 06'!AN107","v":""},"",{"$f":"IF(E107 = 0, \"\", MATCH($E107,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!BA$7+$J107-1))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$W$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AB$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,1,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0)*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},"","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$B$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$F$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$O$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$BF$7+$K107-1))","v":""},{"$f":"IF(L107=\"\", \"\", VLOOKUP(X107,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,P107,IF($X107=1,IF(Z$9=$G107,(1-$M107),0),IF($X107=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,Q107,IF($X107=1,IF(AA$9=$G107,(1-$M107),0),IF($X107=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,R107,IF($X107=1,IF(AB$9=$G107,(1-$M107),0),IF($X107=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,S107,IF($X107=1,IF(AC$9=$G107,(1-$M107),0),IF($X107=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X107=3,1,IF($X107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AO$7+$J107-1),$J107))","v":""},"",{"$f":"IF(L107=\"\", \"\", IF($X107=0,$V107,IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$T$7+$X107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107)))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$CE$7+$K107-1)*$F107)","v":""},"","","","","","","","","","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,IF($AK107=0,$W107,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1)*$F107)))","v":""},"",{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$V$7)*$F107)","v":""}]
[0.23007623573786551,0.32814587659784222,{"$f":"IF(Inventory!AH107=Inventory!$C$1032,0.5,1)*B108","v":0.32814587659784222},{"$f":"Inventory!C107","v":0},{"$f":"Inventory!E107","v":0},{"$f":"Inventory!W107","v":""},{"$f":"'Year 06'!AM108","v":""},{"$f":"IF($J108='Year 06'!$J108,'Year 06'!H108,$J108)","v":""},{"$f":"IF($J108='Year 06'!$J108,'Year 06'!I108,$J108)","v":""},{"$f":"'Year 06'!AN108","v":""},"",{"$f":"IF(E108 = 0, \"\", MATCH($E108,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!BA$7+$J108-1))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$W$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AB$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,1,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0)*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},"","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$B$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$F$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$O$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$BF$7+$K108-1))","v":""},{"$f":"IF(L108=\"\", \"\", VLOOKUP(X108,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,P108,IF($X108=1,IF(Z$9=$G108,(1-$M108),0),IF($X108=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,Q108,IF($X108=1,IF(AA$9=$G108,(1-$M108),0),IF($X108=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,R108,IF($X108=1,IF(AB$9=$G108,(1-$M108),0),IF($X108=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,S108,IF($X108=1,IF(AC$9=$G108,(1-$M108),0),IF($X108=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X108=3,1,IF($X108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AO$7+$J108-1),$J108))","v":""},"",{"$f":"IF(L108=\"\", \"\", IF($X108=0,$V108,IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$T$7+$X108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108)))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$CE$7+$K108-1)*$F108)","v":""},"","","","","","","","","","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,IF($AK108=0,$W108,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1)*$F108)))","v":""},"",{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$V$7)*$F108)","v":""}]
[0.86723776999941105,0.15361791110290068,{"$f":"IF(Inventory!AH108=Inventory!$C$1032,0.5,1)*B109","v":0.15361791110290068},{"$f":"Inventory!C108","v":0},{"$f":"Inventory!E108","v":0},{"$f":"Inventory!W108","v":""},{"$f":"'Year 06'!AM109","v":""},{"$f":"IF($J109='Year 06'!$J109,'Year 06'!H109,$J109)","v":""},{"$f":"IF($J109='Year 06'!$J109,'Year 06'!I109,$J109)","v":""},{"$f":"'Year 06'!AN109","v":""},"",{"$f":"IF(E109 = 0, \"\", MATCH($E109,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!BA$7+$J109-1))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$W$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AB$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,1,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0)*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},"","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$B$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$F$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$O$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$BF$7+$K109-1))","v":""},{"$f":"IF(L109=\"\", \"\", VLOOKUP(X109,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,P109,IF($X109=1,IF(Z$9=$G109,(1-$M109),0),IF($X109=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,Q109,IF($X109=1,IF(AA$9=$G109,(1-$M109),0),IF($X109=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,R109,IF($X109=1,IF(AB$9=$G109,(1-$M109),0),IF($X109=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,S109,IF($X109=1,IF(AC$9=$G109,(1-$M109),0),IF($X109=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X109=3,1,IF($X109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AO$7+$J109-1),$J109))","v":""},"",{"$f":"IF(L109=\"\", \"\", IF($X109=0,$V109,IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$T$7+$X109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109)))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$CE$7+$K109-1)*$F109)","v":""},"","","","","","","","","","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,IF($AK109=0,$W109,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1)*$F109)))","v":""},"",{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$V$7)*$F109)","v":""}]
[0.75311471249771422,0.19252068936320132,{"$f":"IF(Inventory!AH109=Inventory!$C$1032,0.5,1)*B110","v":0.19252068936320132},{"$f":"Inventory!C109","v":0},{"$f":"Inventory!E109","v":0},{"$f":"Inventory!W109","v":""},{"$f":"'Year 06'!AM110","v":""},{"$f":"IF($J110='Year 06'!$J110,'Year 06'!H110,$J110)","v":""},{"$f":"IF($J110='Year 06'!$J110,'Year 06'!I110,$J110)","v":""},{"$f":"'Year 06'!AN110","v":""},"",{"$f":"IF(E110 = 0, \"\", MATCH($E110,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!BA$7+$J110-1))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$W$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AB$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,1,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0)*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},"","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$B$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$F$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$O$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$BF$7+$K110-1))","v":""},{"$f":"IF(L110=\"\", \"\", VLOOKUP(X110,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,P110,IF($X110=1,IF(Z$9=$G110,(1-$M110),0),IF($X110=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,Q110,IF($X110=1,IF(AA$9=$G110,(1-$M110),0),IF($X110=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,R110,IF($X110=1,IF(AB$9=$G110,(1-$M110),0),IF($X110=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,S110,IF($X110=1,IF(AC$9=$G110,(1-$M110),0),IF($X110=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X110=3,1,IF($X110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AO$7+$J110-1),$J110))","v":""},"",{"$f":"IF(L110=\"\", \"\", IF($X110=0,$V110,IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$T$7+$X110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110)))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$CE$7+$K110-1)*$F110)","v":""},"","","","","","","","","","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,IF($AK110=0,$W110,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1)*$F110)))","v":""},"",{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$V$7)*$F110)","v":""}]
[0.41133272031551371,0.97805031556809507,{"$f":"IF(Inventory!AH110=Inventory!$C$1032,0.5,1)*B111","v":0.97805031556809507},{"$f":"Inventory!C110","v":0},{"$f":"Inventory!E110","v":0},{"$f":"Inventory!W110","v":""},{"$f":"'Year 06'!AM111","v":""},{"$f":"IF($J111='Year 06'!$J111,'Year 06'!H111,$J111)","v":""},{"$f":"IF($J111='Year 06'!$J111,'Year 06'!I111,$J111)","v":""},{"$f":"'Year 06'!AN111","v":""},"",{"$f":"IF(E111 = 0, \"\", MATCH($E111,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!BA$7+$J111-1))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$W$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AB$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,1,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0)*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},"","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$B$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$F$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$O$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$BF$7+$K111-1))","v":""},{"$f":"IF(L111=\"\", \"\", VLOOKUP(X111,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,P111,IF($X111=1,IF(Z$9=$G111,(1-$M111),0),IF($X111=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,Q111,IF($X111=1,IF(AA$9=$G111,(1-$M111),0),IF($X111=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,R111,IF($X111=1,IF(AB$9=$G111,(1-$M111),0),IF($X111=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,S111,IF($X111=1,IF(AC$9=$G111,(1-$M111),0),IF($X111=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X111=3,1,IF($X111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AO$7+$J111-1),$J111))","v":""},"",{"$f":"IF(L111=\"\", \"\", IF($X111=0,$V111,IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$T$7+$X111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111)))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$CE$7+$K111-1)*$F111)","v":""},"","","","","","","","","","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,IF($AK111=0,$W111,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1)*$F111)))","v":""},"",{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$V$7)*$F111)","v":""}]
[0.8331494822690233,0.66631188741279324,{"$f":"IF(Inventory!AH111=Inventory!$C$1032,0.5,1)*B112","v":0.66631188741279324},{"$f":"Inventory!C111","v":0},{"$f":"Inventory!E111","v":0},{"$f":"Inventory!W111","v":""},{"$f":"'Year 06'!AM112","v":""},{"$f":"IF($J112='Year 06'!$J112,'Year 06'!H112,$J112)","v":""},{"$f":"IF($J112='Year 06'!$J112,'Year 06'!I112,$J112)","v":""},{"$f":"'Year 06'!AN112","v":""},"",{"$f":"IF(E112 = 0, \"\", MATCH($E112,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!BA$7+$J112-1))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$W$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AB$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,1,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0)*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},"","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$B$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$F$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$O$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$BF$7+$K112-1))","v":""},{"$f":"IF(L112=\"\", \"\", VLOOKUP(X112,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,P112,IF($X112=1,IF(Z$9=$G112,(1-$M112),0),IF($X112=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,Q112,IF($X112=1,IF(AA$9=$G112,(1-$M112),0),IF($X112=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,R112,IF($X112=1,IF(AB$9=$G112,(1-$M112),0),IF($X112=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,S112,IF($X112=1,IF(AC$9=$G112,(1-$M112),0),IF($X112=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X112=3,1,IF($X112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AO$7+$J112-1),$J112))","v":""},"",{"$f":"IF(L112=\"\", \"\", IF($X112=0,$V112,IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$T$7+$X112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112)))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$CE$7+$K112-1)*$F112)","v":""},"","","","","","","","","","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,IF($AK112=0,$W112,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1)*$F112)))","v":""},"",{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$V$7)*$F112)","v":""}]
[0.42913389490096554,0.740935729834451,{"$f":"IF(Inventory!AH112=Inventory!$C$1032,0.5,1)*B113","v":0.740935729834451},{"$f":"Inventory!C112","v":0},{"$f":"Inventory!E112","v":0},{"$f":"Inventory!W112","v":""},{"$f":"'Year 06'!AM113","v":""},{"$f":"IF($J113='Year 06'!$J113,'Year 06'!H113,$J113)","v":""},{"$f":"IF($J113='Year 06'!$J113,'Year 06'!I113,$J113)","v":""},{"$f":"'Year 06'!AN113","v":""},"",{"$f":"IF(E113 = 0, \"\", MATCH($E113,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!BA$7+$J113-1))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$W$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AB$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,1,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0)*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},"","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$B$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$F$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$O$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$BF$7+$K113-1))","v":""},{"$f":"IF(L113=\"\", \"\", VLOOKUP(X113,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,P113,IF($X113=1,IF(Z$9=$G113,(1-$M113),0),IF($X113=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,Q113,IF($X113=1,IF(AA$9=$G113,(1-$M113),0),IF($X113=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,R113,IF($X113=1,IF(AB$9=$G113,(1-$M113),0),IF($X113=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,S113,IF($X113=1,IF(AC$9=$G113,(1-$M113),0),IF($X113=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X113=3,1,IF($X113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AO$7+$J113-1),$J113))","v":""},"",{"$f":"IF(L113=\"\", \"\", IF($X113=0,$V113,IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$T$7+$X113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113)))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$CE$7+$K113-1)*$F113)","v":""},"","","","","","","","","","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,IF($AK113=0,$W113,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1)*$F113)))","v":""},"",{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$V$7)*$F113)","v":""}]
[0.79942322405215405,0.6293434667074036,{"$f":"IF(Inventory!AH113=Inventory!$C$1032,0.5,1)*B114","v":0.6293434667074036},{"$f":"Inventory!C113","v":0},{"$f":"Inventory!E113","v":0},{"$f":"Inventory!W113","v":""},{"$f":"'Year 06'!AM114","v":""},{"$f":"IF($J114='Year 06'!$J114,'Year 06'!H114,$J114)","v":""},{"$f":"IF($J114='Year 06'!$J114,'Year 06'!I114,$J114)","v":""},{"$f":"'Year 06'!AN114","v":""},"",{"$f":"IF(E114 = 0, \"\", MATCH($E114,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!BA$7+$J114-1))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$W$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AB$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,1,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0)*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},"","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$B$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$F$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$O$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$BF$7+$K114-1))","v":""},{"$f":"IF(L114=\"\", \"\", VLOOKUP(X114,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,P114,IF($X114=1,IF(Z$9=$G114,(1-$M114),0),IF($X114=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,Q114,IF($X114=1,IF(AA$9=$G114,(1-$M114),0),IF($X114=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,R114,IF($X114=1,IF(AB$9=$G114,(1-$M114),0),IF($X114=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,S114,IF($X114=1,IF(AC$9=$G114,(1-$M114),0),IF($X114=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X114=3,1,IF($X114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AO$7+$J114-1),$J114))","v":""},"",{"$f":"IF(L114=\"\", \"\", IF($X114=0,$V114,IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$T$7+$X114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114)))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$CE$7+$K114-1)*$F114)","v":""},"","","","","","","","","","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,IF($AK114=0,$W114,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1)*$F114)))","v":""},"",{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$V$7)*$F114)","v":""}]
[0.45799236356726869,0.84164084365033043,{"$f":"IF(Inventory!AH114=Inventory!$C$1032,0.5,1)*B115","v":0.84164084365033043},{"$f":"Inventory!C114","v":0},{"$f":"Inventory!E114","v":0},{"$f":"Inventory!W114","v":""},{"$f":"'Year 06'!AM115","v":""},{"$f":"IF($J115='Year 06'!$J115,'Year 06'!H115,$J115)","v":""},{"$f":"IF($J115='Year 06'!$J115,'Year 06'!I115,$J115)","v":""},{"$f":"'Year 06'!AN115","v":""},"",{"$f":"IF(E115 = 0, \"\", MATCH($E115,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!BA$7+$J115-1))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$W$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AB$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,1,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0)*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},"","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$B$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$F$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$O$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$BF$7+$K115-1))","v":""},{"$f":"IF(L115=\"\", \"\", VLOOKUP(X115,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,P115,IF($X115=1,IF(Z$9=$G115,(1-$M115),0),IF($X115=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,Q115,IF($X115=1,IF(AA$9=$G115,(1-$M115),0),IF($X115=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,R115,IF($X115=1,IF(AB$9=$G115,(1-$M115),0),IF($X115=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,S115,IF($X115=1,IF(AC$9=$G115,(1-$M115),0),IF($X115=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X115=3,1,IF($X115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AO$7+$J115-1),$J115))","v":""},"",{"$f":"IF(L115=\"\", \"\", IF($X115=0,$V115,IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$T$7+$X115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115)))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$CE$7+$K115-1)*$F115)","v":""},"","","","","","","","","","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,IF($AK115=0,$W115,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1)*$F115)))","v":""},"",{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$V$7)*$F115)","v":""}]
[2.8075224817874944E-2,0.17879528368502895,{"$f":"IF(Inventory!AH115=Inventory!$C$1032,0.5,1)*B116","v":0.17879528368502895},{"$f":"Inventory!C115","v":0},{"$f":"Inventory!E115","v":0},{"$f":"Inventory!W115","v":""},{"$f":"'Year 06'!AM116","v":""},{"$f":"IF($J116='Year 06'!$J116,'Year 06'!H116,$J116)","v":""},{"$f":"IF($J116='Year 06'!$J116,'Year 06'!I116,$J116)","v":""},{"$f":"'Year 06'!AN116","v":""},"",{"$f":"IF(E116 = 0, \"\", MATCH($E116,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!BA$7+$J116-1))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$W$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AB$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,1,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0)*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},"","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$B$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$F$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$O$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$BF$7+$K116-1))","v":""},{"$f":"IF(L116=\"\", \"\", VLOOKUP(X116,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,P116,IF($X116=1,IF(Z$9=$G116,(1-$M116),0),IF($X116=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,Q116,IF($X116=1,IF(AA$9=$G116,(1-$M116),0),IF($X116=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,R116,IF($X116=1,IF(AB$9=$G116,(1-$M116),0),IF($X116=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,S116,IF($X116=1,IF(AC$9=$G116,(1-$M116),0),IF($X116=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X116=3,1,IF($X116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AO$7+$J116-1),$J116))","v":""},"",{"$f":"IF(L116=\"\", \"\", IF($X116=0,$V116,IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$T$7+$X116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116)))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$CE$7+$K116-1)*$F116)","v":""},"","","","","","","","","","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,IF($AK116=0,$W116,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1)*$F116)))","v":""},"",{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$V$7)*$F116)","v":""}]
[0.93003928279224146,0.88801629300774931,{"$f":"IF(Inventory!AH116=Inventory!$C$1032,0.5,1)*B117","v":0.88801629300774931},{"$f":"Inventory!C116","v":0},{"$f":"Inventory!E116","v":0},{"$f":"Inventory!W116","v":""},{"$f":"'Year 06'!AM117","v":""},{"$f":"IF($J117='Year 06'!$J117,'Year 06'!H117,$J117)","v":""},{"$f":"IF($J117='Year 06'!$J117,'Year 06'!I117,$J117)","v":""},{"$f":"'Year 06'!AN117","v":""},"",{"$f":"IF(E117 = 0, \"\", MATCH($E117,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!BA$7+$J117-1))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$W$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AB$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,1,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0)*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},"","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$B$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$F$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$O$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$BF$7+$K117-1))","v":""},{"$f":"IF(L117=\"\", \"\", VLOOKUP(X117,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,P117,IF($X117=1,IF(Z$9=$G117,(1-$M117),0),IF($X117=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,Q117,IF($X117=1,IF(AA$9=$G117,(1-$M117),0),IF($X117=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,R117,IF($X117=1,IF(AB$9=$G117,(1-$M117),0),IF($X117=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,S117,IF($X117=1,IF(AC$9=$G117,(1-$M117),0),IF($X117=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X117=3,1,IF($X117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AO$7+$J117-1),$J117))","v":""},"",{"$f":"IF(L117=\"\", \"\", IF($X117=0,$V117,IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$T$7+$X117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117)))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$CE$7+$K117-1)*$F117)","v":""},"","","","","","","","","","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,IF($AK117=0,$W117,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1)*$F117)))","v":""},"",{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$V$7)*$F117)","v":""}]
[0.8343597483081715,0.2481201418646436,{"$f":"IF(Inventory!AH117=Inventory!$C$1032,0.5,1)*B118","v":0.2481201418646436},{"$f":"Inventory!C117","v":0},{"$f":"Inventory!E117","v":0},{"$f":"Inventory!W117","v":""},{"$f":"'Year 06'!AM118","v":""},{"$f":"IF($J118='Year 06'!$J118,'Year 06'!H118,$J118)","v":""},{"$f":"IF($J118='Year 06'!$J118,'Year 06'!I118,$J118)","v":""},{"$f":"'Year 06'!AN118","v":""},"",{"$f":"IF(E118 = 0, \"\", MATCH($E118,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!BA$7+$J118-1))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$W$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AB$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,1,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0)*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},"","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$B$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$F$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$O$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$BF$7+$K118-1))","v":""},{"$f":"IF(L118=\"\", \"\", VLOOKUP(X118,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,P118,IF($X118=1,IF(Z$9=$G118,(1-$M118),0),IF($X118=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,Q118,IF($X118=1,IF(AA$9=$G118,(1-$M118),0),IF($X118=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,R118,IF($X118=1,IF(AB$9=$G118,(1-$M118),0),IF($X118=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,S118,IF($X118=1,IF(AC$9=$G118,(1-$M118),0),IF($X118=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X118=3,1,IF($X118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AO$7+$J118-1),$J118))","v":""},"",{"$f":"IF(L118=\"\", \"\", IF($X118=0,$V118,IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$T$7+$X118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118)))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$CE$7+$K118-1)*$F118)","v":""},"","","","","","","","","","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,IF($AK118=0,$W118,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1)*$F118)))","v":""},"",{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$V$7)*$F118)","v":""}]
[3.0020235098043857E-2,0.37764954155146946,{"$f":"IF(Inventory!AH118=Inventory!$C$1032,0.5,1)*B119","v":0.37764954155146946},{"$f":"Inventory!C118","v":0},{"$f":"Inventory!E118","v":0},{"$f":"Inventory!W118","v":""},{"$f":"'Year 06'!AM119","v":""},{"$f":"IF($J119='Year 06'!$J119,'Year 06'!H119,$J119)","v":""},{"$f":"IF($J119='Year 06'!$J119,'Year 06'!I119,$J119)","v":""},{"$f":"'Year 06'!AN119","v":""},"",{"$f":"IF(E119 = 0, \"\", MATCH($E119,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!BA$7+$J119-1))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$W$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AB$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,1,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0)*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},"","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$B$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$F$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$O$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$BF$7+$K119-1))","v":""},{"$f":"IF(L119=\"\", \"\", VLOOKUP(X119,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,P119,IF($X119=1,IF(Z$9=$G119,(1-$M119),0),IF($X119=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,Q119,IF($X119=1,IF(AA$9=$G119,(1-$M119),0),IF($X119=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,R119,IF($X119=1,IF(AB$9=$G119,(1-$M119),0),IF($X119=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,S119,IF($X119=1,IF(AC$9=$G119,(1-$M119),0),IF($X119=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X119=3,1,IF($X119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AO$7+$J119-1),$J119))","v":""},"",{"$f":"IF(L119=\"\", \"\", IF($X119=0,$V119,IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$T$7+$X119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119)))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$CE$7+$K119-1)*$F119)","v":""},"","","","","","","","","","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,IF($AK119=0,$W119,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1)*$F119)))","v":""},"",{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$V$7)*$F119)","v":""}]
[0.30372604215266208,0.87595310210341248,{"$f":"IF(Inventory!AH119=Inventory!$C$1032,0.5,1)*B120","v":0.87595310210341248},{"$f":"Inventory!C119","v":0},{"$f":"Inventory!E119","v":0},{"$f":"Inventory!W119","v":""},{"$f":"'Year 06'!AM120","v":""},{"$f":"IF($J120='Year 06'!$J120,'Year 06'!H120,$J120)","v":""},{"$f":"IF($J120='Year 06'!$J120,'Year 06'!I120,$J120)","v":""},{"$f":"'Year 06'!AN120","v":""},"",{"$f":"IF(E120 = 0, \"\", MATCH($E120,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!BA$7+$J120-1))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$W$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AB$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,1,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0)*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},"","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$B$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$F$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$O$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$BF$7+$K120-1))","v":""},{"$f":"IF(L120=\"\", \"\", VLOOKUP(X120,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,P120,IF($X120=1,IF(Z$9=$G120,(1-$M120),0),IF($X120=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,Q120,IF($X120=1,IF(AA$9=$G120,(1-$M120),0),IF($X120=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,R120,IF($X120=1,IF(AB$9=$G120,(1-$M120),0),IF($X120=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,S120,IF($X120=1,IF(AC$9=$G120,(1-$M120),0),IF($X120=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X120=3,1,IF($X120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AO$7+$J120-1),$J120))","v":""},"",{"$f":"IF(L120=\"\", \"\", IF($X120=0,$V120,IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$T$7+$X120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120)))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$CE$7+$K120-1)*$F120)","v":""},"","","","","","","","","","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,IF($AK120=0,$W120,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1)*$F120)))","v":""},"",{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$V$7)*$F120)","v":""}]
[0.3735961634349052,0.83681130565148598,{"$f":"IF(Inventory!AH120=Inventory!$C$1032,0.5,1)*B121","v":0.83681130565148598},{"$f":"Inventory!C120","v":0},{"$f":"Inventory!E120","v":0},{"$f":"Inventory!W120","v":""},{"$f":"'Year 06'!AM121","v":""},{"$f":"IF($J121='Year 06'!$J121,'Year 06'!H121,$J121)","v":""},{"$f":"IF($J121='Year 06'!$J121,'Year 06'!I121,$J121)","v":""},{"$f":"'Year 06'!AN121","v":""},"",{"$f":"IF(E121 = 0, \"\", MATCH($E121,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!BA$7+$J121-1))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$W$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AB$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,1,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0)*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},"","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$B$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$F$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$O$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$BF$7+$K121-1))","v":""},{"$f":"IF(L121=\"\", \"\", VLOOKUP(X121,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,P121,IF($X121=1,IF(Z$9=$G121,(1-$M121),0),IF($X121=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,Q121,IF($X121=1,IF(AA$9=$G121,(1-$M121),0),IF($X121=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,R121,IF($X121=1,IF(AB$9=$G121,(1-$M121),0),IF($X121=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,S121,IF($X121=1,IF(AC$9=$G121,(1-$M121),0),IF($X121=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X121=3,1,IF($X121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AO$7+$J121-1),$J121))","v":""},"",{"$f":"IF(L121=\"\", \"\", IF($X121=0,$V121,IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$T$7+$X121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121)))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$CE$7+$K121-1)*$F121)","v":""},"","","","","","","","","","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,IF($AK121=0,$W121,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1)*$F121)))","v":""},"",{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$V$7)*$F121)","v":""}]
[0.80836139079140368,0.32770231995390198,{"$f":"IF(Inventory!AH121=Inventory!$C$1032,0.5,1)*B122","v":0.32770231995390198},{"$f":"Inventory!C121","v":0},{"$f":"Inventory!E121","v":0},{"$f":"Inventory!W121","v":""},{"$f":"'Year 06'!AM122","v":""},{"$f":"IF($J122='Year 06'!$J122,'Year 06'!H122,$J122)","v":""},{"$f":"IF($J122='Year 06'!$J122,'Year 06'!I122,$J122)","v":""},{"$f":"'Year 06'!AN122","v":""},"",{"$f":"IF(E122 = 0, \"\", MATCH($E122,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!BA$7+$J122-1))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$W$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AB$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,1,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0)*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},"","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$B$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$F$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$O$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$BF$7+$K122-1))","v":""},{"$f":"IF(L122=\"\", \"\", VLOOKUP(X122,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,P122,IF($X122=1,IF(Z$9=$G122,(1-$M122),0),IF($X122=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,Q122,IF($X122=1,IF(AA$9=$G122,(1-$M122),0),IF($X122=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,R122,IF($X122=1,IF(AB$9=$G122,(1-$M122),0),IF($X122=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,S122,IF($X122=1,IF(AC$9=$G122,(1-$M122),0),IF($X122=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X122=3,1,IF($X122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AO$7+$J122-1),$J122))","v":""},"",{"$f":"IF(L122=\"\", \"\", IF($X122=0,$V122,IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$T$7+$X122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122)))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$CE$7+$K122-1)*$F122)","v":""},"","","","","","","","","","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,IF($AK122=0,$W122,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1)*$F122)))","v":""},"",{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$V$7)*$F122)","v":""}]
[0.62865733361974685,0.31268404627904767,{"$f":"IF(Inventory!AH122=Inventory!$C$1032,0.5,1)*B123","v":0.31268404627904767},{"$f":"Inventory!C122","v":0},{"$f":"Inventory!E122","v":0},{"$f":"Inventory!W122","v":""},{"$f":"'Year 06'!AM123","v":""},{"$f":"IF($J123='Year 06'!$J123,'Year 06'!H123,$J123)","v":""},{"$f":"IF($J123='Year 06'!$J123,'Year 06'!I123,$J123)","v":""},{"$f":"'Year 06'!AN123","v":""},"",{"$f":"IF(E123 = 0, \"\", MATCH($E123,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!BA$7+$J123-1))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$W$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AB$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,1,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0)*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},"","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$B$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$F$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$O$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$BF$7+$K123-1))","v":""},{"$f":"IF(L123=\"\", \"\", VLOOKUP(X123,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,P123,IF($X123=1,IF(Z$9=$G123,(1-$M123),0),IF($X123=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,Q123,IF($X123=1,IF(AA$9=$G123,(1-$M123),0),IF($X123=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,R123,IF($X123=1,IF(AB$9=$G123,(1-$M123),0),IF($X123=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,S123,IF($X123=1,IF(AC$9=$G123,(1-$M123),0),IF($X123=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X123=3,1,IF($X123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AO$7+$J123-1),$J123))","v":""},"",{"$f":"IF(L123=\"\", \"\", IF($X123=0,$V123,IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$T$7+$X123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123)))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$CE$7+$K123-1)*$F123)","v":""},"","","","","","","","","","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,IF($AK123=0,$W123,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1)*$F123)))","v":""},"",{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$V$7)*$F123)","v":""}]
[0.38586203380817508,0.31603500505158966,{"$f":"IF(Inventory!AH123=Inventory!$C$1032,0.5,1)*B124","v":0.31603500505158966},{"$f":"Inventory!C123","v":0},{"$f":"Inventory!E123","v":0},{"$f":"Inventory!W123","v":""},{"$f":"'Year 06'!AM124","v":""},{"$f":"IF($J124='Year 06'!$J124,'Year 06'!H124,$J124)","v":""},{"$f":"IF($J124='Year 06'!$J124,'Year 06'!I124,$J124)","v":""},{"$f":"'Year 06'!AN124","v":""},"",{"$f":"IF(E124 = 0, \"\", MATCH($E124,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!BA$7+$J124-1))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$W$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AB$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,1,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0)*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},"","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$B$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$F$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$O$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$BF$7+$K124-1))","v":""},{"$f":"IF(L124=\"\", \"\", VLOOKUP(X124,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,P124,IF($X124=1,IF(Z$9=$G124,(1-$M124),0),IF($X124=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,Q124,IF($X124=1,IF(AA$9=$G124,(1-$M124),0),IF($X124=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,R124,IF($X124=1,IF(AB$9=$G124,(1-$M124),0),IF($X124=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,S124,IF($X124=1,IF(AC$9=$G124,(1-$M124),0),IF($X124=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X124=3,1,IF($X124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AO$7+$J124-1),$J124))","v":""},"",{"$f":"IF(L124=\"\", \"\", IF($X124=0,$V124,IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$T$7+$X124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124)))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$CE$7+$K124-1)*$F124)","v":""},"","","","","","","","","","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,IF($AK124=0,$W124,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1)*$F124)))","v":""},"",{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$V$7)*$F124)","v":""}]
[5.6997231013064975E-2,0.57146588955190292,{"$f":"IF(Inventory!AH124=Inventory!$C$1032,0.5,1)*B125","v":0.57146588955190292},{"$f":"Inventory!C124","v":0},{"$f":"Inventory!E124","v":0},{"$f":"Inventory!W124","v":""},{"$f":"'Year 06'!AM125","v":""},{"$f":"IF($J125='Year 06'!$J125,'Year 06'!H125,$J125)","v":""},{"$f":"IF($J125='Year 06'!$J125,'Year 06'!I125,$J125)","v":""},{"$f":"'Year 06'!AN125","v":""},"",{"$f":"IF(E125 = 0, \"\", MATCH($E125,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!BA$7+$J125-1))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$W$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AB$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,1,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0)*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},"","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$B$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$F$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$O$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$BF$7+$K125-1))","v":""},{"$f":"IF(L125=\"\", \"\", VLOOKUP(X125,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,P125,IF($X125=1,IF(Z$9=$G125,(1-$M125),0),IF($X125=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,Q125,IF($X125=1,IF(AA$9=$G125,(1-$M125),0),IF($X125=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,R125,IF($X125=1,IF(AB$9=$G125,(1-$M125),0),IF($X125=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,S125,IF($X125=1,IF(AC$9=$G125,(1-$M125),0),IF($X125=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X125=3,1,IF($X125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AO$7+$J125-1),$J125))","v":""},"",{"$f":"IF(L125=\"\", \"\", IF($X125=0,$V125,IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$T$7+$X125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125)))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$CE$7+$K125-1)*$F125)","v":""},"","","","","","","","","","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,IF($AK125=0,$W125,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1)*$F125)))","v":""},"",{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$V$7)*$F125)","v":""}]
[0.6364314653259826,0.67833000221247763,{"$f":"IF(Inventory!AH128=Inventory!$C$1032,0.5,1)*B129","v":0.67833000221247763},{"$f":"Inventory!C128","v":0},{"$f":"Inventory!E128","v":0},{"$f":"Inventory!W128","v":""},{"$f":"'Year 06'!AM129","v":""},{"$f":"IF($J129='Year 06'!$J129,'Year 06'!H129,$J129)","v":""},{"$f":"IF($J129='Year 06'!$J129,'Year 06'!I129,$J129)","v":""},{"$f":"'Year 06'!AN129","v":""},"",{"$f":"IF(E129 = 0, \"\", MATCH($E129,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!BA$7+$J129-1))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$W$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AB$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,1,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0)*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},"","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$B$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$F$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$O$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$BF$7+$K129-1))","v":""},{"$f":"IF(L129=\"\", \"\", VLOOKUP(X129,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,P129,IF($X129=1,IF(Z$9=$G129,(1-$M129),0),IF($X129=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,Q129,IF($X129=1,IF(AA$9=$G129,(1-$M129),0),IF($X129=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,R129,IF($X129=1,IF(AB$9=$G129,(1-$M129),0),IF($X129=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,S129,IF($X129=1,IF(AC$9=$G129,(1-$M129),0),IF($X129=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X129=3,1,IF($X129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AO$7+$J129-1),$J129))","v":""},"",{"$f":"IF(L129=\"\", \"\", IF($X129=0,$V129,IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$T$7+$X129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129)))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$CE$7+$K129-1)*$F129)","v":""},"","","","","","","","","","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,IF($AK129=0,$W129,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1)*$F129)))","v":""},"",{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$V$7)*$F129)","v":""}]
[0.67726674946650423,0.50456747539291735,{"$f":"IF(Inventory!AH133=Inventory!$C$1032,0.5,1)*B134","v":0.50456747539291735},{"$f":"Inventory!C133","v":0},{"$f":"Inventory!E133","v":0},{"$f":"Inventory!W133","v":""},{"$f":"'Year 06'!AM134","v":""},{"$f":"IF($J134='Year 06'!$J134,'Year 06'!H134,$J134)","v":""},{"$f":"IF($J134='Year 06'!$J134,'Year 06'!I134,$J134)","v":""},{"$f":"'Year 06'!AN134","v":""},"",{"$f":"IF(E134 = 0, \"\", MATCH($E134,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!BA$7+$J134-1))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$W$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AB$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,1,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0)*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},"","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$B$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$F$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$O$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$BF$7+$K134-1))","v":""},{"$f":"IF(L134=\"\", \"\", VLOOKUP(X134,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,P134,IF($X134=1,IF(Z$9=$G134,(1-$M134),0),IF($X134=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,Q134,IF($X134=1,IF(AA$9=$G134,(1-$M134),0),IF($X134=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,R134,IF($X134=1,IF(AB$9=$G134,(1-$M134),0),IF($X134=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,S134,IF($X134=1,IF(AC$9=$G134,(1-$M134),0),IF($X134=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X134=3,1,IF($X134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AO$7+$J134-1),$J134))","v":""},"",{"$f":"IF(L134=\"\", \"\", IF($X134=0,$V134,IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$T$7+$X134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134)))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$CE$7+$K134-1)*$F134)","v":""},"","","","","","","","","","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,IF($AK134=0,$W134,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1)*$F134)))","v":""},"",{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$V$7)*$F134)","v":""}]
[0.4300872211386213,0.81715204002941233,{"$f":"IF(Inventory!AH141=Inventory!$C$1032,0.5,1)*B142","v":0.81715204002941233},{"$f":"Inventory!C141","v":0},{"$f":"Inventory!E141","v":0},{"$f":"Inventory!W141","v":""},{"$f":"'Year 06'!AM142","v":""},{"$f":"IF($J142='Year 06'!$J142,'Year 06'!H142,$J142)","v":""},{"$f":"IF($J142='Year 06'!$J142,'Year 06'!I142,$J142)","v":""},{"$f":"'Year 06'!AN142","v":""},"",{"$f":"IF(E142 = 0, \"\", MATCH($E142,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!BA$7+$J142-1))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$W$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AB$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,1,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0)*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},"","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$B$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$F$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$O$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$BF$7+$K142-1))","v":""},{"$f":"IF(L142=\"\", \"\", VLOOKUP(X142,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,P142,IF($X142=1,IF(Z$9=$G142,(1-$M142),0),IF($X142=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,Q142,IF($X142=1,IF(AA$9=$G142,(1-$M142),0),IF($X142=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,R142,IF($X142=1,IF(AB$9=$G142,(1-$M142),0),IF($X142=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,S142,IF($X142=1,IF(AC$9=$G142,(1-$M142),0),IF($X142=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X142=3,1,IF($X142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AO$7+$J142-1),$J142))","v":""},"",{"$f":"IF(L142=\"\", \"\", IF($X142=0,$V142,IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$T$7+$X142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142)))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$CE$7+$K142-1)*$F142)","v":""},"","","","","","","","","","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,IF($AK142=0,$W142,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1)*$F142)))","v":""},"",{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$V$7)*$F142)","v":""}]
[0.93200922953051857,0.8794167994660339,{"$f":"IF(Inventory!AH146=Inventory!$C$1032,0.5,1)*B147","v":0.8794167994660339},{"$f":"Inventory!C146","v":0},{"$f":"Inventory!E146","v":0},{"$f":"Inventory!W146","v":""},{"$f":"'Year 06'!AM147","v":""},{"$f":"IF($J147='Year 06'!$J147,'Year 06'!H147,$J147)","v":""},{"$f":"IF($J147='Year 06'!$J147,'Year 06'!I147,$J147)","v":""},{"$f":"'Year 06'!AN147","v":""},"",{"$f":"IF(E147 = 0, \"\", MATCH($E147,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!BA$7+$J147-1))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$W$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AB$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,1,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0)*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},"","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$B$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$F$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$O$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$BF$7+$K147-1))","v":""},{"$f":"IF(L147=\"\", \"\", VLOOKUP(X147,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,P147,IF($X147=1,IF(Z$9=$G147,(1-$M147),0),IF($X147=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,Q147,IF($X147=1,IF(AA$9=$G147,(1-$M147),0),IF($X147=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,R147,IF($X147=1,IF(AB$9=$G147,(1-$M147),0),IF($X147=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,S147,IF($X147=1,IF(AC$9=$G147,(1-$M147),0),IF($X147=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X147=3,1,IF($X147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AO$7+$J147-1),$J147))","v":""},"",{"$f":"IF(L147=\"\", \"\", IF($X147=0,$V147,IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$T$7+$X147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147)))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$CE$7+$K147-1)*$F147)","v":""},"","","","","","","","","","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,IF($AK147=0,$W147,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1)*$F147)))","v":""},"",{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$V$7)*$F147)","v":""}]
[0.32646966041328807,0.60391337685671287,{"$f":"IF(Inventory!AH154=Inventory!$C$1032,0.5,1)*B155","v":0.60391337685671287},{"$f":"Inventory!C154","v":0},{"$f":"Inventory!E154","v":0},{"$f":"Inventory!W154","v":""},{"$f":"'Year 06'!AM155","v":""},{"$f":"IF($J155='Year 06'!$J155,'Year 06'!H155,$J155)","v":""},{"$f":"IF($J155='Year 06'!$J155,'Year 06'!I155,$J155)","v":""},{"$f":"'Year 06'!AN155","v":""},"",{"$f":"IF(E155 = 0, \"\", MATCH($E155,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!BA$7+$J155-1))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$W$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AB$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,1,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0)*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},"","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$B$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$F$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$O$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$BF$7+$K155-1))","v":""},{"$f":"IF(L155=\"\", \"\", VLOOKUP(X155,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,P155,IF($X155=1,IF(Z$9=$G155,(1-$M155),0),IF($X155=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,Q155,IF($X155=1,IF(AA$9=$G155,(1-$M155),0),IF($X155=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,R155,IF($X155=1,IF(AB$9=$G155,(1-$M155),0),IF($X155=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,S155,IF($X155=1,IF(AC$9=$G155,(1-$M155),0),IF($X155=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X155=3,1,IF($X155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AO$7+$J155-1),$J155))","v":""},"",{"$f":"IF(L155=\"\", \"\", IF($X155=0,$V155,IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$T$7+$X155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155)))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$CE$7+$K155-1)*$F155)","v":""},"","","","","","","","","","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,IF($AK155=0,$W155,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1)*$F155)))","v":""},"",{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$V$7)*$F155)","v":""}]
[0.77092939352666479,0.65082492977708561,{"$f":"IF(Inventory!AH161=Inventory!$C$1032,0.5,1)*B162","v":0.65082492977708561},{"$f":"Inventory!C161","v":0},{"$f":"Inventory!E161","v":0},{"$f":"Inventory!W161","v":""},{"$f":"'Year 06'!AM162","v":""},{"$f":"IF($J162='Year 06'!$J162,'Year 06'!H162,$J162)","v":""},{"$f":"IF($J162='Year 06'!$J162,'Year 06'!I162,$J162)","v":""},{"$f":"'Year 06'!AN162","v":""},"",{"$f":"IF(E162 = 0, \"\", MATCH($E162,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!BA$7+$J162-1))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$W$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AB$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,1,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0)*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},"","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$B$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$F$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$O$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$BF$7+$K162-1))","v":""},{"$f":"IF(L162=\"\", \"\", VLOOKUP(X162,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,P162,IF($X162=1,IF(Z$9=$G162,(1-$M162),0),IF($X162=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,Q162,IF($X162=1,IF(AA$9=$G162,(1-$M162),0),IF($X162=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,R162,IF($X162=1,IF(AB$9=$G162,(1-$M162),0),IF($X162=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,S162,IF($X162=1,IF(AC$9=$G162,(1-$M162),0),IF($X162=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X162=3,1,IF($X162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AO$7+$J162-1),$J162))","v":""},"",{"$f":"IF(L162=\"\", \"\", IF($X162=0,$V162,IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$T$7+$X162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162)))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$CE$7+$K162-1)*$F162)","v":""},"","","","","","","","","","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,IF($AK162=0,$W162,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1)*$F162)))","v":""},"",{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$V$7)*$F162)","v":""}]
[0.71322180921718958,0.71041115344827532,{"$f":"IF(Inventory!AH166=Inventory!$C$1032,0.5,1)*B167","v":0.71041115344827532},{"$f":"Inventory!C166","v":0},{"$f":"Inventory!E166","v":0},{"$f":"Inventory!W166","v":""},{"$f":"'Year 06'!AM167","v":""},{"$f":"IF($J167='Year 06'!$J167,'Year 06'!H167,$J167)","v":""},{"$f":"IF($J167='Year 06'!$J167,'Year 06'!I167,$J167)","v":""},{"$f":"'Year 06'!AN167","v":""},"",{"$f":"IF(E167 = 0, \"\", MATCH($E167,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!BA$7+$J167-1))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$W$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AB$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,1,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0)*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},"","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$B$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$F$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$O$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$BF$7+$K167-1))","v":""},{"$f":"IF(L167=\"\", \"\", VLOOKUP(X167,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,P167,IF($X167=1,IF(Z$9=$G167,(1-$M167),0),IF($X167=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,Q167,IF($X167=1,IF(AA$9=$G167,(1-$M167),0),IF($X167=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,R167,IF($X167=1,IF(AB$9=$G167,(1-$M167),0),IF($X167=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,S167,IF($X167=1,IF(AC$9=$G167,(1-$M167),0),IF($X167=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X167=3,1,IF($X167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AO$7+$J167-1),$J167))","v":""},"",{"$f":"IF(L167=\"\", \"\", IF($X167=0,$V167,IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$T$7+$X167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167)))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$CE$7+$K167-1)*$F167)","v":""},"","","","","","","","","","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,IF($AK167=0,$W167,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1)*$F167)))","v":""},"",{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$V$7)*$F167)","v":""}]
[8.8664982666570413E-2,0.46851025415575653,{"$f":"IF(Inventory!AH174=Inventory!$C$1032,0.5,1)*B175","v":0.46851025415575653},{"$f":"Inventory!C174","v":0},{"$f":"Inventory!E174","v":0},{"$f":"Inventory!W174","v":""},{"$f":"'Year 06'!AM175","v":""},{"$f":"IF($J175='Year 06'!$J175,'Year 06'!H175,$J175)","v":""},{"$f":"IF($J175='Year 06'!$J175,'Year 06'!I175,$J175)","v":""},{"$f":"'Year 06'!AN175","v":""},"",{"$f":"IF(E175 = 0, \"\", MATCH($E175,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!BA$7+$J175-1))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$W$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AB$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,1,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0)*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},"","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$B$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$F$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$O$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$BF$7+$K175-1))","v":""},{"$f":"IF(L175=\"\", \"\", VLOOKUP(X175,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,P175,IF($X175=1,IF(Z$9=$G175,(1-$M175),0),IF($X175=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,Q175,IF($X175=1,IF(AA$9=$G175,(1-$M175),0),IF($X175=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,R175,IF($X175=1,IF(AB$9=$G175,(1-$M175),0),IF($X175=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,S175,IF($X175=1,IF(AC$9=$G175,(1-$M175),0),IF($X175=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X175=3,1,IF($X175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AO$7+$J175-1),$J175))","v":""},"",{"$f":"IF(L175=\"\", \"\", IF($X175=0,$V175,IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$T$7+$X175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175)))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$CE$7+$K175-1)*$F175)","v":""},"","","","","","","","","","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,IF($AK175=0,$W175,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1)*$F175)))","v":""},"",{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$V$7)*$F175)","v":""}]
[0.61872042362538182,0.14005369469933726,{"$f":"IF(Inventory!AH179=Inventory!$C$1032,0.5,1)*B180","v":0.14005369469933726},{"$f":"Inventory!C179","v":0},{"$f":"Inventory!E179","v":0},{"$f":"Inventory!W179","v":""},{"$f":"'Year 06'!AM180","v":""},{"$f":"IF($J180='Year 06'!$J180,'Year 06'!H180,$J180)","v":""},{"$f":"IF($J180='Year 06'!$J180,'Year 06'!I180,$J180)","v":""},{"$f":"'Year 06'!AN180","v":""},"",{"$f":"IF(E180 = 0, \"\", MATCH($E180,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!BA$7+$J180-1))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$W$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AB$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,1,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0)*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},"","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$B$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$F$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$O$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$BF$7+$K180-1))","v":""},{"$f":"IF(L180=\"\", \"\", VLOOKUP(X180,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,P180,IF($X180=1,IF(Z$9=$G180,(1-$M180),0),IF($X180=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,Q180,IF($X180=1,IF(AA$9=$G180,(1-$M180),0),IF($X180=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,R180,IF($X180=1,IF(AB$9=$G180,(1-$M180),0),IF($X180=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,S180,IF($X180=1,IF(AC$9=$G180,(1-$M180),0),IF($X180=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X180=3,1,IF($X180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AO$7+$J180-1),$J180))","v":""},"",{"$f":"IF(L180=\"\", \"\", IF($X180=0,$V180,IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$T$7+$X180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180)))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$CE$7+$K180-1)*$F180)","v":""},"","","","","","","","","","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,IF($AK180=0,$W180,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1)*$F180)))","v":""},"",{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$V$7)*$F180)","v":""}]
[0.42176900489417368,0.89963658920549638,{"$f":"IF(Inventory!AH187=Inventory!$C$1032,0.5,1)*B188","v":0.89963658920549638},{"$f":"Inventory!C187","v":0},{"$f":"Inventory!E187","v":0},{"$f":"Inventory!W187","v":""},{"$f":"'Year 06'!AM188","v":""},{"$f":"IF($J188='Year 06'!$J188,'Year 06'!H188,$J188)","v":""},{"$f":"IF($J188='Year 06'!$J188,'Year 06'!I188,$J188)","v":""},{"$f":"'Year 06'!AN188","v":""},"",{"$f":"IF(E188 = 0, \"\", MATCH($E188,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!BA$7+$J188-1))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$W$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AB$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,1,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0)*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},"","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$B$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$F$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$O$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$BF$7+$K188-1))","v":""},{"$f":"IF(L188=\"\", \"\", VLOOKUP(X188,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,P188,IF($X188=1,IF(Z$9=$G188,(1-$M188),0),IF($X188=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,Q188,IF($X188=1,IF(AA$9=$G188,(1-$M188),0),IF($X188=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,R188,IF($X188=1,IF(AB$9=$G188,(1-$M188),0),IF($X188=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,S188,IF($X188=1,IF(AC$9=$G188,(1-$M188),0),IF($X188=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X188=3,1,IF($X188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AO$7+$J188-1),$J188))","v":""},"",{"$f":"IF(L188=\"\", \"\", IF($X188=0,$V188,IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$T$7+$X188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188)))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$CE$7+$K188-1)*$F188)","v":""},"","","","","","","","","","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,IF($AK188=0,$W188,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1)*$F188)))","v":""},"",{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$V$7)*$F188)","v":""}]
[0.69422536557921277,0.21216230313960316,{"$f":"IF(Inventory!AH195=Inventory!$C$1032,0.5,1)*B196","v":0.21216230313960316},{"$f":"Inventory!C195","v":0},{"$f":"Inventory!E195","v":0},{"$f":"Inventory!W195","v":""},{"$f":"'Year 06'!AM196","v":""},{"$f":"IF($J196='Year 06'!$J196,'Year 06'!H196,$J196)","v":""},{"$f":"IF($J196='Year 06'!$J196,'Year 06'!I196,$J196)","v":""},{"$f":"'Year 06'!AN196","v":""},"",{"$f":"IF(E196 = 0, \"\", MATCH($E196,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!BA$7+$J196-1))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$W$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AB$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,1,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0)*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},"","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$B$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$F$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$O$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$BF$7+$K196-1))","v":""},{"$f":"IF(L196=\"\", \"\", VLOOKUP(X196,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,P196,IF($X196=1,IF(Z$9=$G196,(1-$M196),0),IF($X196=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,Q196,IF($X196=1,IF(AA$9=$G196,(1-$M196),0),IF($X196=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,R196,IF($X196=1,IF(AB$9=$G196,(1-$M196),0),IF($X196=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,S196,IF($X196=1,IF(AC$9=$G196,(1-$M196),0),IF($X196=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X196=3,1,IF($X196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AO$7+$J196-1),$J196))","v":""},"",{"$f":"IF(L196=\"\", \"\", IF($X196=0,$V196,IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$T$7+$X196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196)))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$CE$7+$K196-1)*$F196)","v":""},"","","","","","","","","","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,IF($AK196=0,$W196,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1)*$F196)))","v":""},"",{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$V$7)*$F196)","v":""}]
[0.15772361544017799,0.62845984388771325,{"$f":"IF(Inventory!AH202=Inventory!$C$1032,0.5,1)*B203","v":0.62845984388771325},{"$f":"Inventory!C202","v":0},{"$f":"Inventory!E202","v":0},{"$f":"Inventory!W202","v":""},{"$f":"'Year 06'!AM203","v":""},{"$f":"IF($J203='Year 06'!$J203,'Year 06'!H203,$J203)","v":""},{"$f":"IF($J203='Year 06'!$J203,'Year 06'!I203,$J203)","v":""},{"$f":"'Year 06'!AN203","v":""},"",{"$f":"IF(E203 = 0, \"\", MATCH($E203,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!BA$7+$J203-1))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$W$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AB$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,1,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0)*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},"","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$B$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$F$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$O$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$BF$7+$K203-1))","v":""},{"$f":"IF(L203=\"\", \"\", VLOOKUP(X203,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,P203,IF($X203=1,IF(Z$9=$G203,(1-$M203),0),IF($X203=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,Q203,IF($X203=1,IF(AA$9=$G203,(1-$M203),0),IF($X203=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,R203,IF($X203=1,IF(AB$9=$G203,(1-$M203),0),IF($X203=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,S203,IF($X203=1,IF(AC$9=$G203,(1-$M203),0),IF($X203=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X203=3,1,IF($X203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AO$7+$J203-1),$J203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($C203<=AD203,5,IF($C203<=AC203+AD203,4,IF($C203<=AB203+AC203+AD203,3,IF($C203<=AA203+AB203+AC203+AD203,2,1))))+($AE203-1)*5)","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,$V203,IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$T$7+$X203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203)))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$CE$7+$K203-1)*$F203)","v":""},"","","","","","","","","","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,IF($AK203=0,$W203,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1)*$F203)))","v":""},"",{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$V$7)*$F203)","v":""}]
[0.89051140427613007,0.26045008206791143,{"$f":"IF(Inventory!AH207=Inventory!$C$1032,0.5,1)*B208","v":0.26045008206791143},{"$f":"Inventory!C207","v":0},{"$f":"Inventory!E207","v":0},{"$f":"Inventory!W207","v":""},{"$f":"'Year 06'!AM208","v":""},{"$f":"IF($J208='Year 06'!$J208,'Year 06'!H208,$J208)","v":""},{"$f":"IF($J208='Year 06'!$J208,'Year 06'!I208,$J208)","v":""},{"$f":"'Year 06'!AN208","v":""},"",{"$f":"IF(E208 = 0, \"\", MATCH($E208,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!BA$7+$J208-1))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$W$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AB$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,1,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0)*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},"","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$B$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$F$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$O$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$BF$7+$K208-1))","v":""},{"$f":"IF(L208=\"\", \"\", VLOOKUP(X208,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,P208,IF($X208=1,IF(Z$9=$G208,(1-$M208),0),IF($X208=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,Q208,IF($X208=1,IF(AA$9=$G208,(1-$M208),0),IF($X208=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,R208,IF($X208=1,IF(AB$9=$G208,(1-$M208),0),IF($X208=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,S208,IF($X208=1,IF(AC$9=$G208,(1-$M208),0),IF($X208=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X208=3,1,IF($X208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AO$7+$J208-1),$J208))","v":""},"",{"$f":"IF(L208=\"\", \"\", IF($X208=0,$V208,IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$T$7+$X208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208)))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$CE$7+$K208-1)*$F208)","v":""},"","","","","","","","","","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,IF($AK208=0,$W208,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1)*$F208)))","v":""},"",{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$V$7)*$F208)","v":""}]
[0.20273982421775749,0.82291629565772439,{"$f":"IF(Inventory!AH215=Inventory!$C$1032,0.5,1)*B216","v":0.82291629565772439},{"$f":"Inventory!C215","v":0},{"$f":"Inventory!E215","v":0},{"$f":"Inventory!W215","v":""},{"$f":"'Year 06'!AM216","v":""},{"$f":"IF($J216='Year 06'!$J216,'Year 06'!H216,$J216)","v":""},{"$f":"IF($J216='Year 06'!$J216,'Year 06'!I216,$J216)","v":""},{"$f":"'Year 06'!AN216","v":""},"",{"$f":"IF(E216 = 0, \"\", MATCH($E216,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!BA$7+$J216-1))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$W$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AB$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,1,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0)*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},"","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$B$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$F$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$O$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$BF$7+$K216-1))","v":""},{"$f":"IF(L216=\"\", \"\", VLOOKUP(X216,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,P216,IF($X216=1,IF(Z$9=$G216,(1-$M216),0),IF($X216=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,Q216,IF($X216=1,IF(AA$9=$G216,(1-$M216),0),IF($X216=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,R216,IF($X216=1,IF(AB$9=$G216,(1-$M216),0),IF($X216=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,S216,IF($X216=1,IF(AC$9=$G216,(1-$M216),0),IF($X216=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X216=3,1,IF($X216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AO$7+$J216-1),$J216))","v":""},"",{"$f":"IF(L216=\"\", \"\", IF($X216=0,$V216,IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$T$7+$X216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216)))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$CE$7+$K216-1)*$F216)","v":""},"","","","","","","","","","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,IF($AK216=0,$W216,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1)*$F216)))","v":""},"",{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$V$7)*$F216)","v":""}]
[0.90305580975456701,0.92763967307388062,{"$f":"IF(Inventory!AH220=Inventory!$C$1032,0.5,1)*B221","v":0.92763967307388062},{"$f":"Inventory!C220","v":0},{"$f":"Inventory!E220","v":0},{"$f":"Inventory!W220","v":""},{"$f":"'Year 06'!AM221","v":""},{"$f":"IF($J221='Year 06'!$J221,'Year 06'!H221,$J221)","v":""},{"$f":"IF($J221='Year 06'!$J221,'Year 06'!I221,$J221)","v":""},{"$f":"'Year 06'!AN221","v":""},"",{"$f":"IF(E221 = 0, \"\", MATCH($E221,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!BA$7+$J221-1))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$W$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AB$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,1,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0)*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},"","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$B$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$F$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$O$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$BF$7+$K221-1))","v":""},{"$f":"IF(L221=\"\", \"\", VLOOKUP(X221,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,P221,IF($X221=1,IF(Z$9=$G221,(1-$M221),0),IF($X221=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,Q221,IF($X221=1,IF(AA$9=$G221,(1-$M221),0),IF($X221=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,R221,IF($X221=1,IF(AB$9=$G221,(1-$M221),0),IF($X221=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,S221,IF($X221=1,IF(AC$9=$G221,(1-$M221),0),IF($X221=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X221=3,1,IF($X221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AO$7+$J221-1),$J221))","v":""},"",{"$f":"IF(L221=\"\", \"\", IF($X221=0,$V221,IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$T$7+$X221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221)))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$CE$7+$K221-1)*$F221)","v":""},"","","","","","","","","","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,IF($AK221=0,$W221,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1)*$F221)))","v":""},"",{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$V$7)*$F221)","v":""}]
[0.76251473400329695,0.62918264760004783,{"$f":"IF(Inventory!AH228=Inventory!$C$1032,0.5,1)*B229","v":0.62918264760004783},{"$f":"Inventory!C228","v":0},{"$f":"Inventory!E228","v":0},{"$f":"Inventory!W228","v":""},{"$f":"'Year 06'!AM229","v":""},{"$f":"IF($J229='Year 06'!$J229,'Year 06'!H229,$J229)","v":""},{"$f":"IF($J229='Year 06'!$J229,'Year 06'!I229,$J229)","v":""},{"$f":"'Year 06'!AN229","v":""},"",{"$f":"IF(E229 = 0, \"\", MATCH($E229,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!BA$7+$J229-1))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$W$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AB$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,1,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0)*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},"","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$B$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$F$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$O$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$BF$7+$K229-1))","v":""},{"$f":"IF(L229=\"\", \"\", VLOOKUP(X229,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,P229,IF($X229=1,IF(Z$9=$G229,(1-$M229),0),IF($X229=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,Q229,IF($X229=1,IF(AA$9=$G229,(1-$M229),0),IF($X229=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,R229,IF($X229=1,IF(AB$9=$G229,(1-$M229),0),IF($X229=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,S229,IF($X229=1,IF(AC$9=$G229,(1-$M229),0),IF($X229=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X229=3,1,IF($X229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AO$7+$J229-1),$J229))","v":""},"",{"$f":"IF(L229=\"\", \"\", IF($X229=0,$V229,IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$T$7+$X229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229)))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$CE$7+$K229-1)*$F229)","v":""},"","","","","","","","","","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,IF($AK229=0,$W229,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1)*$F229)))","v":""},"",{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$V$7)*$F229)","v":""}]
[0.48549826038098975,0.21037024818769123,{"$f":"IF(Inventory!AH240=Inventory!$C$1032,0.5,1)*B241","v":0.21037024818769123},{"$f":"Inventory!C240","v":0},{"$f":"Inventory!E240","v":0},{"$f":"Inventory!W240","v":""},{"$f":"'Year 06'!AM241","v":""},{"$f":"IF($J241='Year 06'!$J241,'Year 06'!H241,$J241)","v":""},{"$f":"IF($J241='Year 06'!$J241,'Year 06'!I241,$J241)","v":""},{"$f":"'Year 06'!AN241","v":""},"",{"$f":"IF(E241 = 0, \"\", MATCH($E241,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!BA$7+$J241-1))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$W$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AB$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,1,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0)*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},"","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$B$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$F$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$O$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$BF$7+$K241-1))","v":""},{"$f":"IF(L241=\"\", \"\", VLOOKUP(X241,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,P241,IF($X241=1,IF(Z$9=$G241,(1-$M241),0),IF($X241=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,Q241,IF($X241=1,IF(AA$9=$G241,(1-$M241),0),IF($X241=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,R241,IF($X241=1,IF(AB$9=$G241,(1-$M241),0),IF($X241=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,S241,IF($X241=1,IF(AC$9=$G241,(1-$M241),0),IF($X241=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X241=3,1,IF($X241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AO$7+$J241-1),$J241))","v":""},"",{"$f":"IF(L241=\"\", \"\", IF($X241=0,$V241,IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$T$7+$X241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241)))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$CE$7+$K241-1)*$F241)","v":""},"","","","","","","","","","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,IF($AK241=0,$W241,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1)*$F241)))","v":""},"",{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$V$7)*$F241)","v":""}]
[0.55031348027587812,0.25774593812753255,{"$f":"IF(Inventory!AH245=Inventory!$C$1032,0.5,1)*B246","v":0.25774593812753255},{"$f":"Inventory!C245","v":0},{"$f":"Inventory!E245","v":0},{"$f":"Inventory!W245","v":""},{"$f":"'Year 06'!AM246","v":""},{"$f":"IF($J246='Year 06'!$J246,'Year 06'!H246,$J246)","v":""},{"$f":"IF($J246='Year 06'!$J246,'Year 06'!I246,$J246)","v":""},{"$f":"'Year 06'!AN246","v":""},"",{"$f":"IF(E246 = 0, \"\", MATCH($E246,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!BA$7+$J246-1))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$W$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AB$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,1,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0)*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},"","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$B$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$F$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$O$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$BF$7+$K246-1))","v":""},{"$f":"IF(L246=\"\", \"\", VLOOKUP(X246,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,P246,IF($X246=1,IF(Z$9=$G246,(1-$M246),0),IF($X246=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,Q246,IF($X246=1,IF(AA$9=$G246,(1-$M246),0),IF($X246=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,R246,IF($X246=1,IF(AB$9=$G246,(1-$M246),0),IF($X246=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,S246,IF($X246=1,IF(AC$9=$G246,(1-$M246),0),IF($X246=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X246=3,1,IF($X246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AO$7+$J246-1),$J246))","v":""},"",{"$f":"IF(L246=\"\", \"\", IF($X246=0,$V246,IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$T$7+$X246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246)))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$CE$7+$K246-1)*$F246)","v":""},"","","","","","","","","","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,IF($AK246=0,$W246,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1)*$F246)))","v":""},"",{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$V$7)*$F246)","v":""}]
[0.45926282021875442,0.55565547759802225,{"$f":"IF(Inventory!AH248=Inventory!$C$1032,0.5,1)*B249","v":0.55565547759802225},{"$f":"Inventory!C248","v":0},{"$f":"Inventory!E248","v":0},{"$f":"Inventory!W248","v":""},{"$f":"'Year 06'!AM249","v":""},{"$f":"IF($J249='Year 06'!$J249,'Year 06'!H249,$J249)","v":""},{"$f":"IF($J249='Year 06'!$J249,'Year 06'!I249,$J249)","v":""},{"$f":"'Year 06'!AN249","v":""},"",{"$f":"IF(E249 = 0, \"\", MATCH($E249,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!BA$7+$J249-1))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$W$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AB$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,1,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0)*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},"","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$B$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$F$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$O$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$BF$7+$K249-1))","v":""},{"$f":"IF(L249=\"\", \"\", VLOOKUP(X249,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,P249,IF($X249=1,IF(Z$9=$G249,(1-$M249),0),IF($X249=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,Q249,IF($X249=1,IF(AA$9=$G249,(1-$M249),0),IF($X249=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,R249,IF($X249=1,IF(AB$9=$G249,(1-$M249),0),IF($X249=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,S249,IF($X249=1,IF(AC$9=$G249,(1-$M249),0),IF($X249=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X249=3,1,IF($X249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AO$7+$J249-1),$J249))","v":""},"",{"$f":"IF(L249=\"\", \"\", IF($X249=0,$V249,IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$T$7+$X249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249)))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$CE$7+$K249-1)*$F249)","v":""},"","","","","","","","","","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,IF($AK249=0,$W249,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1)*$F249)))","v":""},"",{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$V$7)*$F249)","v":""}]
[0.83971378828493259,0.81729390687771364,{"$f":"IF(Inventory!AH260=Inventory!$C$1032,0.5,1)*B261","v":0.81729390687771364},{"$f":"Inventory!C260","v":0},{"$f":"Inventory!E260","v":0},{"$f":"Inventory!W260","v":""},{"$f":"'Year 06'!AM261","v":""},{"$f":"IF($J261='Year 06'!$J261,'Year 06'!H261,$J261)","v":""},{"$f":"IF($J261='Year 06'!$J261,'Year 06'!I261,$J261)","v":""},{"$f":"'Year 06'!AN261","v":""},"",{"$f":"IF(E261 = 0, \"\", MATCH($E261,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!BA$7+$J261-1))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$W$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AB$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,1,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0)*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},"","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$B$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$F$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$O$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$BF$7+$K261-1))","v":""},{"$f":"IF(L261=\"\", \"\", VLOOKUP(X261,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,P261,IF($X261=1,IF(Z$9=$G261,(1-$M261),0),IF($X261=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,Q261,IF($X261=1,IF(AA$9=$G261,(1-$M261),0),IF($X261=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,R261,IF($X261=1,IF(AB$9=$G261,(1-$M261),0),IF($X261=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,S261,IF($X261=1,IF(AC$9=$G261,(1-$M261),0),IF($X261=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X261=3,1,IF($X261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AO$7+$J261-1),$J261))","v":""},"",{"$f":"IF(L261=\"\", \"\", IF($X261=0,$V261,IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$T$7+$X261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261)))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$CE$7+$K261-1)*$F261)","v":""},"","","","","","","","","","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,IF($AK261=0,$W261,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1)*$F261)))","v":""},"",{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$V$7)*$F261)","v":""}]
[0.89707335613234651,0.65563210942089478,{"$f":"IF(Inventory!AH261=Inventory!$C$1032,0.5,1)*B262","v":0.65563210942089478},{"$f":"Inventory!C261","v":0},{"$f":"Inventory!E261","v":0},{"$f":"Inventory!W261","v":""},{"$f":"'Year 06'!AM262","v":""},{"$f":"IF($J262='Year 06'!$J262,'Year 06'!H262,$J262)","v":""},{"$f":"IF($J262='Year 06'!$J262,'Year 06'!I262,$J262)","v":""},{"$f":"'Year 06'!AN262","v":""},"",{"$f":"IF(E262 = 0, \"\", MATCH($E262,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!BA$7+$J262-1))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$W$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AB$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,1,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0)*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},"","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$B$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$F$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$O$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$BF$7+$K262-1))","v":""},{"$f":"IF(L262=\"\", \"\", VLOOKUP(X262,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,P262,IF($X262=1,IF(Z$9=$G262,(1-$M262),0),IF($X262=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,Q262,IF($X262=1,IF(AA$9=$G262,(1-$M262),0),IF($X262=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,R262,IF($X262=1,IF(AB$9=$G262,(1-$M262),0),IF($X262=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,S262,IF($X262=1,IF(AC$9=$G262,(1-$M262),0),IF($X262=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X262=3,1,IF($X262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AO$7+$J262-1),$J262))","v":""},"",{"$f":"IF(L262=\"\", \"\", IF($X262=0,$V262,IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$T$7+$X262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262)))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$CE$7+$K262-1)*$F262)","v":""},"","","","","","","","","","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,IF($AK262=0,$W262,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1)*$F262)))","v":""},"",{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$V$7)*$F262)","v":""}]
[0.82567581914325638,0.12064583765211567,{"$f":"IF(Inventory!AH273=Inventory!$C$1032,0.5,1)*B274","v":0.12064583765211567},{"$f":"Inventory!C273","v":0},{"$f":"Inventory!E273","v":0},{"$f":"Inventory!W273","v":""},{"$f":"'Year 06'!AM274","v":""},{"$f":"IF($J274='Year 06'!$J274,'Year 06'!H274,$J274)","v":""},{"$f":"IF($J274='Year 06'!$J274,'Year 06'!I274,$J274)","v":""},{"$f":"'Year 06'!AN274","v":""},"",{"$f":"IF(E274 = 0, \"\", MATCH($E274,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!BA$7+$J274-1))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$W$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AB$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,1,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0)*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},"","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$B$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$F$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$O$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$BF$7+$K274-1))","v":""},{"$f":"IF(L274=\"\", \"\", VLOOKUP(X274,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,P274,IF($X274=1,IF(Z$9=$G274,(1-$M274),0),IF($X274=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,Q274,IF($X274=1,IF(AA$9=$G274,(1-$M274),0),IF($X274=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,R274,IF($X274=1,IF(AB$9=$G274,(1-$M274),0),IF($X274=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,S274,IF($X274=1,IF(AC$9=$G274,(1-$M274),0),IF($X274=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X274=3,1,IF($X274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AO$7+$J274-1),$J274))","v":""},"",{"$f":"IF(L274=\"\", \"\", IF($X274=0,$V274,IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$T$7+$X274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274)))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$CE$7+$K274-1)*$F274)","v":""},"","","","","","","","","","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,IF($AK274=0,$W274,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1)*$F274)))","v":""},"",{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$V$7)*$F274)","v":""}]
[0.48066462268446675,0.6434801852924219,{"$f":"IF(Inventory!AH278=Inventory!$C$1032,0.5,1)*B279","v":0.6434801852924219},{"$f":"Inventory!C278","v":0},{"$f":"Inventory!E278","v":0},{"$f":"Inventory!W278","v":""},{"$f":"'Year 06'!AM279","v":""},{"$f":"IF($J279='Year 06'!$J279,'Year 06'!H279,$J279)","v":""},{"$f":"IF($J279='Year 06'!$J279,'Year 06'!I279,$J279)","v":""},{"$f":"'Year 06'!AN279","v":""},"",{"$f":"IF(E279 = 0, \"\", MATCH($E279,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!BA$7+$J279-1))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$W$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AB$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,1,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0)*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},"","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$B$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$F$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$O$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$BF$7+$K279-1))","v":""},{"$f":"IF(L279=\"\", \"\", VLOOKUP(X279,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,P279,IF($X279=1,IF(Z$9=$G279,(1-$M279),0),IF($X279=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,Q279,IF($X279=1,IF(AA$9=$G279,(1-$M279),0),IF($X279=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,R279,IF($X279=1,IF(AB$9=$G279,(1-$M279),0),IF($X279=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,S279,IF($X279=1,IF(AC$9=$G279,(1-$M279),0),IF($X279=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X279=3,1,IF($X279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AO$7+$J279-1),$J279))","v":""},"",{"$f":"IF(L279=\"\", \"\", IF($X279=0,$V279,IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$T$7+$X279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279)))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$CE$7+$K279-1)*$F279)","v":""},"","","","","","","","","","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,IF($AK279=0,$W279,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1)*$F279)))","v":""},"",{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$V$7)*$F279)","v":""}]
[0.17741880569180224,0.32909378888539953,{"$f":"IF(Inventory!AH281=Inventory!$C$1032,0.5,1)*B282","v":0.32909378888539953},{"$f":"Inventory!C281","v":0},{"$f":"Inventory!E281","v":0},{"$f":"Inventory!W281","v":""},{"$f":"'Year 06'!AM282","v":""},{"$f":"IF($J282='Year 06'!$J282,'Year 06'!H282,$J282)","v":""},{"$f":"IF($J282='Year 06'!$J282,'Year 06'!I282,$J282)","v":""},{"$f":"'Year 06'!AN282","v":""},"",{"$f":"IF(E282 = 0, \"\", MATCH($E282,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!BA$7+$J282-1))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$W$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AB$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,1,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0)*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},"","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$B$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$F$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$O$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$BF$7+$K282-1))","v":""},{"$f":"IF(L282=\"\", \"\", VLOOKUP(X282,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,P282,IF($X282=1,IF(Z$9=$G282,(1-$M282),0),IF($X282=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,Q282,IF($X282=1,IF(AA$9=$G282,(1-$M282),0),IF($X282=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,R282,IF($X282=1,IF(AB$9=$G282,(1-$M282),0),IF($X282=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,S282,IF($X282=1,IF(AC$9=$G282,(1-$M282),0),IF($X282=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X282=3,1,IF($X282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AO$7+$J282-1),$J282))","v":""},"",{"$f":"IF(L282=\"\", \"\", IF($X282=0,$V282,IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$T$7+$X282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282)))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$CE$7+$K282-1)*$F282)","v":""},"","","","","","","","","","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,IF($AK282=0,$W282,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1)*$F282)))","v":""},"",{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$V$7)*$F282)","v":""}]
[3.3615325890480996E-2,0.46121931591524501,{"$f":"IF(Inventory!AH293=Inventory!$C$1032,0.5,1)*B294","v":0.46121931591524501},{"$f":"Inventory!C293","v":0},{"$f":"Inventory!E293","v":0},{"$f":"Inventory!W293","v":""},{"$f":"'Year 06'!AM294","v":""},{"$f":"IF($J294='Year 06'!$J294,'Year 06'!H294,$J294)","v":""},{"$f":"IF($J294='Year 06'!$J294,'Year 06'!I294,$J294)","v":""},{"$f":"'Year 06'!AN294","v":""},"",{"$f":"IF(E294 = 0, \"\", MATCH($E294,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!BA$7+$J294-1))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$W$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AB$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,1,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0)*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},"","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$B$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$F$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$O$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$BF$7+$K294-1))","v":""},{"$f":"IF(L294=\"\", \"\", VLOOKUP(X294,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,P294,IF($X294=1,IF(Z$9=$G294,(1-$M294),0),IF($X294=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,Q294,IF($X294=1,IF(AA$9=$G294,(1-$M294),0),IF($X294=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,R294,IF($X294=1,IF(AB$9=$G294,(1-$M294),0),IF($X294=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,S294,IF($X294=1,IF(AC$9=$G294,(1-$M294),0),IF($X294=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X294=3,1,IF($X294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AO$7+$J294-1),$J294))","v":""},"",{"$f":"IF(L294=\"\", \"\", IF($X294=0,$V294,IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$T$7+$X294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294)))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$CE$7+$K294-1)*$F294)","v":""},"","","","","","","","","","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,IF($AK294=0,$W294,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1)*$F294)))","v":""},"",{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$V$7)*$F294)","v":""}]
[6.2397937775792833E-2,0.31562240034532896,{"$f":"IF(Inventory!AH301=Inventory!$C$1032,0.5,1)*B302","v":0.31562240034532896},{"$f":"Inventory!C301","v":0},{"$f":"Inventory!E301","v":0},{"$f":"Inventory!W301","v":""},{"$f":"'Year 06'!AM302","v":""},{"$f":"IF($J302='Year 06'!$J302,'Year 06'!H302,$J302)","v":""},{"$f":"IF($J302='Year 06'!$J302,'Year 06'!I302,$J302)","v":""},{"$f":"'Year 06'!AN302","v":""},"",{"$f":"IF(E302 = 0, \"\", MATCH($E302,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!BA$7+$J302-1))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$W$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AB$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,1,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0)*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},"","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$B$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$F$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$O$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$BF$7+$K302-1))","v":""},{"$f":"IF(L302=\"\", \"\", VLOOKUP(X302,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,P302,IF($X302=1,IF(Z$9=$G302,(1-$M302),0),IF($X302=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,Q302,IF($X302=1,IF(AA$9=$G302,(1-$M302),0),IF($X302=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,R302,IF($X302=1,IF(AB$9=$G302,(1-$M302),0),IF($X302=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,S302,IF($X302=1,IF(AC$9=$G302,(1-$M302),0),IF($X302=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X302=3,1,IF($X302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AO$7+$J302-1),$J302))","v":""},"",{"$f":"IF(L302=\"\", \"\", IF($X302=0,$V302,IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$T$7+$X302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302)))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$CE$7+$K302-1)*$F302)","v":""},"","","","","","","","","","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,IF($AK302=0,$W302,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1)*$F302)))","v":""},"",{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$V$7)*$F302)","v":""}]
[0.63085906171703687,0.78885184516634943,{"$f":"IF(Inventory!AH302=Inventory!$C$1032,0.5,1)*B303","v":0.78885184516634943},{"$f":"Inventory!C302","v":0},{"$f":"Inventory!E302","v":0},{"$f":"Inventory!W302","v":""},{"$f":"'Year 06'!AM303","v":""},{"$f":"IF($J303='Year 06'!$J303,'Year 06'!H303,$J303)","v":""},{"$f":"IF($J303='Year 06'!$J303,'Year 06'!I303,$J303)","v":""},{"$f":"'Year 06'!AN303","v":""},"",{"$f":"IF(E303 = 0, \"\", MATCH($E303,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!BA$7+$J303-1))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$W$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AB$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,1,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0)*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},"","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$B$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$F$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$O$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$BF$7+$K303-1))","v":""},{"$f":"IF(L303=\"\", \"\", VLOOKUP(X303,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,P303,IF($X303=1,IF(Z$9=$G303,(1-$M303),0),IF($X303=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,Q303,IF($X303=1,IF(AA$9=$G303,(1-$M303),0),IF($X303=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,R303,IF($X303=1,IF(AB$9=$G303,(1-$M303),0),IF($X303=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,S303,IF($X303=1,IF(AC$9=$G303,(1-$M303),0),IF($X303=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X303=3,1,IF($X303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AO$7+$J303-1),$J303))","v":""},"",{"$f":"IF(L303=\"\", \"\", IF($X303=0,$V303,IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$T$7+$X303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303)))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$CE$7+$K303-1)*$F303)","v":""},"","","","","","","","","","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,IF($AK303=0,$W303,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1)*$F303)))","v":""},"",{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$V$7)*$F303)","v":""}]
[0.38835816307871818,0.38437270617077757,{"$f":"IF(Inventory!AH314=Inventory!$C$1032,0.5,1)*B315","v":0.38437270617077757},{"$f":"Inventory!C314","v":0},{"$f":"Inventory!E314","v":0},{"$f":"Inventory!W314","v":""},{"$f":"'Year 06'!AM315","v":""},{"$f":"IF($J315='Year 06'!$J315,'Year 06'!H315,$J315)","v":""},{"$f":"IF($J315='Year 06'!$J315,'Year 06'!I315,$J315)","v":""},{"$f":"'Year 06'!AN315","v":""},"",{"$f":"IF(E315 = 0, \"\", MATCH($E315,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!BA$7+$J315-1))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$W$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AB$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,1,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0)*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},"","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$B$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$F$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$O$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$BF$7+$K315-1))","v":""},{"$f":"IF(L315=\"\", \"\", VLOOKUP(X315,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,P315,IF($X315=1,IF(Z$9=$G315,(1-$M315),0),IF($X315=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,Q315,IF($X315=1,IF(AA$9=$G315,(1-$M315),0),IF($X315=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,R315,IF($X315=1,IF(AB$9=$G315,(1-$M315),0),IF($X315=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,S315,IF($X315=1,IF(AC$9=$G315,(1-$M315),0),IF($X315=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X315=3,1,IF($X315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AO$7+$J315-1),$J315))","v":""},"",{"$f":"IF(L315=\"\", \"\", IF($X315=0,$V315,IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$T$7+$X315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315)))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$CE$7+$K315-1)*$F315)","v":""},"","","","","","","","","","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,IF($AK315=0,$W315,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1)*$F315)))","v":""},"",{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$V$7)*$F315)","v":""}]
[0.85167591925121278,0.28280289721768104,{"$f":"IF(Inventory!AH321=Inventory!$C$1032,0.5,1)*B322","v":0.28280289721768104},{"$f":"Inventory!C321","v":0},{"$f":"Inventory!E321","v":0},{"$f":"Inventory!W321","v":""},{"$f":"'Year 06'!AM322","v":""},{"$f":"IF($J322='Year 06'!$J322,'Year 06'!H322,$J322)","v":""},{"$f":"IF($J322='Year 06'!$J322,'Year 06'!I322,$J322)","v":""},{"$f":"'Year 06'!AN322","v":""},"",{"$f":"IF(E322 = 0, \"\", MATCH($E322,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!BA$7+$J322-1))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$W$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AB$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,1,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0)*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},"","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$B$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$F$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$O$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$BF$7+$K322-1))","v":""},{"$f":"IF(L322=\"\", \"\", VLOOKUP(X322,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,P322,IF($X322=1,IF(Z$9=$G322,(1-$M322),0),IF($X322=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,Q322,IF($X322=1,IF(AA$9=$G322,(1-$M322),0),IF($X322=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,R322,IF($X322=1,IF(AB$9=$G322,(1-$M322),0),IF($X322=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,S322,IF($X322=1,IF(AC$9=$G322,(1-$M322),0),IF($X322=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X322=3,1,IF($X322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AO$7+$J322-1),$J322))","v":""},"",{"$f":"IF(L322=\"\", \"\", IF($X322=0,$V322,IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$T$7+$X322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322)))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$CE$7+$K322-1)*$F322)","v":""},"","","","","","","","","","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,IF($AK322=0,$W322,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1)*$F322)))","v":""},"",{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$V$7)*$F322)","v":""}]
[0.81824784109244475,7.9508262648765204E-2,{"$f":"IF(Inventory!AH326=Inventory!$C$1032,0.5,1)*B327","v":7.9508262648765204E-2},{"$f":"Inventory!C326","v":0},{"$f":"Inventory!E326","v":0},{"$f":"Inventory!W326","v":""},{"$f":"'Year 06'!AM327","v":""},{"$f":"IF($J327='Year 06'!$J327,'Year 06'!H327,$J327)","v":""},{"$f":"IF($J327='Year 06'!$J327,'Year 06'!I327,$J327)","v":""},{"$f":"'Year 06'!AN327","v":""},"",{"$f":"IF(E327 = 0, \"\", MATCH($E327,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!BA$7+$J327-1))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$W$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AB$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,1,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0)*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},"","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$B$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$F$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$O$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$BF$7+$K327-1))","v":""},{"$f":"IF(L327=\"\", \"\", VLOOKUP(X327,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,P327,IF($X327=1,IF(Z$9=$G327,(1-$M327),0),IF($X327=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,Q327,IF($X327=1,IF(AA$9=$G327,(1-$M327),0),IF($X327=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,R327,IF($X327=1,IF(AB$9=$G327,(1-$M327),0),IF($X327=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,S327,IF($X327=1,IF(AC$9=$G327,(1-$M327),0),IF($X327=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X327=3,1,IF($X327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AO$7+$J327-1),$J327))","v":""},"",{"$f":"IF(L327=\"\", \"\", IF($X327=0,$V327,IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$T$7+$X327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327)))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$CE$7+$K327-1)*$F327)","v":""},"","","","","","","","","","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,IF($AK327=0,$W327,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1)*$F327)))","v":""},"",{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$V$7)*$F327)","v":""}]
[0.59449525567248074,0.2477679212203997,{"$f":"IF(Inventory!AH334=Inventory!$C$1032,0.5,1)*B335","v":0.2477679212203997},{"$f":"Inventory!C334","v":0},{"$f":"Inventory!E334","v":0},{"$f":"Inventory!W334","v":""},{"$f":"'Year 06'!AM335","v":""},{"$f":"IF($J335='Year 06'!$J335,'Year 06'!H335,$J335)","v":""},{"$f":"IF($J335='Year 06'!$J335,'Year 06'!I335,$J335)","v":""},{"$f":"'Year 06'!AN335","v":""},"",{"$f":"IF(E335 = 0, \"\", MATCH($E335,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!BA$7+$J335-1))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$W$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AB$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,1,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0)*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},"","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$B$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$F$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$O$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$BF$7+$K335-1))","v":""},{"$f":"IF(L335=\"\", \"\", VLOOKUP(X335,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,P335,IF($X335=1,IF(Z$9=$G335,(1-$M335),0),IF($X335=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,Q335,IF($X335=1,IF(AA$9=$G335,(1-$M335),0),IF($X335=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,R335,IF($X335=1,IF(AB$9=$G335,(1-$M335),0),IF($X335=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,S335,IF($X335=1,IF(AC$9=$G335,(1-$M335),0),IF($X335=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X335=3,1,IF($X335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AO$7+$J335-1),$J335))","v":""},"",{"$f":"IF(L335=\"\", \"\", IF($X335=0,$V335,IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$T$7+$X335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335)))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$CE$7+$K335-1)*$F335)","v":""},"","","","","","","","","","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,IF($AK335=0,$W335,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1)*$F335)))","v":""},"",{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$V$7)*$F335)","v":""}]
[0.69743958771705772,0.4654466881576842,{"$f":"IF(Inventory!AH342=Inventory!$C$1032,0.5,1)*B343","v":0.4654466881576842},{"$f":"Inventory!C342","v":0},{"$f":"Inventory!E342","v":0},{"$f":"Inventory!W342","v":""},{"$f":"'Year 06'!AM343","v":""},{"$f":"IF($J343='Year 06'!$J343,'Year 06'!H343,$J343)","v":""},{"$f":"IF($J343='Year 06'!$J343,'Year 06'!I343,$J343)","v":""},{"$f":"'Year 06'!AN343","v":""},"",{"$f":"IF(E343 = 0, \"\", MATCH($E343,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!BA$7+$J343-1))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$W$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AB$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,1,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0)*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},"","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$B$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$F$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$O$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$BF$7+$K343-1))","v":""},{"$f":"IF(L343=\"\", \"\", VLOOKUP(X343,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,P343,IF($X343=1,IF(Z$9=$G343,(1-$M343),0),IF($X343=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,Q343,IF($X343=1,IF(AA$9=$G343,(1-$M343),0),IF($X343=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,R343,IF($X343=1,IF(AB$9=$G343,(1-$M343),0),IF($X343=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,S343,IF($X343=1,IF(AC$9=$G343,(1-$M343),0),IF($X343=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X343=3,1,IF($X343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AO$7+$J343-1),$J343))","v":""},"",{"$f":"IF(L343=\"\", \"\", IF($X343=0,$V343,IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$T$7+$X343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343)))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$CE$7+$K343-1)*$F343)","v":""},"","","","","","","","","","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,IF($AK343=0,$W343,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1)*$F343)))","v":""},"",{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$V$7)*$F343)","v":""}]
[0.18545852610489222,0.17972346168653053,{"$f":"IF(Inventory!AH347=Inventory!$C$1032,0.5,1)*B348","v":0.17972346168653053},{"$f":"Inventory!C347","v":0},{"$f":"Inventory!E347","v":0},{"$f":"Inventory!W347","v":""},{"$f":"'Year 06'!AM348","v":""},{"$f":"IF($J348='Year 06'!$J348,'Year 06'!H348,$J348)","v":""},{"$f":"IF($J348='Year 06'!$J348,'Year 06'!I348,$J348)","v":""},{"$f":"'Year 06'!AN348","v":""},"",{"$f":"IF(E348 = 0, \"\", MATCH($E348,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!BA$7+$J348-1))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$W$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AB$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,1,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0)*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},"","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$B$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$F$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$O$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$BF$7+$K348-1))","v":""},{"$f":"IF(L348=\"\", \"\", VLOOKUP(X348,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,P348,IF($X348=1,IF(Z$9=$G348,(1-$M348),0),IF($X348=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,Q348,IF($X348=1,IF(AA$9=$G348,(1-$M348),0),IF($X348=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,R348,IF($X348=1,IF(AB$9=$G348,(1-$M348),0),IF($X348=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,S348,IF($X348=1,IF(AC$9=$G348,(1-$M348),0),IF($X348=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X348=3,1,IF($X348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AO$7+$J348-1),$J348))","v":""},"",{"$f":"IF(L348=\"\", \"\", IF($X348=0,$V348,IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$T$7+$X348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348)))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$CE$7+$K348-1)*$F348)","v":""},"","","","","","","","","","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,IF($AK348=0,$W348,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1)*$F348)))","v":""},"",{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$V$7)*$F348)","v":""}]
[0.80183314312224352,0.86671356521250942,{"$f":"IF(Inventory!AH355=Inventory!$C$1032,0.5,1)*B356","v":0.86671356521250942},{"$f":"Inventory!C355","v":0},{"$f":"Inventory!E355","v":0},{"$f":"Inventory!W355","v":""},{"$f":"'Year 06'!AM356","v":""},{"$f":"IF($J356='Year 06'!$J356,'Year 06'!H356,$J356)","v":""},{"$f":"IF($J356='Year 06'!$J356,'Year 06'!I356,$J356)","v":""},{"$f":"'Year 06'!AN356","v":""},"",{"$f":"IF(E356 = 0, \"\", MATCH($E356,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!BA$7+$J356-1))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$W$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AB$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,1,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0)*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},"","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$B$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$F$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$O$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$BF$7+$K356-1))","v":""},{"$f":"IF(L356=\"\", \"\", VLOOKUP(X356,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,P356,IF($X356=1,IF(Z$9=$G356,(1-$M356),0),IF($X356=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,Q356,IF($X356=1,IF(AA$9=$G356,(1-$M356),0),IF($X356=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,R356,IF($X356=1,IF(AB$9=$G356,(1-$M356),0),IF($X356=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,S356,IF($X356=1,IF(AC$9=$G356,(1-$M356),0),IF($X356=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X356=3,1,IF($X356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AO$7+$J356-1),$J356))","v":""},"",{"$f":"IF(L356=\"\", \"\", IF($X356=0,$V356,IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$T$7+$X356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356)))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$CE$7+$K356-1)*$F356)","v":""},"","","","","","","","","","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,IF($AK356=0,$W356,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1)*$F356)))","v":""},"",{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$V$7)*$F356)","v":""}]
[0.19041551558238934,0.60463601673075973,{"$f":"IF(Inventory!AH358=Inventory!$C$1032,0.5,1)*B359","v":0.60463601673075973},{"$f":"Inventory!C358","v":0},{"$f":"Inventory!E358","v":0},{"$f":"Inventory!W358","v":""},{"$f":"'Year 06'!AM359","v":""},{"$f":"IF($J359='Year 06'!$J359,'Year 06'!H359,$J359)","v":""},{"$f":"IF($J359='Year 06'!$J359,'Year 06'!I359,$J359)","v":""},{"$f":"'Year 06'!AN359","v":""},"",{"$f":"IF(E359 = 0, \"\", MATCH($E359,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!BA$7+$J359-1))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$W$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AB$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,1,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0)*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},"","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$B$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$F$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$O$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$BF$7+$K359-1))","v":""},{"$f":"IF(L359=\"\", \"\", VLOOKUP(X359,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,P359,IF($X359=1,IF(Z$9=$G359,(1-$M359),0),IF($X359=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,Q359,IF($X359=1,IF(AA$9=$G359,(1-$M359),0),IF($X359=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,R359,IF($X359=1,IF(AB$9=$G359,(1-$M359),0),IF($X359=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,S359,IF($X359=1,IF(AC$9=$G359,(1-$M359),0),IF($X359=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X359=3,1,IF($X359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AO$7+$J359-1),$J359))","v":""},"",{"$f":"IF(L359=\"\", \"\", IF($X359=0,$V359,IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$T$7+$X359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359)))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$CE$7+$K359-1)*$F359)","v":""},"","","","","","","","","","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,IF($AK359=0,$W359,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1)*$F359)))","v":""},"",{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$V$7)*$F359)","v":""}]
[0.54234819261483336,0.64865821005018054,{"$f":"IF(Inventory!AH367=Inventory!$C$1032,0.5,1)*B368","v":0.64865821005018054},{"$f":"Inventory!C367","v":0},{"$f":"Inventory!E367","v":0},{"$f":"Inventory!W367","v":""},{"$f":"'Year 06'!AM368","v":""},{"$f":"IF($J368='Year 06'!$J368,'Year 06'!H368,$J368)","v":""},{"$f":"IF($J368='Year 06'!$J368,'Year 06'!I368,$J368)","v":""},{"$f":"'Year 06'!AN368","v":""},"",{"$f":"IF(E368 = 0, \"\", MATCH($E368,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!BA$7+$J368-1))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$W$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AB$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,1,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0)*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},"","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$B$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$F$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$O$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$BF$7+$K368-1))","v":""},{"$f":"IF(L368=\"\", \"\", VLOOKUP(X368,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,P368,IF($X368=1,IF(Z$9=$G368,(1-$M368),0),IF($X368=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,Q368,IF($X368=1,IF(AA$9=$G368,(1-$M368),0),IF($X368=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,R368,IF($X368=1,IF(AB$9=$G368,(1-$M368),0),IF($X368=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,S368,IF($X368=1,IF(AC$9=$G368,(1-$M368),0),IF($X368=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X368=3,1,IF($X368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AO$7+$J368-1),$J368))","v":""},"",{"$f":"IF(L368=\"\", \"\", IF($X368=0,$V368,IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$T$7+$X368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368)))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$CE$7+$K368-1)*$F368)","v":""},"","","","","","","","","","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,IF($AK368=0,$W368,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1)*$F368)))","v":""},"",{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$V$7)*$F368)","v":""}]
[0.35707207405210917,6.904676123505038E-2,{"$f":"IF(Inventory!AH375=Inventory!$C$1032,0.5,1)*B376","v":6.904676123505038E-2},{"$f":"Inventory!C375","v":0},{"$f":"Inventory!E375","v":0},{"$f":"Inventory!W375","v":""},{"$f":"'Year 06'!AM376","v":""},{"$f":"IF($J376='Year 06'!$J376,'Year 06'!H376,$J376)","v":""},{"$f":"IF($J376='Year 06'!$J376,'Year 06'!I376,$J376)","v":""},{"$f":"'Year 06'!AN376","v":""},"",{"$f":"IF(E376 = 0, \"\", MATCH($E376,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!BA$7+$J376-1))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$W$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AB$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,1,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0)*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},"","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$B$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$F$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$O$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$BF$7+$K376-1))","v":""},{"$f":"IF(L376=\"\", \"\", VLOOKUP(X376,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,P376,IF($X376=1,IF(Z$9=$G376,(1-$M376),0),IF($X376=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,Q376,IF($X376=1,IF(AA$9=$G376,(1-$M376),0),IF($X376=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,R376,IF($X376=1,IF(AB$9=$G376,(1-$M376),0),IF($X376=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,S376,IF($X376=1,IF(AC$9=$G376,(1-$M376),0),IF($X376=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X376=3,1,IF($X376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AO$7+$J376-1),$J376))","v":""},"",{"$f":"IF(L376=\"\", \"\", IF($X376=0,$V376,IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$T$7+$X376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376)))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$CE$7+$K376-1)*$F376)","v":""},"","","","","","","","","","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,IF($AK376=0,$W376,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1)*$F376)))","v":""},"",{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$V$7)*$F376)","v":""}]
[0.67848356230796014,0.64719757268673361,{"$f":"IF(Inventory!AH380=Inventory!$C$1032,0.5,1)*B381","v":0.64719757268673361},{"$f":"Inventory!C380","v":0},{"$f":"Inventory!E380","v":0},{"$f":"Inventory!W380","v":""},{"$f":"'Year 06'!AM381","v":""},{"$f":"IF($J381='Year 06'!$J381,'Year 06'!H381,$J381)","v":""},{"$f":"IF($J381='Year 06'!$J381,'Year 06'!I381,$J381)","v":""},{"$f":"'Year 06'!AN381","v":""},"",{"$f":"IF(E381 = 0, \"\", MATCH($E381,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!BA$7+$J381-1))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$W$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AB$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,1,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0)*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},"","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$B$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$F$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$O$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$BF$7+$K381-1))","v":""},{"$f":"IF(L381=\"\", \"\", VLOOKUP(X381,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,P381,IF($X381=1,IF(Z$9=$G381,(1-$M381),0),IF($X381=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,Q381,IF($X381=1,IF(AA$9=$G381,(1-$M381),0),IF($X381=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,R381,IF($X381=1,IF(AB$9=$G381,(1-$M381),0),IF($X381=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,S381,IF($X381=1,IF(AC$9=$G381,(1-$M381),0),IF($X381=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X381=3,1,IF($X381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AO$7+$J381-1),$J381))","v":""},"",{"$f":"IF(L381=\"\", \"\", IF($X381=0,$V381,IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$T$7+$X381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381)))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$CE$7+$K381-1)*$F381)","v":""},"","","","","","","","","","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,IF($AK381=0,$W381,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1)*$F381)))","v":""},"",{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$V$7)*$F381)","v":""}]
[0.32145710534269545,0.6595983186497808,{"$f":"IF(Inventory!AH388=Inventory!$C$1032,0.5,1)*B389","v":0.6595983186497808},{"$f":"Inventory!C388","v":0},{"$f":"Inventory!E388","v":0},{"$f":"Inventory!W388","v":""},{"$f":"'Year 06'!AM389","v":""},{"$f":"IF($J389='Year 06'!$J389,'Year 06'!H389,$J389)","v":""},{"$f":"IF($J389='Year 06'!$J389,'Year 06'!I389,$J389)","v":""},{"$f":"'Year 06'!AN389","v":""},"",{"$f":"IF(E389 = 0, \"\", MATCH($E389,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!BA$7+$J389-1))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$W$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AB$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,1,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0)*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},"","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$B$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$F$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$O$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$BF$7+$K389-1))","v":""},{"$f":"IF(L389=\"\", \"\", VLOOKUP(X389,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,P389,IF($X389=1,IF(Z$9=$G389,(1-$M389),0),IF($X389=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,Q389,IF($X389=1,IF(AA$9=$G389,(1-$M389),0),IF($X389=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,R389,IF($X389=1,IF(AB$9=$G389,(1-$M389),0),IF($X389=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,S389,IF($X389=1,IF(AC$9=$G389,(1-$M389),0),IF($X389=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X389=3,1,IF($X389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AO$7+$J389-1),$J389))","v":""},"",{"$f":"IF(L389=\"\", \"\", IF($X389=0,$V389,IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$T$7+$X389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389)))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$CE$7+$K389-1)*$F389)","v":""},"","","","","","","","","","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,IF($AK389=0,$W389,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1)*$F389)))","v":""},"",{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$V$7)*$F389)","v":""}]
[0.86188420381303943,0.44540495185850515,{"$f":"IF(Inventory!AH391=Inventory!$C$1032,0.5,1)*B392","v":0.44540495185850515},{"$f":"Inventory!C391","v":0},{"$f":"Inventory!E391","v":0},{"$f":"Inventory!W391","v":""},{"$f":"'Year 06'!AM392","v":""},{"$f":"IF($J392='Year 06'!$J392,'Year 06'!H392,$J392)","v":""},{"$f":"IF($J392='Year 06'!$J392,'Year 06'!I392,$J392)","v":""},{"$f":"'Year 06'!AN392","v":""},"",{"$f":"IF(E392 = 0, \"\", MATCH($E392,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!BA$7+$J392-1))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$W$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AB$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,1,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0)*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},"","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$B$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$F$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$O$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$BF$7+$K392-1))","v":""},{"$f":"IF(L392=\"\", \"\", VLOOKUP(X392,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,P392,IF($X392=1,IF(Z$9=$G392,(1-$M392),0),IF($X392=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,Q392,IF($X392=1,IF(AA$9=$G392,(1-$M392),0),IF($X392=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,R392,IF($X392=1,IF(AB$9=$G392,(1-$M392),0),IF($X392=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,S392,IF($X392=1,IF(AC$9=$G392,(1-$M392),0),IF($X392=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X392=3,1,IF($X392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AO$7+$J392-1),$J392))","v":""},"",{"$f":"IF(L392=\"\", \"\", IF($X392=0,$V392,IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$T$7+$X392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392)))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$CE$7+$K392-1)*$F392)","v":""},"","","","","","","","","","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,IF($AK392=0,$W392,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1)*$F392)))","v":""},"",{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$V$7)*$F392)","v":""}]
[0.92236590818113562,0.19482029596672434,{"$f":"IF(Inventory!AH400=Inventory!$C$1032,0.5,1)*B401","v":0.19482029596672434},{"$f":"Inventory!C400","v":0},{"$f":"Inventory!E400","v":0},{"$f":"Inventory!W400","v":""},{"$f":"'Year 06'!AM401","v":""},{"$f":"IF($J401='Year 06'!$J401,'Year 06'!H401,$J401)","v":""},{"$f":"IF($J401='Year 06'!$J401,'Year 06'!I401,$J401)","v":""},{"$f":"'Year 06'!AN401","v":""},"",{"$f":"IF(E401 = 0, \"\", MATCH($E401,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!BA$7+$J401-1))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$W$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AB$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,1,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0)*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},"","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$B$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$F$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$O$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$BF$7+$K401-1))","v":""},{"$f":"IF(L401=\"\", \"\", VLOOKUP(X401,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,P401,IF($X401=1,IF(Z$9=$G401,(1-$M401),0),IF($X401=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,Q401,IF($X401=1,IF(AA$9=$G401,(1-$M401),0),IF($X401=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,R401,IF($X401=1,IF(AB$9=$G401,(1-$M401),0),IF($X401=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,S401,IF($X401=1,IF(AC$9=$G401,(1-$M401),0),IF($X401=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X401=3,1,IF($X401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AO$7+$J401-1),$J401))","v":""},"",{"$f":"IF(L401=\"\", \"\", IF($X401=0,$V401,IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$T$7+$X401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401)))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$CE$7+$K401-1)*$F401)","v":""},"","","","","","","","","","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,IF($AK401=0,$W401,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1)*$F401)))","v":""},"",{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$V$7)*$F401)","v":""}]
[0.80233273590893839,6.8896124284036797E-2,{"$f":"IF(Inventory!AH408=Inventory!$C$1032,0.5,1)*B409","v":6.8896124284036797E-2},{"$f":"Inventory!C408","v":0},{"$f":"Inventory!E408","v":0},{"$f":"Inventory!W408","v":""},{"$f":"'Year 06'!AM409","v":""},{"$f":"IF($J409='Year 06'!$J409,'Year 06'!H409,$J409)","v":""},{"$f":"IF($J409='Year 06'!$J409,'Year 06'!I409,$J409)","v":""},{"$f":"'Year 06'!AN409","v":""},"",{"$f":"IF(E409 = 0, \"\", MATCH($E409,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!BA$7+$J409-1))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$W$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AB$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,1,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0)*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},"","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$B$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$F$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$O$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$BF$7+$K409-1))","v":""},{"$f":"IF(L409=\"\", \"\", VLOOKUP(X409,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,P409,IF($X409=1,IF(Z$9=$G409,(1-$M409),0),IF($X409=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,Q409,IF($X409=1,IF(AA$9=$G409,(1-$M409),0),IF($X409=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,R409,IF($X409=1,IF(AB$9=$G409,(1-$M409),0),IF($X409=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,S409,IF($X409=1,IF(AC$9=$G409,(1-$M409),0),IF($X409=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X409=3,1,IF($X409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AO$7+$J409-1),$J409))","v":""},"",{"$f":"IF(L409=\"\", \"\", IF($X409=0,$V409,IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$T$7+$X409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409)))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$CE$7+$K409-1)*$F409)","v":""},"","","","","","","","","","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,IF($AK409=0,$W409,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1)*$F409)))","v":""},"",{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$V$7)*$F409)","v":""}]
[0.89907476773939277,0.23720934642558267,{"$f":"IF(Inventory!AH413=Inventory!$C$1032,0.5,1)*B414","v":0.23720934642558267},{"$f":"Inventory!C413","v":0},{"$f":"Inventory!E413","v":0},{"$f":"Inventory!W413","v":""},{"$f":"'Year 06'!AM414","v":""},{"$f":"IF($J414='Year 06'!$J414,'Year 06'!H414,$J414)","v":""},{"$f":"IF($J414='Year 06'!$J414,'Year 06'!I414,$J414)","v":""},{"$f":"'Year 06'!AN414","v":""},"",{"$f":"IF(E414 = 0, \"\", MATCH($E414,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!BA$7+$J414-1))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$W$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AB$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,1,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0)*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},"","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$B$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$F$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$O$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$BF$7+$K414-1))","v":""},{"$f":"IF(L414=\"\", \"\", VLOOKUP(X414,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,P414,IF($X414=1,IF(Z$9=$G414,(1-$M414),0),IF($X414=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,Q414,IF($X414=1,IF(AA$9=$G414,(1-$M414),0),IF($X414=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,R414,IF($X414=1,IF(AB$9=$G414,(1-$M414),0),IF($X414=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,S414,IF($X414=1,IF(AC$9=$G414,(1-$M414),0),IF($X414=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X414=3,1,IF($X414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AO$7+$J414-1),$J414))","v":""},"",{"$f":"IF(L414=\"\", \"\", IF($X414=0,$V414,IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$T$7+$X414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414)))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$CE$7+$K414-1)*$F414)","v":""},"","","","","","","","","","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,IF($AK414=0,$W414,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1)*$F414)))","v":""},"",{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$V$7)*$F414)","v":""}]
[0.5577180381346668,0.17328595197660845,{"$f":"IF(Inventory!AH421=Inventory!$C$1032,0.5,1)*B422","v":0.17328595197660845},{"$f":"Inventory!C421","v":0},{"$f":"Inventory!E421","v":0},{"$f":"Inventory!W421","v":""},{"$f":"'Year 06'!AM422","v":""},{"$f":"IF($J422='Year 06'!$J422,'Year 06'!H422,$J422)","v":""},{"$f":"IF($J422='Year 06'!$J422,'Year 06'!I422,$J422)","v":""},{"$f":"'Year 06'!AN422","v":""},"",{"$f":"IF(E422 = 0, \"\", MATCH($E422,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!BA$7+$J422-1))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$W$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AB$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,1,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0)*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},"","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$B$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$F$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$O$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$BF$7+$K422-1))","v":""},{"$f":"IF(L422=\"\", \"\", VLOOKUP(X422,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,P422,IF($X422=1,IF(Z$9=$G422,(1-$M422),0),IF($X422=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,Q422,IF($X422=1,IF(AA$9=$G422,(1-$M422),0),IF($X422=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,R422,IF($X422=1,IF(AB$9=$G422,(1-$M422),0),IF($X422=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,S422,IF($X422=1,IF(AC$9=$G422,(1-$M422),0),IF($X422=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X422=3,1,IF($X422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AO$7+$J422-1),$J422))","v":""},"",{"$f":"IF(L422=\"\", \"\", IF($X422=0,$V422,IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$T$7+$X422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422)))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$CE$7+$K422-1)*$F422)","v":""},"","","","","","","","","","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,IF($AK422=0,$W422,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1)*$F422)))","v":""},"",{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$V$7)*$F422)","v":""}]
[0.50343478932925878,8.8028407433085154E-2,{"$f":"IF(Inventory!AH429=Inventory!$C$1032,0.5,1)*B430","v":8.8028407433085154E-2},{"$f":"Inventory!C429","v":0},{"$f":"Inventory!E429","v":0},{"$f":"Inventory!W429","v":""},{"$f":"'Year 06'!AM430","v":""},{"$f":"IF($J430='Year 06'!$J430,'Year 06'!H430,$J430)","v":""},{"$f":"IF($J430='Year 06'!$J430,'Year 06'!I430,$J430)","v":""},{"$f":"'Year 06'!AN430","v":""},"",{"$f":"IF(E430 = 0, \"\", MATCH($E430,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!BA$7+$J430-1))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$W$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AB$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,1,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0)*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},"","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$B$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$F$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$O$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$BF$7+$K430-1))","v":""},{"$f":"IF(L430=\"\", \"\", VLOOKUP(X430,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,P430,IF($X430=1,IF(Z$9=$G430,(1-$M430),0),IF($X430=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,Q430,IF($X430=1,IF(AA$9=$G430,(1-$M430),0),IF($X430=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,R430,IF($X430=1,IF(AB$9=$G430,(1-$M430),0),IF($X430=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,S430,IF($X430=1,IF(AC$9=$G430,(1-$M430),0),IF($X430=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X430=3,1,IF($X430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AO$7+$J430-1),$J430))","v":""},"",{"$f":"IF(L430=\"\", \"\", IF($X430=0,$V430,IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$T$7+$X430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430)))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$CE$7+$K430-1)*$F430)","v":""},"","","","","","","","","","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,IF($AK430=0,$W430,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1)*$F430)))","v":""},"",{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$V$7)*$F430)","v":""}]
[0.31280201691814014,0.20776243750468681,{"$f":"IF(Inventory!AH432=Inventory!$C$1032,0.5,1)*B433","v":0.20776243750468681},{"$f":"Inventory!C432","v":0},{"$f":"Inventory!E432","v":0},{"$f":"Inventory!W432","v":""},{"$f":"'Year 06'!AM433","v":""},{"$f":"IF($J433='Year 06'!$J433,'Year 06'!H433,$J433)","v":""},{"$f":"IF($J433='Year 06'!$J433,'Year 06'!I433,$J433)","v":""},{"$f":"'Year 06'!AN433","v":""},"",{"$f":"IF(E433 = 0, \"\", MATCH($E433,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!BA$7+$J433-1))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$W$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AB$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,1,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0)*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},"","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$B$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$F$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$O$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$BF$7+$K433-1))","v":""},{"$f":"IF(L433=\"\", \"\", VLOOKUP(X433,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,P433,IF($X433=1,IF(Z$9=$G433,(1-$M433),0),IF($X433=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,Q433,IF($X433=1,IF(AA$9=$G433,(1-$M433),0),IF($X433=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,R433,IF($X433=1,IF(AB$9=$G433,(1-$M433),0),IF($X433=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,S433,IF($X433=1,IF(AC$9=$G433,(1-$M433),0),IF($X433=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X433=3,1,IF($X433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AO$7+$J433-1),$J433))","v":""},"",{"$f":"IF(L433=\"\", \"\", IF($X433=0,$V433,IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$T$7+$X433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433)))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$CE$7+$K433-1)*$F433)","v":""},"","","","","","","","","","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,IF($AK433=0,$W433,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1)*$F433)))","v":""},"",{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$V$7)*$F433)","v":""}]
[0.17378206732234314,0.1918585200114713,{"$f":"IF(Inventory!AH441=Inventory!$C$1032,0.5,1)*B442","v":0.1918585200114713},{"$f":"Inventory!C441","v":0},{"$f":"Inventory!E441","v":0},{"$f":"Inventory!W441","v":""},{"$f":"'Year 06'!AM442","v":""},{"$f":"IF($J442='Year 06'!$J442,'Year 06'!H442,$J442)","v":""},{"$f":"IF($J442='Year 06'!$J442,'Year 06'!I442,$J442)","v":""},{"$f":"'Year 06'!AN442","v":""},"",{"$f":"IF(E442 = 0, \"\", MATCH($E442,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!BA$7+$J442-1))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$W$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AB$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,1,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0)*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},"","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$B$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$F$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$O$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$BF$7+$K442-1))","v":""},{"$f":"IF(L442=\"\", \"\", VLOOKUP(X442,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,P442,IF($X442=1,IF(Z$9=$G442,(1-$M442),0),IF($X442=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,Q442,IF($X442=1,IF(AA$9=$G442,(1-$M442),0),IF($X442=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,R442,IF($X442=1,IF(AB$9=$G442,(1-$M442),0),IF($X442=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,S442,IF($X442=1,IF(AC$9=$G442,(1-$M442),0),IF($X442=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X442=3,1,IF($X442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AO$7+$J442-1),$J442))","v":""},"",{"$f":"IF(L442=\"\", \"\", IF($X442=0,$V442,IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$T$7+$X442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442)))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$CE$7+$K442-1)*$F442)","v":""},"","","","","","","","","","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,IF($AK442=0,$W442,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1)*$F442)))","v":""},"",{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$V$7)*$F442)","v":""}]
[0.55425714339855325,0.23415335209404131,{"$f":"IF(Inventory!AH449=Inventory!$C$1032,0.5,1)*B450","v":0.23415335209404131},{"$f":"Inventory!C449","v":0},{"$f":"Inventory!E449","v":0},{"$f":"Inventory!W449","v":""},{"$f":"'Year 06'!AM450","v":""},{"$f":"IF($J450='Year 06'!$J450,'Year 06'!H450,$J450)","v":""},{"$f":"IF($J450='Year 06'!$J450,'Year 06'!I450,$J450)","v":""},{"$f":"'Year 06'!AN450","v":""},"",{"$f":"IF(E450 = 0, \"\", MATCH($E450,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!BA$7+$J450-1))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$W$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AB$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,1,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0)*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},"","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$B$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$F$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$O$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$BF$7+$K450-1))","v":""},{"$f":"IF(L450=\"\", \"\", VLOOKUP(X450,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,P450,IF($X450=1,IF(Z$9=$G450,(1-$M450),0),IF($X450=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,Q450,IF($X450=1,IF(AA$9=$G450,(1-$M450),0),IF($X450=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,R450,IF($X450=1,IF(AB$9=$G450,(1-$M450),0),IF($X450=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,S450,IF($X450=1,IF(AC$9=$G450,(1-$M450),0),IF($X450=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X450=3,1,IF($X450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AO$7+$J450-1),$J450))","v":""},"",{"$f":"IF(L450=\"\", \"\", IF($X450=0,$V450,IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$T$7+$X450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450)))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$CE$7+$K450-1)*$F450)","v":""},"","","","","","","","","","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,IF($AK450=0,$W450,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1)*$F450)))","v":""},"",{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$V$7)*$F450)","v":""}]
[0.16826210643189043,0.98418587681548841,{"$f":"IF(Inventory!AH454=Inventory!$C$1032,0.5,1)*B455","v":0.98418587681548841},{"$f":"Inventory!C454","v":0},{"$f":"Inventory!E454","v":0},{"$f":"Inventory!W454","v":""},{"$f":"'Year 06'!AM455","v":""},{"$f":"IF($J455='Year 06'!$J455,'Year 06'!H455,$J455)","v":""},{"$f":"IF($J455='Year 06'!$J455,'Year 06'!I455,$J455)","v":""},{"$f":"'Year 06'!AN455","v":""},"",{"$f":"IF(E455 = 0, \"\", MATCH($E455,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!BA$7+$J455-1))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$W$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AB$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,1,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0)*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},"","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$B$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$F$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$O$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$BF$7+$K455-1))","v":""},{"$f":"IF(L455=\"\", \"\", VLOOKUP(X455,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,P455,IF($X455=1,IF(Z$9=$G455,(1-$M455),0),IF($X455=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,Q455,IF($X455=1,IF(AA$9=$G455,(1-$M455),0),IF($X455=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,R455,IF($X455=1,IF(AB$9=$G455,(1-$M455),0),IF($X455=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,S455,IF($X455=1,IF(AC$9=$G455,(1-$M455),0),IF($X455=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X455=3,1,IF($X455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AO$7+$J455-1),$J455))","v":""},"",{"$f":"IF(L455=\"\", \"\", IF($X455=0,$V455,IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$T$7+$X455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455)))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$CE$7+$K455-1)*$F455)","v":""},"","","","","","","","","","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,IF($AK455=0,$W455,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1)*$F455)))","v":""},"",{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$V$7)*$F455)","v":""}]
[0.53881750531225248,0.90578398544877603,{"$f":"IF(Inventory!AH462=Inventory!$C$1032,0.5,1)*B463","v":0.90578398544877603},{"$f":"Inventory!C462","v":0},{"$f":"Inventory!E462","v":0},{"$f":"Inventory!W462","v":""},{"$f":"'Year 06'!AM463","v":""},{"$f":"IF($J463='Year 06'!$J463,'Year 06'!H463,$J463)","v":""},{"$f":"IF($J463='Year 06'!$J463,'Year 06'!I463,$J463)","v":""},{"$f":"'Year 06'!AN463","v":""},"",{"$f":"IF(E463 = 0, \"\", MATCH($E463,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!BA$7+$J463-1))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$W$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AB$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,1,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0)*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},"","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$B$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$F$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$O$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$BF$7+$K463-1))","v":""},{"$f":"IF(L463=\"\", \"\", VLOOKUP(X463,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,P463,IF($X463=1,IF(Z$9=$G463,(1-$M463),0),IF($X463=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,Q463,IF($X463=1,IF(AA$9=$G463,(1-$M463),0),IF($X463=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,R463,IF($X463=1,IF(AB$9=$G463,(1-$M463),0),IF($X463=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,S463,IF($X463=1,IF(AC$9=$G463,(1-$M463),0),IF($X463=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X463=3,1,IF($X463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AO$7+$J463-1),$J463))","v":""},"",{"$f":"IF(L463=\"\", \"\", IF($X463=0,$V463,IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$T$7+$X463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463)))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$CE$7+$K463-1)*$F463)","v":""},"","","","","","","","","","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,IF($AK463=0,$W463,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1)*$F463)))","v":""},"",{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$V$7)*$F463)","v":""}]
[8.2757042828499938E-2,2.0519630731294702E-2,{"$f":"IF(Inventory!AH467=Inventory!$C$1032,0.5,1)*B468","v":2.0519630731294702E-2},{"$f":"Inventory!C467","v":0},{"$f":"Inventory!E467","v":0},{"$f":"Inventory!W467","v":""},{"$f":"'Year 06'!AM468","v":""},{"$f":"IF($J468='Year 06'!$J468,'Year 06'!H468,$J468)","v":""},{"$f":"IF($J468='Year 06'!$J468,'Year 06'!I468,$J468)","v":""},{"$f":"'Year 06'!AN468","v":""},"",{"$f":"IF(E468 = 0, \"\", MATCH($E468,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!BA$7+$J468-1))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$W$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AB$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,1,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0)*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},"","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$B$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$F$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$O$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$BF$7+$K468-1))","v":""},{"$f":"IF(L468=\"\", \"\", VLOOKUP(X468,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,P468,IF($X468=1,IF(Z$9=$G468,(1-$M468),0),IF($X468=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,Q468,IF($X468=1,IF(AA$9=$G468,(1-$M468),0),IF($X468=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,R468,IF($X468=1,IF(AB$9=$G468,(1-$M468),0),IF($X468=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,S468,IF($X468=1,IF(AC$9=$G468,(1-$M468),0),IF($X468=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X468=3,1,IF($X468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AO$7+$J468-1),$J468))","v":""},"",{"$f":"IF(L468=\"\", \"\", IF($X468=0,$V468,IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$T$7+$X468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468)))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$CE$7+$K468-1)*$F468)","v":""},"","","","","","","","","","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,IF($AK468=0,$W468,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1)*$F468)))","v":""},"",{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$V$7)*$F468)","v":""}]
[0.14972347169212397,0.42670663867300285,{"$f":"IF(Inventory!AH475=Inventory!$C$1032,0.5,1)*B476","v":0.42670663867300285},{"$f":"Inventory!C475","v":0},{"$f":"Inventory!E475","v":0},{"$f":"Inventory!W475","v":""},{"$f":"'Year 06'!AM476","v":""},{"$f":"IF($J476='Year 06'!$J476,'Year 06'!H476,$J476)","v":""},{"$f":"IF($J476='Year 06'!$J476,'Year 06'!I476,$J476)","v":""},{"$f":"'Year 06'!AN476","v":""},"",{"$f":"IF(E476 = 0, \"\", MATCH($E476,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!BA$7+$J476-1))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$W$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AB$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,1,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0)*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},"","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$B$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$F$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$O$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$BF$7+$K476-1))","v":""},{"$f":"IF(L476=\"\", \"\", VLOOKUP(X476,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,P476,IF($X476=1,IF(Z$9=$G476,(1-$M476),0),IF($X476=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,Q476,IF($X476=1,IF(AA$9=$G476,(1-$M476),0),IF($X476=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,R476,IF($X476=1,IF(AB$9=$G476,(1-$M476),0),IF($X476=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,S476,IF($X476=1,IF(AC$9=$G476,(1-$M476),0),IF($X476=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X476=3,1,IF($X476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AO$7+$J476-1),$J476))","v":""},"",{"$f":"IF(L476=\"\", \"\", IF($X476=0,$V476,IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$T$7+$X476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476)))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$CE$7+$K476-1)*$F476)","v":""},"","","","","","","","","","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,IF($AK476=0,$W476,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1)*$F476)))","v":""},"",{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$V$7)*$F476)","v":""}]
[9.0365050853267515E-2,0.98627359873033515,{"$f":"IF(Inventory!AH482=Inventory!$C$1032,0.5,1)*B483","v":0.98627359873033515},{"$f":"Inventory!C482","v":0},{"$f":"Inventory!E482","v":0},{"$f":"Inventory!W482","v":""},{"$f":"'Year 06'!AM483","v":""},{"$f":"IF($J483='Year 06'!$J483,'Year 06'!H483,$J483)","v":""},{"$f":"IF($J483='Year 06'!$J483,'Year 06'!I483,$J483)","v":""},{"$f":"'Year 06'!AN483","v":""},"",{"$f":"IF(E483 = 0, \"\", MATCH($E483,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!BA$7+$J483-1))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$W$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AB$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,1,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0)*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},"","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$B$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$F$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$O$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$BF$7+$K483-1))","v":""},{"$f":"IF(L483=\"\", \"\", VLOOKUP(X483,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,P483,IF($X483=1,IF(Z$9=$G483,(1-$M483),0),IF($X483=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,Q483,IF($X483=1,IF(AA$9=$G483,(1-$M483),0),IF($X483=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,R483,IF($X483=1,IF(AB$9=$G483,(1-$M483),0),IF($X483=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,S483,IF($X483=1,IF(AC$9=$G483,(1-$M483),0),IF($X483=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X483=3,1,IF($X483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AO$7+$J483-1),$J483))","v":""},"",{"$f":"IF(L483=\"\", \"\", IF($X483=0,$V483,IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$T$7+$X483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483)))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$CE$7+$K483-1)*$F483)","v":""},"","","","","","","","","","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,IF($AK483=0,$W483,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1)*$F483)))","v":""},"",{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$V$7)*$F483)","v":""}]
[0.92566018365589109,0.18320630196298748,{"$f":"IF(Inventory!AH487=Inventory!$C$1032,0.5,1)*B488","v":0.18320630196298748},{"$f":"Inventory!C487","v":0},{"$f":"Inventory!E487","v":0},{"$f":"Inventory!W487","v":""},{"$f":"'Year 06'!AM488","v":""},{"$f":"IF($J488='Year 06'!$J488,'Year 06'!H488,$J488)","v":""},{"$f":"IF($J488='Year 06'!$J488,'Year 06'!I488,$J488)","v":""},{"$f":"'Year 06'!AN488","v":""},"",{"$f":"IF(E488 = 0, \"\", MATCH($E488,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!BA$7+$J488-1))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$W$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AB$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,1,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0)*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},"","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$B$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$F$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$O$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$BF$7+$K488-1))","v":""},{"$f":"IF(L488=\"\", \"\", VLOOKUP(X488,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,P488,IF($X488=1,IF(Z$9=$G488,(1-$M488),0),IF($X488=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,Q488,IF($X488=1,IF(AA$9=$G488,(1-$M488),0),IF($X488=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,R488,IF($X488=1,IF(AB$9=$G488,(1-$M488),0),IF($X488=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,S488,IF($X488=1,IF(AC$9=$G488,(1-$M488),0),IF($X488=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X488=3,1,IF($X488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AO$7+$J488-1),$J488))","v":""},"",{"$f":"IF(L488=\"\", \"\", IF($X488=0,$V488,IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$T$7+$X488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488)))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$CE$7+$K488-1)*$F488)","v":""},"","","","","","","","","","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,IF($AK488=0,$W488,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1)*$F488)))","v":""},"",{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$V$7)*$F488)","v":""}]
[0.46505837386787563,0.36946001028871522,{"$f":"IF(Inventory!AH495=Inventory!$C$1032,0.5,1)*B496","v":0.36946001028871522},{"$f":"Inventory!C495","v":0},{"$f":"Inventory!E495","v":0},{"$f":"Inventory!W495","v":""},{"$f":"'Year 06'!AM496","v":""},{"$f":"IF($J496='Year 06'!$J496,'Year 06'!H496,$J496)","v":""},{"$f":"IF($J496='Year 06'!$J496,'Year 06'!I496,$J496)","v":""},{"$f":"'Year 06'!AN496","v":""},"",{"$f":"IF(E496 = 0, \"\", MATCH($E496,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!BA$7+$J496-1))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$W$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AB$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,1,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0)*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},"","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$B$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$F$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$O$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$BF$7+$K496-1))","v":""},{"$f":"IF(L496=\"\", \"\", VLOOKUP(X496,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,P496,IF($X496=1,IF(Z$9=$G496,(1-$M496),0),IF($X496=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,Q496,IF($X496=1,IF(AA$9=$G496,(1-$M496),0),IF($X496=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,R496,IF($X496=1,IF(AB$9=$G496,(1-$M496),0),IF($X496=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,S496,IF($X496=1,IF(AC$9=$G496,(1-$M496),0),IF($X496=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X496=3,1,IF($X496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AO$7+$J496-1),$J496))","v":""},"",{"$f":"IF(L496=\"\", \"\", IF($X496=0,$V496,IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$T$7+$X496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496)))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$CE$7+$K496-1)*$F496)","v":""},"","","","","","","","","","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,IF($AK496=0,$W496,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1)*$F496)))","v":""},"",{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$V$7)*$F496)","v":""}]
[0.79552205156461941,0.78910307936699597,{"$f":"IF(Inventory!AH500=Inventory!$C$1032,0.5,1)*B501","v":0.78910307936699597},{"$f":"Inventory!C500","v":0},{"$f":"Inventory!E500","v":0},{"$f":"Inventory!W500","v":""},{"$f":"'Year 06'!AM501","v":""},{"$f":"IF($J501='Year 06'!$J501,'Year 06'!H501,$J501)","v":""},{"$f":"IF($J501='Year 06'!$J501,'Year 06'!I501,$J501)","v":""},{"$f":"'Year 06'!AN501","v":""},"",{"$f":"IF(E501 = 0, \"\", MATCH($E501,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!BA$7+$J501-1))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$W$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AB$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,1,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0)*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},"","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$B$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$F$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$O$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$BF$7+$K501-1))","v":""},{"$f":"IF(L501=\"\", \"\", VLOOKUP(X501,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,P501,IF($X501=1,IF(Z$9=$G501,(1-$M501),0),IF($X501=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,Q501,IF($X501=1,IF(AA$9=$G501,(1-$M501),0),IF($X501=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,R501,IF($X501=1,IF(AB$9=$G501,(1-$M501),0),IF($X501=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,S501,IF($X501=1,IF(AC$9=$G501,(1-$M501),0),IF($X501=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X501=3,1,IF($X501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AO$7+$J501-1),$J501))","v":""},"",{"$f":"IF(L501=\"\", \"\", IF($X501=0,$V501,IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$T$7+$X501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501)))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$CE$7+$K501-1)*$F501)","v":""},"","","","","","","","","","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,IF($AK501=0,$W501,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1)*$F501)))","v":""},"",{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$V$7)*$F501)","v":""}]
[0.78957141430777777,0.88886599842518998,{"$f":"IF(Inventory!AH508=Inventory!$C$1032,0.5,1)*B509","v":0.88886599842518998},{"$f":"Inventory!C508","v":0},{"$f":"Inventory!E508","v":0},{"$f":"Inventory!W508","v":""},{"$f":"'Year 06'!AM509","v":""},{"$f":"IF($J509='Year 06'!$J509,'Year 06'!H509,$J509)","v":""},{"$f":"IF($J509='Year 06'!$J509,'Year 06'!I509,$J509)","v":""},{"$f":"'Year 06'!AN509","v":""},"",{"$f":"IF(E509 = 0, \"\", MATCH($E509,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!BA$7+$J509-1))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$W$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AB$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,1,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0)*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},"","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$B$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$F$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$O$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$BF$7+$K509-1))","v":""},{"$f":"IF(L509=\"\", \"\", VLOOKUP(X509,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,P509,IF($X509=1,IF(Z$9=$G509,(1-$M509),0),IF($X509=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,Q509,IF($X509=1,IF(AA$9=$G509,(1-$M509),0),IF($X509=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,R509,IF($X509=1,IF(AB$9=$G509,(1-$M509),0),IF($X509=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,S509,IF($X509=1,IF(AC$9=$G509,(1-$M509),0),IF($X509=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X509=3,1,IF($X509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AO$7+$J509-1),$J509))","v":""},"",{"$f":"IF(L509=\"\", \"\", IF($X509=0,$V509,IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$T$7+$X509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509)))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$CE$7+$K509-1)*$F509)","v":""},"","","","","","","","","","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,IF($AK509=0,$W509,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1)*$F509)))","v":""},"",{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$V$7)*$F509)","v":""}]
[0.63886174285396291,0.98645549792760701,{"$f":"IF(Inventory!AH515=Inventory!$C$1032,0.5,1)*B516","v":0.98645549792760701},{"$f":"Inventory!C515","v":0},{"$f":"Inventory!E515","v":0},{"$f":"Inventory!W515","v":""},{"$f":"'Year 06'!AM516","v":""},{"$f":"IF($J516='Year 06'!$J516,'Year 06'!H516,$J516)","v":""},{"$f":"IF($J516='Year 06'!$J516,'Year 06'!I516,$J516)","v":""},{"$f":"'Year 06'!AN516","v":""},"",{"$f":"IF(E516 = 0, \"\", MATCH($E516,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!BA$7+$J516-1))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$W$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AB$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,1,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0)*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},"","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$B$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$F$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$O$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$BF$7+$K516-1))","v":""},{"$f":"IF(L516=\"\", \"\", VLOOKUP(X516,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,P516,IF($X516=1,IF(Z$9=$G516,(1-$M516),0),IF($X516=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,Q516,IF($X516=1,IF(AA$9=$G516,(1-$M516),0),IF($X516=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,R516,IF($X516=1,IF(AB$9=$G516,(1-$M516),0),IF($X516=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,S516,IF($X516=1,IF(AC$9=$G516,(1-$M516),0),IF($X516=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X516=3,1,IF($X516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AO$7+$J516-1),$J516))","v":""},"",{"$f":"IF(L516=\"\", \"\", IF($X516=0,$V516,IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$T$7+$X516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516)))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$CE$7+$K516-1)*$F516)","v":""},"","","","","","","","","","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,IF($AK516=0,$W516,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1)*$F516)))","v":""},"",{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$V$7)*$F516)","v":""}]
[0.38566982365007685,0.36384226489122951,{"$f":"IF(Inventory!AH520=Inventory!$C$1032,0.5,1)*B521","v":0.36384226489122951},{"$f":"Inventory!C520","v":0},{"$f":"Inventory!E520","v":0},{"$f":"Inventory!W520","v":""},{"$f":"'Year 06'!AM521","v":""},{"$f":"IF($J521='Year 06'!$J521,'Year 06'!H521,$J521)","v":""},{"$f":"IF($J521='Year 06'!$J521,'Year 06'!I521,$J521)","v":""},{"$f":"'Year 06'!AN521","v":""},"",{"$f":"IF(E521 = 0, \"\", MATCH($E521,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!BA$7+$J521-1))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$W$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AB$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,1,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0)*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},"","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$B$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$F$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$O$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$BF$7+$K521-1))","v":""},{"$f":"IF(L521=\"\", \"\", VLOOKUP(X521,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,P521,IF($X521=1,IF(Z$9=$G521,(1-$M521),0),IF($X521=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,Q521,IF($X521=1,IF(AA$9=$G521,(1-$M521),0),IF($X521=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,R521,IF($X521=1,IF(AB$9=$G521,(1-$M521),0),IF($X521=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,S521,IF($X521=1,IF(AC$9=$G521,(1-$M521),0),IF($X521=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X521=3,1,IF($X521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AO$7+$J521-1),$J521))","v":""},"",{"$f":"IF(L521=\"\", \"\", IF($X521=0,$V521,IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$T$7+$X521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521)))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$CE$7+$K521-1)*$F521)","v":""},"","","","","","","","","","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,IF($AK521=0,$W521,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1)*$F521)))","v":""},"",{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$V$7)*$F521)","v":""}]
[0.94057131056042242,0.843096412243447,{"$f":"IF(Inventory!AH528=Inventory!$C$1032,0.5,1)*B529","v":0.843096412243447},{"$f":"Inventory!C528","v":0},{"$f":"Inventory!E528","v":0},{"$f":"Inventory!W528","v":""},{"$f":"'Year 06'!AM529","v":""},{"$f":"IF($J529='Year 06'!$J529,'Year 06'!H529,$J529)","v":""},{"$f":"IF($J529='Year 06'!$J529,'Year 06'!I529,$J529)","v":""},{"$f":"'Year 06'!AN529","v":""},"",{"$f":"IF(E529 = 0, \"\", MATCH($E529,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!BA$7+$J529-1))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$W$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AB$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,1,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0)*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},"","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$B$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$F$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$O$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$BF$7+$K529-1))","v":""},{"$f":"IF(L529=\"\", \"\", VLOOKUP(X529,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,P529,IF($X529=1,IF(Z$9=$G529,(1-$M529),0),IF($X529=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,Q529,IF($X529=1,IF(AA$9=$G529,(1-$M529),0),IF($X529=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,R529,IF($X529=1,IF(AB$9=$G529,(1-$M529),0),IF($X529=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,S529,IF($X529=1,IF(AC$9=$G529,(1-$M529),0),IF($X529=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X529=3,1,IF($X529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AO$7+$J529-1),$J529))","v":""},"",{"$f":"IF(L529=\"\", \"\", IF($X529=0,$V529,IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$T$7+$X529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529)))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$CE$7+$K529-1)*$F529)","v":""},"","","","","","","","","","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,IF($AK529=0,$W529,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1)*$F529)))","v":""},"",{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$V$7)*$F529)","v":""}]
[7.7765960118039157E-3,0.1270416705010875,{"$f":"IF(Inventory!AH536=Inventory!$C$1032,0.5,1)*B537","v":0.1270416705010875},{"$f":"Inventory!C536","v":0},{"$f":"Inventory!E536","v":0},{"$f":"Inventory!W536","v":""},{"$f":"'Year 06'!AM537","v":""},{"$f":"IF($J537='Year 06'!$J537,'Year 06'!H537,$J537)","v":""},{"$f":"IF($J537='Year 06'!$J537,'Year 06'!I537,$J537)","v":""},{"$f":"'Year 06'!AN537","v":""},"",{"$f":"IF(E537 = 0, \"\", MATCH($E537,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!BA$7+$J537-1))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$W$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AB$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,1,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0)*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},"","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$B$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$F$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$O$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$BF$7+$K537-1))","v":""},{"$f":"IF(L537=\"\", \"\", VLOOKUP(X537,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,P537,IF($X537=1,IF(Z$9=$G537,(1-$M537),0),IF($X537=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,Q537,IF($X537=1,IF(AA$9=$G537,(1-$M537),0),IF($X537=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,R537,IF($X537=1,IF(AB$9=$G537,(1-$M537),0),IF($X537=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,S537,IF($X537=1,IF(AC$9=$G537,(1-$M537),0),IF($X537=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X537=3,1,IF($X537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AO$7+$J537-1),$J537))","v":""},"",{"$f":"IF(L537=\"\", \"\", IF($X537=0,$V537,IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$T$7+$X537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537)))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$CE$7+$K537-1)*$F537)","v":""},"","","","","","","","","","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,IF($AK537=0,$W537,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1)*$F537)))","v":""},"",{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$V$7)*$F537)","v":""}]
[0.33904643516070532,0.72963032371398551,{"$f":"IF(Inventory!AH541=Inventory!$C$1032,0.5,1)*B542","v":0.72963032371398551},{"$f":"Inventory!C541","v":0},{"$f":"Inventory!E541","v":0},{"$f":"Inventory!W541","v":""},{"$f":"'Year 06'!AM542","v":""},{"$f":"IF($J542='Year 06'!$J542,'Year 06'!H542,$J542)","v":""},{"$f":"IF($J542='Year 06'!$J542,'Year 06'!I542,$J542)","v":""},{"$f":"'Year 06'!AN542","v":""},"",{"$f":"IF(E542 = 0, \"\", MATCH($E542,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!BA$7+$J542-1))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$W$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AB$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,1,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0)*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},"","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$B$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$F$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$O$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$BF$7+$K542-1))","v":""},{"$f":"IF(L542=\"\", \"\", VLOOKUP(X542,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,P542,IF($X542=1,IF(Z$9=$G542,(1-$M542),0),IF($X542=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,Q542,IF($X542=1,IF(AA$9=$G542,(1-$M542),0),IF($X542=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,R542,IF($X542=1,IF(AB$9=$G542,(1-$M542),0),IF($X542=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,S542,IF($X542=1,IF(AC$9=$G542,(1-$M542),0),IF($X542=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X542=3,1,IF($X542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AO$7+$J542-1),$J542))","v":""},"",{"$f":"IF(L542=\"\", \"\", IF($X542=0,$V542,IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$T$7+$X542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542)))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$CE$7+$K542-1)*$F542)","v":""},"","","","","","","","","","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,IF($AK542=0,$W542,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1)*$F542)))","v":""},"",{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$V$7)*$F542)","v":""}]
[2.1186909679540289E-2,0.63799660939686997,{"$f":"IF(Inventory!AH551=Inventory!$C$1032,0.5,1)*B552","v":0.63799660939686997},{"$f":"Inventory!C551","v":0},{"$f":"Inventory!E551","v":0},{"$f":"Inventory!W551","v":""},{"$f":"'Year 06'!AM552","v":""},{"$f":"IF($J552='Year 06'!$J552,'Year 06'!H552,$J552)","v":""},{"$f":"IF($J552='Year 06'!$J552,'Year 06'!I552,$J552)","v":""},{"$f":"'Year 06'!AN552","v":""},"",{"$f":"IF(E552 = 0, \"\", MATCH($E552,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!BA$7+$J552-1))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$W$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AB$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,1,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0)*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},"","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$B$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$F$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$O$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$BF$7+$K552-1))","v":""},{"$f":"IF(L552=\"\", \"\", VLOOKUP(X552,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,P552,IF($X552=1,IF(Z$9=$G552,(1-$M552),0),IF($X552=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,Q552,IF($X552=1,IF(AA$9=$G552,(1-$M552),0),IF($X552=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,R552,IF($X552=1,IF(AB$9=$G552,(1-$M552),0),IF($X552=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,S552,IF($X552=1,IF(AC$9=$G552,(1-$M552),0),IF($X552=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X552=3,1,IF($X552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AO$7+$J552-1),$J552))","v":""},"",{"$f":"IF(L552=\"\", \"\", IF($X552=0,$V552,IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$T$7+$X552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552)))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$CE$7+$K552-1)*$F552)","v":""},"","","","","","","","","","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,IF($AK552=0,$W552,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1)*$F552)))","v":""},"",{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$V$7)*$F552)","v":""}]
[0.60534036900928723,0.64681336459103078,{"$f":"IF(Inventory!AH560=Inventory!$C$1032,0.5,1)*B561","v":0.64681336459103078},{"$f":"Inventory!C560","v":0},{"$f":"Inventory!E560","v":0},{"$f":"Inventory!W560","v":""},{"$f":"'Year 06'!AM561","v":""},{"$f":"IF($J561='Year 06'!$J561,'Year 06'!H561,$J561)","v":""},{"$f":"IF($J561='Year 06'!$J561,'Year 06'!I561,$J561)","v":""},{"$f":"'Year 06'!AN561","v":""},"",{"$f":"IF(E561 = 0, \"\", MATCH($E561,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!BA$7+$J561-1))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$W$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AB$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,1,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0)*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},"","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$B$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$F$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$O$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$BF$7+$K561-1))","v":""},{"$f":"IF(L561=\"\", \"\", VLOOKUP(X561,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,P561,IF($X561=1,IF(Z$9=$G561,(1-$M561),0),IF($X561=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,Q561,IF($X561=1,IF(AA$9=$G561,(1-$M561),0),IF($X561=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,R561,IF($X561=1,IF(AB$9=$G561,(1-$M561),0),IF($X561=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,S561,IF($X561=1,IF(AC$9=$G561,(1-$M561),0),IF($X561=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X561=3,1,IF($X561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AO$7+$J561-1),$J561))","v":""},"",{"$f":"IF(L561=\"\", \"\", IF($X561=0,$V561,IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$T$7+$X561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561)))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$CE$7+$K561-1)*$F561)","v":""},"","","","","","","","","","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,IF($AK561=0,$W561,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1)*$F561)))","v":""},"",{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$V$7)*$F561)","v":""}]
[0.80369959113414891,0.32347814513310635,{"$f":"IF(Inventory!AH561=Inventory!$C$1032,0.5,1)*B562","v":0.32347814513310635},{"$f":"Inventory!C561","v":0},{"$f":"Inventory!E561","v":0},{"$f":"Inventory!W561","v":""},{"$f":"'Year 06'!AM562","v":""},{"$f":"IF($J562='Year 06'!$J562,'Year 06'!H562,$J562)","v":""},{"$f":"IF($J562='Year 06'!$J562,'Year 06'!I562,$J562)","v":""},{"$f":"'Year 06'!AN562","v":""},"",{"$f":"IF(E562 = 0, \"\", MATCH($E562,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!BA$7+$J562-1))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$W$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AB$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,1,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0)*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},"","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$B$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$F$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$O$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$BF$7+$K562-1))","v":""},{"$f":"IF(L562=\"\", \"\", VLOOKUP(X562,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,P562,IF($X562=1,IF(Z$9=$G562,(1-$M562),0),IF($X562=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,Q562,IF($X562=1,IF(AA$9=$G562,(1-$M562),0),IF($X562=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,R562,IF($X562=1,IF(AB$9=$G562,(1-$M562),0),IF($X562=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,S562,IF($X562=1,IF(AC$9=$G562,(1-$M562),0),IF($X562=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X562=3,1,IF($X562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AO$7+$J562-1),$J562))","v":""},"",{"$f":"IF(L562=\"\", \"\", IF($X562=0,$V562,IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$T$7+$X562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562)))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$CE$7+$K562-1)*$F562)","v":""},"","","","","","","","","","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,IF($AK562=0,$W562,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1)*$F562)))","v":""},"",{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$V$7)*$F562)","v":""}]
[0.44987220776571868,0.80587335227344015,{"$f":"IF(Inventory!AH569=Inventory!$C$1032,0.5,1)*B570","v":0.80587335227344015},{"$f":"Inventory!C569","v":0},{"$f":"Inventory!E569","v":0},{"$f":"Inventory!W569","v":""},{"$f":"'Year 06'!AM570","v":""},{"$f":"IF($J570='Year 06'!$J570,'Year 06'!H570,$J570)","v":""},{"$f":"IF($J570='Year 06'!$J570,'Year 06'!I570,$J570)","v":""},{"$f":"'Year 06'!AN570","v":""},"",{"$f":"IF(E570 = 0, \"\", MATCH($E570,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!BA$7+$J570-1))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$W$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AB$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,1,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0)*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},"","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$B$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$F$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$O$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$BF$7+$K570-1))","v":""},{"$f":"IF(L570=\"\", \"\", VLOOKUP(X570,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,P570,IF($X570=1,IF(Z$9=$G570,(1-$M570),0),IF($X570=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,Q570,IF($X570=1,IF(AA$9=$G570,(1-$M570),0),IF($X570=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,R570,IF($X570=1,IF(AB$9=$G570,(1-$M570),0),IF($X570=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,S570,IF($X570=1,IF(AC$9=$G570,(1-$M570),0),IF($X570=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X570=3,1,IF($X570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AO$7+$J570-1),$J570))","v":""},"",{"$f":"IF(L570=\"\", \"\", IF($X570=0,$V570,IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$T$7+$X570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570)))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$CE$7+$K570-1)*$F570)","v":""},"","","","","","","","","","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,IF($AK570=0,$W570,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1)*$F570)))","v":""},"",{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$V$7)*$F570)","v":""}]
[0.77138773913014969,0.97535263832706665,{"$f":"IF(Inventory!AH581=Inventory!$C$1032,0.5,1)*B582","v":0.97535263832706665},{"$f":"Inventory!C581","v":0},{"$f":"Inventory!E581","v":0},{"$f":"Inventory!W581","v":""},{"$f":"'Year 06'!AM582","v":""},{"$f":"IF($J582='Year 06'!$J582,'Year 06'!H582,$J582)","v":""},{"$f":"IF($J582='Year 06'!$J582,'Year 06'!I582,$J582)","v":""},{"$f":"'Year 06'!AN582","v":""},"",{"$f":"IF(E582 = 0, \"\", MATCH($E582,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!BA$7+$J582-1))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$W$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AB$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,1,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0)*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},"","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$B$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$F$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$O$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$BF$7+$K582-1))","v":""},{"$f":"IF(L582=\"\", \"\", VLOOKUP(X582,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,P582,IF($X582=1,IF(Z$9=$G582,(1-$M582),0),IF($X582=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,Q582,IF($X582=1,IF(AA$9=$G582,(1-$M582),0),IF($X582=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,R582,IF($X582=1,IF(AB$9=$G582,(1-$M582),0),IF($X582=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,S582,IF($X582=1,IF(AC$9=$G582,(1-$M582),0),IF($X582=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X582=3,1,IF($X582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AO$7+$J582-1),$J582))","v":""},"",{"$f":"IF(L582=\"\", \"\", IF($X582=0,$V582,IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$T$7+$X582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582)))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$CE$7+$K582-1)*$F582)","v":""},"","","","","","","","","","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,IF($AK582=0,$W582,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1)*$F582)))","v":""},"",{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$V$7)*$F582)","v":""}]
[0.31120419212250006,0.21648854791762873,{"$f":"IF(Inventory!AH582=Inventory!$C$1032,0.5,1)*B583","v":0.21648854791762873},{"$f":"Inventory!C582","v":0},{"$f":"Inventory!E582","v":0},{"$f":"Inventory!W582","v":""},{"$f":"'Year 06'!AM583","v":""},{"$f":"IF($J583='Year 06'!$J583,'Year 06'!H583,$J583)","v":""},{"$f":"IF($J583='Year 06'!$J583,'Year 06'!I583,$J583)","v":""},{"$f":"'Year 06'!AN583","v":""},"",{"$f":"IF(E583 = 0, \"\", MATCH($E583,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!BA$7+$J583-1))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$W$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AB$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,1,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0)*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},"","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$B$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$F$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$O$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$BF$7+$K583-1))","v":""},{"$f":"IF(L583=\"\", \"\", VLOOKUP(X583,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,P583,IF($X583=1,IF(Z$9=$G583,(1-$M583),0),IF($X583=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,Q583,IF($X583=1,IF(AA$9=$G583,(1-$M583),0),IF($X583=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,R583,IF($X583=1,IF(AB$9=$G583,(1-$M583),0),IF($X583=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,S583,IF($X583=1,IF(AC$9=$G583,(1-$M583),0),IF($X583=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X583=3,1,IF($X583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AO$7+$J583-1),$J583))","v":""},"",{"$f":"IF(L583=\"\", \"\", IF($X583=0,$V583,IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$T$7+$X583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583)))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$CE$7+$K583-1)*$F583)","v":""},"","","","","","","","","","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,IF($AK583=0,$W583,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1)*$F583)))","v":""},"",{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$V$7)*$F583)","v":""}]
[0.62623521057615494,0.65604270706870194,{"$f":"IF(Inventory!AH594=Inventory!$C$1032,0.5,1)*B595","v":0.65604270706870194},{"$f":"Inventory!C594","v":0},{"$f":"Inventory!E594","v":0},{"$f":"Inventory!W594","v":""},{"$f":"'Year 06'!AM595","v":""},{"$f":"IF($J595='Year 06'!$J595,'Year 06'!H595,$J595)","v":""},{"$f":"IF($J595='Year 06'!$J595,'Year 06'!I595,$J595)","v":""},{"$f":"'Year 06'!AN595","v":""},"",{"$f":"IF(E595 = 0, \"\", MATCH($E595,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!BA$7+$J595-1))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$W$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AB$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,1,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0)*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},"","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$B$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$F$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$O$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$BF$7+$K595-1))","v":""},{"$f":"IF(L595=\"\", \"\", VLOOKUP(X595,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,P595,IF($X595=1,IF(Z$9=$G595,(1-$M595),0),IF($X595=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,Q595,IF($X595=1,IF(AA$9=$G595,(1-$M595),0),IF($X595=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,R595,IF($X595=1,IF(AB$9=$G595,(1-$M595),0),IF($X595=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,S595,IF($X595=1,IF(AC$9=$G595,(1-$M595),0),IF($X595=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X595=3,1,IF($X595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AO$7+$J595-1),$J595))","v":""},"",{"$f":"IF(L595=\"\", \"\", IF($X595=0,$V595,IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$T$7+$X595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595)))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$CE$7+$K595-1)*$F595)","v":""},"","","","","","","","","","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,IF($AK595=0,$W595,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1)*$F595)))","v":""},"",{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$V$7)*$F595)","v":""}]
[0.41752301052776086,0.1641418012096223,{"$f":"IF(Inventory!AH601=Inventory!$C$1032,0.5,1)*B602","v":0.1641418012096223},{"$f":"Inventory!C601","v":0},{"$f":"Inventory!E601","v":0},{"$f":"Inventory!W601","v":""},{"$f":"'Year 06'!AM602","v":""},{"$f":"IF($J602='Year 06'!$J602,'Year 06'!H602,$J602)","v":""},{"$f":"IF($J602='Year 06'!$J602,'Year 06'!I602,$J602)","v":""},{"$f":"'Year 06'!AN602","v":""},"",{"$f":"IF(E602 = 0, \"\", MATCH($E602,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!BA$7+$J602-1))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$W$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AB$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,1,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0)*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},"","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$B$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$F$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$O$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$BF$7+$K602-1))","v":""},{"$f":"IF(L602=\"\", \"\", VLOOKUP(X602,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,P602,IF($X602=1,IF(Z$9=$G602,(1-$M602),0),IF($X602=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,Q602,IF($X602=1,IF(AA$9=$G602,(1-$M602),0),IF($X602=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,R602,IF($X602=1,IF(AB$9=$G602,(1-$M602),0),IF($X602=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,S602,IF($X602=1,IF(AC$9=$G602,(1-$M602),0),IF($X602=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X602=3,1,IF($X602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AO$7+$J602-1),$J602))","v":""},"",{"$f":"IF(L602=\"\", \"\", IF($X602=0,$V602,IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$T$7+$X602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602)))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$CE$7+$K602-1)*$F602)","v":""},"","","","","","","","","","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,IF($AK602=0,$W602,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1)*$F602)))","v":""},"",{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$V$7)*$F602)","v":""}]
[0.70740730246754846,0.22173404353798098,{"$f":"IF(Inventory!AH602=Inventory!$C$1032,0.5,1)*B603","v":0.22173404353798098},{"$f":"Inventory!C602","v":0},{"$f":"Inventory!E602","v":0},{"$f":"Inventory!W602","v":""},{"$f":"'Year 06'!AM603","v":""},{"$f":"IF($J603='Year 06'!$J603,'Year 06'!H603,$J603)","v":""},{"$f":"IF($J603='Year 06'!$J603,'Year 06'!I603,$J603)","v":""},{"$f":"'Year 06'!AN603","v":""},"",{"$f":"IF(E603 = 0, \"\", MATCH($E603,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!BA$7+$J603-1))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$W$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AB$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,1,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0)*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},"","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$B$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$F$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$O$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$BF$7+$K603-1))","v":""},{"$f":"IF(L603=\"\", \"\", VLOOKUP(X603,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,P603,IF($X603=1,IF(Z$9=$G603,(1-$M603),0),IF($X603=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,Q603,IF($X603=1,IF(AA$9=$G603,(1-$M603),0),IF($X603=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,R603,IF($X603=1,IF(AB$9=$G603,(1-$M603),0),IF($X603=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,S603,IF($X603=1,IF(AC$9=$G603,(1-$M603),0),IF($X603=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X603=3,1,IF($X603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AO$7+$J603-1),$J603))","v":""},"",{"$f":"IF(L603=\"\", \"\", IF($X603=0,$V603,IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$T$7+$X603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603)))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$CE$7+$K603-1)*$F603)","v":""},"","","","","","","","","","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,IF($AK603=0,$W603,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1)*$F603)))","v":""},"",{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$V$7)*$F603)","v":""}]
[0.10629498709312279,0.79229989710483595,{"$f":"IF(Inventory!AH614=Inventory!$C$1032,0.5,1)*B615","v":0.79229989710483595},{"$f":"Inventory!C614","v":0},{"$f":"Inventory!E614","v":0},{"$f":"Inventory!W614","v":""},{"$f":"'Year 06'!AM615","v":""},{"$f":"IF($J615='Year 06'!$J615,'Year 06'!H615,$J615)","v":""},{"$f":"IF($J615='Year 06'!$J615,'Year 06'!I615,$J615)","v":""},{"$f":"'Year 06'!AN615","v":""},"",{"$f":"IF(E615 = 0, \"\", MATCH($E615,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!BA$7+$J615-1))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$W$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AB$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,1,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0)*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},"","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$B$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$F$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$O$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$BF$7+$K615-1))","v":""},{"$f":"IF(L615=\"\", \"\", VLOOKUP(X615,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,P615,IF($X615=1,IF(Z$9=$G615,(1-$M615),0),IF($X615=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,Q615,IF($X615=1,IF(AA$9=$G615,(1-$M615),0),IF($X615=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,R615,IF($X615=1,IF(AB$9=$G615,(1-$M615),0),IF($X615=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,S615,IF($X615=1,IF(AC$9=$G615,(1-$M615),0),IF($X615=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X615=3,1,IF($X615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AO$7+$J615-1),$J615))","v":""},"",{"$f":"IF(L615=\"\", \"\", IF($X615=0,$V615,IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$T$7+$X615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615)))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$CE$7+$K615-1)*$F615)","v":""},"","","","","","","","","","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,IF($AK615=0,$W615,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1)*$F615)))","v":""},"",{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$V$7)*$F615)","v":""}]
[0.30125428452797332,0.4434819329197246,{"$f":"IF(Inventory!AH622=Inventory!$C$1032,0.5,1)*B623","v":0.4434819329197246},{"$f":"Inventory!C622","v":0},{"$f":"Inventory!E622","v":0},{"$f":"Inventory!W622","v":""},{"$f":"'Year 06'!AM623","v":""},{"$f":"IF($J623='Year 06'!$J623,'Year 06'!H623,$J623)","v":""},{"$f":"IF($J623='Year 06'!$J623,'Year 06'!I623,$J623)","v":""},{"$f":"'Year 06'!AN623","v":""},"",{"$f":"IF(E623 = 0, \"\", MATCH($E623,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!BA$7+$J623-1))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$W$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AB$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,1,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0)*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},"","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$B$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$F$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$O$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$BF$7+$K623-1))","v":""},{"$f":"IF(L623=\"\", \"\", VLOOKUP(X623,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,P623,IF($X623=1,IF(Z$9=$G623,(1-$M623),0),IF($X623=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,Q623,IF($X623=1,IF(AA$9=$G623,(1-$M623),0),IF($X623=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,R623,IF($X623=1,IF(AB$9=$G623,(1-$M623),0),IF($X623=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,S623,IF($X623=1,IF(AC$9=$G623,(1-$M623),0),IF($X623=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X623=3,1,IF($X623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AO$7+$J623-1),$J623))","v":""},"",{"$f":"IF(L623=\"\", \"\", IF($X623=0,$V623,IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$T$7+$X623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623)))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$CE$7+$K623-1)*$F623)","v":""},"","","","","","","","","","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,IF($AK623=0,$W623,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1)*$F623)))","v":""},"",{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$V$7)*$F623)","v":""}]
[0.65248733787531299,6.5630282238620552E-2,{"$f":"IF(Inventory!AH627=Inventory!$C$1032,0.5,1)*B628","v":6.5630282238620552E-2},{"$f":"Inventory!C627","v":0},{"$f":"Inventory!E627","v":0},{"$f":"Inventory!W627","v":""},{"$f":"'Year 06'!AM628","v":""},{"$f":"IF($J628='Year 06'!$J628,'Year 06'!H628,$J628)","v":""},{"$f":"IF($J628='Year 06'!$J628,'Year 06'!I628,$J628)","v":""},{"$f":"'Year 06'!AN628","v":""},"",{"$f":"IF(E628 = 0, \"\", MATCH($E628,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!BA$7+$J628-1))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$W$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AB$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,1,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0)*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},"","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$B$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$F$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$O$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$BF$7+$K628-1))","v":""},{"$f":"IF(L628=\"\", \"\", VLOOKUP(X628,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,P628,IF($X628=1,IF(Z$9=$G628,(1-$M628),0),IF($X628=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,Q628,IF($X628=1,IF(AA$9=$G628,(1-$M628),0),IF($X628=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,R628,IF($X628=1,IF(AB$9=$G628,(1-$M628),0),IF($X628=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,S628,IF($X628=1,IF(AC$9=$G628,(1-$M628),0),IF($X628=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X628=3,1,IF($X628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AO$7+$J628-1),$J628))","v":""},"",{"$f":"IF(L628=\"\", \"\", IF($X628=0,$V628,IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$T$7+$X628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628)))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$CE$7+$K628-1)*$F628)","v":""},"","","","","","","","","","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,IF($AK628=0,$W628,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1)*$F628)))","v":""},"",{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$V$7)*$F628)","v":""}]
[0.45774463798950626,3.6714340904769105E-2,{"$f":"IF(Inventory!AH634=Inventory!$C$1032,0.5,1)*B635","v":3.6714340904769105E-2},{"$f":"Inventory!C634","v":0},{"$f":"Inventory!E634","v":0},{"$f":"Inventory!W634","v":""},{"$f":"'Year 06'!AM635","v":""},{"$f":"IF($J635='Year 06'!$J635,'Year 06'!H635,$J635)","v":""},{"$f":"IF($J635='Year 06'!$J635,'Year 06'!I635,$J635)","v":""},{"$f":"'Year 06'!AN635","v":""},"",{"$f":"IF(E635 = 0, \"\", MATCH($E635,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!BA$7+$J635-1))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$W$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AB$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,1,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0)*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},"","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$B$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$F$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$O$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$BF$7+$K635-1))","v":""},{"$f":"IF(L635=\"\", \"\", VLOOKUP(X635,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,P635,IF($X635=1,IF(Z$9=$G635,(1-$M635),0),IF($X635=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,Q635,IF($X635=1,IF(AA$9=$G635,(1-$M635),0),IF($X635=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,R635,IF($X635=1,IF(AB$9=$G635,(1-$M635),0),IF($X635=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,S635,IF($X635=1,IF(AC$9=$G635,(1-$M635),0),IF($X635=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X635=3,1,IF($X635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AO$7+$J635-1),$J635))","v":""},"",{"$f":"IF(L635=\"\", \"\", IF($X635=0,$V635,IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$T$7+$X635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635)))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$CE$7+$K635-1)*$F635)","v":""},"","","","","","","","","","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,IF($AK635=0,$W635,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1)*$F635)))","v":""},"",{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$V$7)*$F635)","v":""}]
[7.8745298732915137E-2,0.50203414823613002,{"$f":"IF(Inventory!AH642=Inventory!$C$1032,0.5,1)*B643","v":0.50203414823613002},{"$f":"Inventory!C642","v":0},{"$f":"Inventory!E642","v":0},{"$f":"Inventory!W642","v":""},{"$f":"'Year 06'!AM643","v":""},{"$f":"IF($J643='Year 06'!$J643,'Year 06'!H643,$J643)","v":""},{"$f":"IF($J643='Year 06'!$J643,'Year 06'!I643,$J643)","v":""},{"$f":"'Year 06'!AN643","v":""},"",{"$f":"IF(E643 = 0, \"\", MATCH($E643,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!BA$7+$J643-1))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$W$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AB$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,1,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0)*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},"","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$B$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$F$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$O$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$BF$7+$K643-1))","v":""},{"$f":"IF(L643=\"\", \"\", VLOOKUP(X643,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,P643,IF($X643=1,IF(Z$9=$G643,(1-$M643),0),IF($X643=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,Q643,IF($X643=1,IF(AA$9=$G643,(1-$M643),0),IF($X643=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,R643,IF($X643=1,IF(AB$9=$G643,(1-$M643),0),IF($X643=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,S643,IF($X643=1,IF(AC$9=$G643,(1-$M643),0),IF($X643=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X643=3,1,IF($X643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AO$7+$J643-1),$J643))","v":""},"",{"$f":"IF(L643=\"\", \"\", IF($X643=0,$V643,IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$T$7+$X643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643)))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$CE$7+$K643-1)*$F643)","v":""},"","","","","","","","","","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,IF($AK643=0,$W643,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1)*$F643)))","v":""},"",{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$V$7)*$F643)","v":""}]
[0.57790052779064338,0.59790030660694182,{"$f":"IF(Inventory!AH647=Inventory!$C$1032,0.5,1)*B648","v":0.59790030660694182},{"$f":"Inventory!C647","v":0},{"$f":"Inventory!E647","v":0},{"$f":"Inventory!W647","v":""},{"$f":"'Year 06'!AM648","v":""},{"$f":"IF($J648='Year 06'!$J648,'Year 06'!H648,$J648)","v":""},{"$f":"IF($J648='Year 06'!$J648,'Year 06'!I648,$J648)","v":""},{"$f":"'Year 06'!AN648","v":""},"",{"$f":"IF(E648 = 0, \"\", MATCH($E648,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!BA$7+$J648-1))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$W$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AB$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,1,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0)*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},"","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$B$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$F$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$O$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$BF$7+$K648-1))","v":""},{"$f":"IF(L648=\"\", \"\", VLOOKUP(X648,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,P648,IF($X648=1,IF(Z$9=$G648,(1-$M648),0),IF($X648=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,Q648,IF($X648=1,IF(AA$9=$G648,(1-$M648),0),IF($X648=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,R648,IF($X648=1,IF(AB$9=$G648,(1-$M648),0),IF($X648=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,S648,IF($X648=1,IF(AC$9=$G648,(1-$M648),0),IF($X648=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X648=3,1,IF($X648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AO$7+$J648-1),$J648))","v":""},"",{"$f":"IF(L648=\"\", \"\", IF($X648=0,$V648,IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$T$7+$X648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648)))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$CE$7+$K648-1)*$F648)","v":""},"","","","","","","","","","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,IF($AK648=0,$W648,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1)*$F648)))","v":""},"",{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$V$7)*$F648)","v":""}]
[0.4135718586522239,0.46709662098863636,{"$f":"IF(Inventory!AH655=Inventory!$C$1032,0.5,1)*B656","v":0.46709662098863636},{"$f":"Inventory!C655","v":0},{"$f":"Inventory!E655","v":0},{"$f":"Inventory!W655","v":""},{"$f":"'Year 06'!AM656","v":""},{"$f":"IF($J656='Year 06'!$J656,'Year 06'!H656,$J656)","v":""},{"$f":"IF($J656='Year 06'!$J656,'Year 06'!I656,$J656)","v":""},{"$f":"'Year 06'!AN656","v":""},"",{"$f":"IF(E656 = 0, \"\", MATCH($E656,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!BA$7+$J656-1))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$W$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AB$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,1,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0)*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},"","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$B$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$F$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$O$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$BF$7+$K656-1))","v":""},{"$f":"IF(L656=\"\", \"\", VLOOKUP(X656,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,P656,IF($X656=1,IF(Z$9=$G656,(1-$M656),0),IF($X656=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,Q656,IF($X656=1,IF(AA$9=$G656,(1-$M656),0),IF($X656=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,R656,IF($X656=1,IF(AB$9=$G656,(1-$M656),0),IF($X656=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,S656,IF($X656=1,IF(AC$9=$G656,(1-$M656),0),IF($X656=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X656=3,1,IF($X656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AO$7+$J656-1),$J656))","v":""},"",{"$f":"IF(L656=\"\", \"\", IF($X656=0,$V656,IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$T$7+$X656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656)))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$CE$7+$K656-1)*$F656)","v":""},"","","","","","","","","","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,IF($AK656=0,$W656,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1)*$F656)))","v":""},"",{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$V$7)*$F656)","v":""}]
[0.62953154487434648,0.51537856610383492,{"$f":"IF(Inventory!AH663=Inventory!$C$1032,0.5,1)*B664","v":0.51537856610383492},{"$f":"Inventory!C663","v":0},{"$f":"Inventory!E663","v":0},{"$f":"Inventory!W663","v":""},{"$f":"'Year 06'!AM664","v":""},{"$f":"IF($J664='Year 06'!$J664,'Year 06'!H664,$J664)","v":""},{"$f":"IF($J664='Year 06'!$J664,'Year 06'!I664,$J664)","v":""},{"$f":"'Year 06'!AN664","v":""},"",{"$f":"IF(E664 = 0, \"\", MATCH($E664,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!BA$7+$J664-1))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$W$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AB$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,1,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0)*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},"","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$B$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$F$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$O$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$BF$7+$K664-1))","v":""},{"$f":"IF(L664=\"\", \"\", VLOOKUP(X664,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,P664,IF($X664=1,IF(Z$9=$G664,(1-$M664),0),IF($X664=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,Q664,IF($X664=1,IF(AA$9=$G664,(1-$M664),0),IF($X664=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,R664,IF($X664=1,IF(AB$9=$G664,(1-$M664),0),IF($X664=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,S664,IF($X664=1,IF(AC$9=$G664,(1-$M664),0),IF($X664=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X664=3,1,IF($X664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AO$7+$J664-1),$J664))","v":""},"",{"$f":"IF(L664=\"\", \"\", IF($X664=0,$V664,IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$T$7+$X664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664)))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$CE$7+$K664-1)*$F664)","v":""},"","","","","","","","","","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,IF($AK664=0,$W664,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1)*$F664)))","v":""},"",{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$V$7)*$F664)","v":""}]
[0.41271530430648407,0.73521868564673276,{"$f":"IF(Inventory!AH668=Inventory!$C$1032,0.5,1)*B669","v":0.73521868564673276},{"$f":"Inventory!C668","v":0},{"$f":"Inventory!E668","v":0},{"$f":"Inventory!W668","v":""},{"$f":"'Year 06'!AM669","v":""},{"$f":"IF($J669='Year 06'!$J669,'Year 06'!H669,$J669)","v":""},{"$f":"IF($J669='Year 06'!$J669,'Year 06'!I669,$J669)","v":""},{"$f":"'Year 06'!AN669","v":""},"",{"$f":"IF(E669 = 0, \"\", MATCH($E669,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!BA$7+$J669-1))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$W$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AB$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,1,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0)*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},"","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$B$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$F$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$O$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$BF$7+$K669-1))","v":""},{"$f":"IF(L669=\"\", \"\", VLOOKUP(X669,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,P669,IF($X669=1,IF(Z$9=$G669,(1-$M669),0),IF($X669=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,Q669,IF($X669=1,IF(AA$9=$G669,(1-$M669),0),IF($X669=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,R669,IF($X669=1,IF(AB$9=$G669,(1-$M669),0),IF($X669=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,S669,IF($X669=1,IF(AC$9=$G669,(1-$M669),0),IF($X669=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X669=3,1,IF($X669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AO$7+$J669-1),$J669))","v":""},"",{"$f":"IF(L669=\"\", \"\", IF($X669=0,$V669,IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$T$7+$X669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669)))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$CE$7+$K669-1)*$F669)","v":""},"","","","","","","","","","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,IF($AK669=0,$W669,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1)*$F669)))","v":""},"",{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$V$7)*$F669)","v":""}]
[0.48666679261611934,0.72845823926270969,{"$f":"IF(Inventory!AH675=Inventory!$C$1032,0.5,1)*B676","v":0.72845823926270969},{"$f":"Inventory!C675","v":0},{"$f":"Inventory!E675","v":0},{"$f":"Inventory!W675","v":""},{"$f":"'Year 06'!AM676","v":""},{"$f":"IF($J676='Year 06'!$J676,'Year 06'!H676,$J676)","v":""},{"$f":"IF($J676='Year 06'!$J676,'Year 06'!I676,$J676)","v":""},{"$f":"'Year 06'!AN676","v":""},"",{"$f":"IF(E676 = 0, \"\", MATCH($E676,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!BA$7+$J676-1))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$W$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AB$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,1,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0)*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},"","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$B$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$F$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$O$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$BF$7+$K676-1))","v":""},{"$f":"IF(L676=\"\", \"\", VLOOKUP(X676,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,P676,IF($X676=1,IF(Z$9=$G676,(1-$M676),0),IF($X676=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,Q676,IF($X676=1,IF(AA$9=$G676,(1-$M676),0),IF($X676=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,R676,IF($X676=1,IF(AB$9=$G676,(1-$M676),0),IF($X676=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,S676,IF($X676=1,IF(AC$9=$G676,(1-$M676),0),IF($X676=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X676=3,1,IF($X676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AO$7+$J676-1),$J676))","v":""},"",{"$f":"IF(L676=\"\", \"\", IF($X676=0,$V676,IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$T$7+$X676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676)))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$CE$7+$K676-1)*$F676)","v":""},"","","","","","","","","","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,IF($AK676=0,$W676,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1)*$F676)))","v":""},"",{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$V$7)*$F676)","v":""}]
[0.16307895320000598,0.44643839531336094,{"$f":"IF(Inventory!AH683=Inventory!$C$1032,0.5,1)*B684","v":0.44643839531336094},{"$f":"Inventory!C683","v":0},{"$f":"Inventory!E683","v":0},{"$f":"Inventory!W683","v":""},{"$f":"'Year 06'!AM684","v":""},{"$f":"IF($J684='Year 06'!$J684,'Year 06'!H684,$J684)","v":""},{"$f":"IF($J684='Year 06'!$J684,'Year 06'!I684,$J684)","v":""},{"$f":"'Year 06'!AN684","v":""},"",{"$f":"IF(E684 = 0, \"\", MATCH($E684,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!BA$7+$J684-1))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$W$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AB$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,1,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0)*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},"","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$B$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$F$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$O$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$BF$7+$K684-1))","v":""},{"$f":"IF(L684=\"\", \"\", VLOOKUP(X684,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,P684,IF($X684=1,IF(Z$9=$G684,(1-$M684),0),IF($X684=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,Q684,IF($X684=1,IF(AA$9=$G684,(1-$M684),0),IF($X684=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,R684,IF($X684=1,IF(AB$9=$G684,(1-$M684),0),IF($X684=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,S684,IF($X684=1,IF(AC$9=$G684,(1-$M684),0),IF($X684=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X684=3,1,IF($X684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AO$7+$J684-1),$J684))","v":""},"",{"$f":"IF(L684=\"\", \"\", IF($X684=0,$V684,IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$T$7+$X684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684)))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$CE$7+$K684-1)*$F684)","v":""},"","","","","","","","","","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,IF($AK684=0,$W684,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1)*$F684)))","v":""},"",{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$V$7)*$F684)","v":""}]
[0.35516019342582339,0.93416363941116265,{"$f":"IF(Inventory!AH688=Inventory!$C$1032,0.5,1)*B689","v":0.93416363941116265},{"$f":"Inventory!C688","v":0},{"$f":"Inventory!E688","v":0},{"$f":"Inventory!W688","v":""},{"$f":"'Year 06'!AM689","v":""},{"$f":"IF($J689='Year 06'!$J689,'Year 06'!H689,$J689)","v":""},{"$f":"IF($J689='Year 06'!$J689,'Year 06'!I689,$J689)","v":""},{"$f":"'Year 06'!AN689","v":""},"",{"$f":"IF(E689 = 0, \"\", MATCH($E689,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!BA$7+$J689-1))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$W$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AB$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,1,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0)*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},"","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$B$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$F$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$O$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$BF$7+$K689-1))","v":""},{"$f":"IF(L689=\"\", \"\", VLOOKUP(X689,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,P689,IF($X689=1,IF(Z$9=$G689,(1-$M689),0),IF($X689=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,Q689,IF($X689=1,IF(AA$9=$G689,(1-$M689),0),IF($X689=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,R689,IF($X689=1,IF(AB$9=$G689,(1-$M689),0),IF($X689=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,S689,IF($X689=1,IF(AC$9=$G689,(1-$M689),0),IF($X689=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X689=3,1,IF($X689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AO$7+$J689-1),$J689))","v":""},"",{"$f":"IF(L689=\"\", \"\", IF($X689=0,$V689,IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$T$7+$X689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689)))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$CE$7+$K689-1)*$F689)","v":""},"","","","","","","","","","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,IF($AK689=0,$W689,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1)*$F689)))","v":""},"",{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$V$7)*$F689)","v":""}]
[0.98077698232608568,0.97544848988072486,{"$f":"IF(Inventory!AH696=Inventory!$C$1032,0.5,1)*B697","v":0.97544848988072486},{"$f":"Inventory!C696","v":0},{"$f":"Inventory!E696","v":0},{"$f":"Inventory!W696","v":""},{"$f":"'Year 06'!AM697","v":""},{"$f":"IF($J697='Year 06'!$J697,'Year 06'!H697,$J697)","v":""},{"$f":"IF($J697='Year 06'!$J697,'Year 06'!I697,$J697)","v":""},{"$f":"'Year 06'!AN697","v":""},"",{"$f":"IF(E697 = 0, \"\", MATCH($E697,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!BA$7+$J697-1))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$W$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AB$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,1,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0)*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},"","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$B$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$F$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$O$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$BF$7+$K697-1))","v":""},{"$f":"IF(L697=\"\", \"\", VLOOKUP(X697,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,P697,IF($X697=1,IF(Z$9=$G697,(1-$M697),0),IF($X697=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,Q697,IF($X697=1,IF(AA$9=$G697,(1-$M697),0),IF($X697=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,R697,IF($X697=1,IF(AB$9=$G697,(1-$M697),0),IF($X697=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,S697,IF($X697=1,IF(AC$9=$G697,(1-$M697),0),IF($X697=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X697=3,1,IF($X697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AO$7+$J697-1),$J697))","v":""},"",{"$f":"IF(L697=\"\", \"\", IF($X697=0,$V697,IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$T$7+$X697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697)))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$CE$7+$K697-1)*$F697)","v":""},"","","","","","","","","","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,IF($AK697=0,$W697,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1)*$F697)))","v":""},"",{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$V$7)*$F697)","v":""}]
[0.97296163621350207,0.11471309328513257,{"$f":"IF(Inventory!AH701=Inventory!$C$1032,0.5,1)*B702","v":0.11471309328513257},{"$f":"Inventory!C701","v":0},{"$f":"Inventory!E701","v":0},{"$f":"Inventory!W701","v":""},{"$f":"'Year 06'!AM702","v":""},{"$f":"IF($J702='Year 06'!$J702,'Year 06'!H702,$J702)","v":""},{"$f":"IF($J702='Year 06'!$J702,'Year 06'!I702,$J702)","v":""},{"$f":"'Year 06'!AN702","v":""},"",{"$f":"IF(E702 = 0, \"\", MATCH($E702,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!BA$7+$J702-1))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$W$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AB$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,1,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0)*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},"","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$B$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$F$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$O$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$BF$7+$K702-1))","v":""},{"$f":"IF(L702=\"\", \"\", VLOOKUP(X702,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,P702,IF($X702=1,IF(Z$9=$G702,(1-$M702),0),IF($X702=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,Q702,IF($X702=1,IF(AA$9=$G702,(1-$M702),0),IF($X702=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,R702,IF($X702=1,IF(AB$9=$G702,(1-$M702),0),IF($X702=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,S702,IF($X702=1,IF(AC$9=$G702,(1-$M702),0),IF($X702=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X702=3,1,IF($X702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AO$7+$J702-1),$J702))","v":""},"",{"$f":"IF(L702=\"\", \"\", IF($X702=0,$V702,IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$T$7+$X702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702)))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$CE$7+$K702-1)*$F702)","v":""},"","","","","","","","","","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,IF($AK702=0,$W702,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1)*$F702)))","v":""},"",{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$V$7)*$F702)","v":""}]
[0.16389823292937844,0.22573981942774635,{"$f":"IF(Inventory!AH705=Inventory!$C$1032,0.5,1)*B706","v":0.22573981942774635},{"$f":"Inventory!C705","v":0},{"$f":"Inventory!E705","v":0},{"$f":"Inventory!W705","v":""},{"$f":"'Year 06'!AM706","v":""},{"$f":"IF($J706='Year 06'!$J706,'Year 06'!H706,$J706)","v":""},{"$f":"IF($J706='Year 06'!$J706,'Year 06'!I706,$J706)","v":""},{"$f":"'Year 06'!AN706","v":""},"",{"$f":"IF(E706 = 0, \"\", MATCH($E706,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!BA$7+$J706-1))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$W$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AB$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,1,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0)*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},"","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$B$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$F$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$O$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$BF$7+$K706-1))","v":""},{"$f":"IF(L706=\"\", \"\", VLOOKUP(X706,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,P706,IF($X706=1,IF(Z$9=$G706,(1-$M706),0),IF($X706=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,Q706,IF($X706=1,IF(AA$9=$G706,(1-$M706),0),IF($X706=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,R706,IF($X706=1,IF(AB$9=$G706,(1-$M706),0),IF($X706=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,S706,IF($X706=1,IF(AC$9=$G706,(1-$M706),0),IF($X706=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X706=3,1,IF($X706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AO$7+$J706-1),$J706))","v":""},"",{"$f":"IF(L706=\"\", \"\", IF($X706=0,$V706,IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$T$7+$X706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706)))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$CE$7+$K706-1)*$F706)","v":""},"","","","","","","","","","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,IF($AK706=0,$W706,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1)*$F706)))","v":""},"",{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$V$7)*$F706)","v":""}]
[0.6742457918146133,0.43641675265065172,{"$f":"IF(Inventory!AH716=Inventory!$C$1032,0.5,1)*B717","v":0.43641675265065172},{"$f":"Inventory!C716","v":0},{"$f":"Inventory!E716","v":0},{"$f":"Inventory!W716","v":""},{"$f":"'Year 06'!AM717","v":""},{"$f":"IF($J717='Year 06'!$J717,'Year 06'!H717,$J717)","v":""},{"$f":"IF($J717='Year 06'!$J717,'Year 06'!I717,$J717)","v":""},{"$f":"'Year 06'!AN717","v":""},"",{"$f":"IF(E717 = 0, \"\", MATCH($E717,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!BA$7+$J717-1))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$W$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AB$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,1,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0)*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},"","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$B$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$F$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$O$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$BF$7+$K717-1))","v":""},{"$f":"IF(L717=\"\", \"\", VLOOKUP(X717,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,P717,IF($X717=1,IF(Z$9=$G717,(1-$M717),0),IF($X717=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,Q717,IF($X717=1,IF(AA$9=$G717,(1-$M717),0),IF($X717=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,R717,IF($X717=1,IF(AB$9=$G717,(1-$M717),0),IF($X717=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,S717,IF($X717=1,IF(AC$9=$G717,(1-$M717),0),IF($X717=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X717=3,1,IF($X717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AO$7+$J717-1),$J717))","v":""},"",{"$f":"IF(L717=\"\", \"\", IF($X717=0,$V717,IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$T$7+$X717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717)))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$CE$7+$K717-1)*$F717)","v":""},"","","","","","","","","","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,IF($AK717=0,$W717,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1)*$F717)))","v":""},"",{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$V$7)*$F717)","v":""}]
[0.48701631193124351,0.13887752489766048,{"$f":"IF(Inventory!AH721=Inventory!$C$1032,0.5,1)*B722","v":0.13887752489766048},{"$f":"Inventory!C721","v":0},{"$f":"Inventory!E721","v":0},{"$f":"Inventory!W721","v":""},{"$f":"'Year 06'!AM722","v":""},{"$f":"IF($J722='Year 06'!$J722,'Year 06'!H722,$J722)","v":""},{"$f":"IF($J722='Year 06'!$J722,'Year 06'!I722,$J722)","v":""},{"$f":"'Year 06'!AN722","v":""},"",{"$f":"IF(E722 = 0, \"\", MATCH($E722,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!BA$7+$J722-1))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$W$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AB$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,1,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0)*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},"","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$B$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$F$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$O$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$BF$7+$K722-1))","v":""},{"$f":"IF(L722=\"\", \"\", VLOOKUP(X722,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,P722,IF($X722=1,IF(Z$9=$G722,(1-$M722),0),IF($X722=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,Q722,IF($X722=1,IF(AA$9=$G722,(1-$M722),0),IF($X722=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,R722,IF($X722=1,IF(AB$9=$G722,(1-$M722),0),IF($X722=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,S722,IF($X722=1,IF(AC$9=$G722,(1-$M722),0),IF($X722=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X722=3,1,IF($X722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AO$7+$J722-1),$J722))","v":""},"",{"$f":"IF(L722=\"\", \"\", IF($X722=0,$V722,IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$T$7+$X722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722)))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$CE$7+$K722-1)*$F722)","v":""},"","","","","","","","","","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,IF($AK722=0,$W722,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1)*$F722)))","v":""},"",{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$V$7)*$F722)","v":""}]
[0.56844171364904039,0.9570314005895828,{"$f":"IF(Inventory!AH729=Inventory!$C$1032,0.5,1)*B730","v":0.9570314005895828},{"$f":"Inventory!C729","v":0},{"$f":"Inventory!E729","v":0},{"$f":"Inventory!W729","v":""},{"$f":"'Year 06'!AM730","v":""},{"$f":"IF($J730='Year 06'!$J730,'Year 06'!H730,$J730)","v":""},{"$f":"IF($J730='Year 06'!$J730,'Year 06'!I730,$J730)","v":""},{"$f":"'Year 06'!AN730","v":""},"",{"$f":"IF(E730 = 0, \"\", MATCH($E730,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!BA$7+$J730-1))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$W$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AB$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,1,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0)*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},"","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$B$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$F$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$O$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$BF$7+$K730-1))","v":""},{"$f":"IF(L730=\"\", \"\", VLOOKUP(X730,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,P730,IF($X730=1,IF(Z$9=$G730,(1-$M730),0),IF($X730=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,Q730,IF($X730=1,IF(AA$9=$G730,(1-$M730),0),IF($X730=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,R730,IF($X730=1,IF(AB$9=$G730,(1-$M730),0),IF($X730=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,S730,IF($X730=1,IF(AC$9=$G730,(1-$M730),0),IF($X730=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X730=3,1,IF($X730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AO$7+$J730-1),$J730))","v":""},"",{"$f":"IF(L730=\"\", \"\", IF($X730=0,$V730,IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$T$7+$X730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730)))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$CE$7+$K730-1)*$F730)","v":""},"","","","","","","","","","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,IF($AK730=0,$W730,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1)*$F730)))","v":""},"",{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$V$7)*$F730)","v":""}]
[0.29915524027714901,0.50225639523380605,{"$f":"IF(Inventory!AH737=Inventory!$C$1032,0.5,1)*B738","v":0.50225639523380605},{"$f":"Inventory!C737","v":0},{"$f":"Inventory!E737","v":0},{"$f":"Inventory!W737","v":""},{"$f":"'Year 06'!AM738","v":""},{"$f":"IF($J738='Year 06'!$J738,'Year 06'!H738,$J738)","v":""},{"$f":"IF($J738='Year 06'!$J738,'Year 06'!I738,$J738)","v":""},{"$f":"'Year 06'!AN738","v":""},"",{"$f":"IF(E738 = 0, \"\", MATCH($E738,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!BA$7+$J738-1))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$W$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AB$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,1,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0)*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},"","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$B$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$F$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$O$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$BF$7+$K738-1))","v":""},{"$f":"IF(L738=\"\", \"\", VLOOKUP(X738,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,P738,IF($X738=1,IF(Z$9=$G738,(1-$M738),0),IF($X738=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,Q738,IF($X738=1,IF(AA$9=$G738,(1-$M738),0),IF($X738=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,R738,IF($X738=1,IF(AB$9=$G738,(1-$M738),0),IF($X738=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,S738,IF($X738=1,IF(AC$9=$G738,(1-$M738),0),IF($X738=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X738=3,1,IF($X738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AO$7+$J738-1),$J738))","v":""},"",{"$f":"IF(L738=\"\", \"\", IF($X738=0,$V738,IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$T$7+$X738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738)))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$CE$7+$K738-1)*$F738)","v":""},"","","","","","","","","","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,IF($AK738=0,$W738,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1)*$F738)))","v":""},"",{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$V$7)*$F738)","v":""}]
[0.79911555272022516,0.49127936821190632,{"$f":"IF(Inventory!AH744=Inventory!$C$1032,0.5,1)*B745","v":0.49127936821190632},{"$f":"Inventory!C744","v":0},{"$f":"Inventory!E744","v":0},{"$f":"Inventory!W744","v":""},{"$f":"'Year 06'!AM745","v":""},{"$f":"IF($J745='Year 06'!$J745,'Year 06'!H745,$J745)","v":""},{"$f":"IF($J745='Year 06'!$J745,'Year 06'!I745,$J745)","v":""},{"$f":"'Year 06'!AN745","v":""},"",{"$f":"IF(E745 = 0, \"\", MATCH($E745,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!BA$7+$J745-1))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$W$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AB$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,1,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0)*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},"","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$B$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$F$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$O$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$BF$7+$K745-1))","v":""},{"$f":"IF(L745=\"\", \"\", VLOOKUP(X745,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,P745,IF($X745=1,IF(Z$9=$G745,(1-$M745),0),IF($X745=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,Q745,IF($X745=1,IF(AA$9=$G745,(1-$M745),0),IF($X745=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,R745,IF($X745=1,IF(AB$9=$G745,(1-$M745),0),IF($X745=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,S745,IF($X745=1,IF(AC$9=$G745,(1-$M745),0),IF($X745=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X745=3,1,IF($X745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AO$7+$J745-1),$J745))","v":""},"",{"$f":"IF(L745=\"\", \"\", IF($X745=0,$V745,IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$T$7+$X745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745)))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$CE$7+$K745-1)*$F745)","v":""},"","","","","","","","","","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,IF($AK745=0,$W745,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1)*$F745)))","v":""},"",{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$V$7)*$F745)","v":""}]
[0.7538872767771162,0.17582132279632079,{"$f":"IF(Inventory!AH749=Inventory!$C$1032,0.5,1)*B750","v":0.17582132279632079},{"$f":"Inventory!C749","v":0},{"$f":"Inventory!E749","v":0},{"$f":"Inventory!W749","v":""},{"$f":"'Year 06'!AM750","v":""},{"$f":"IF($J750='Year 06'!$J750,'Year 06'!H750,$J750)","v":""},{"$f":"IF($J750='Year 06'!$J750,'Year 06'!I750,$J750)","v":""},{"$f":"'Year 06'!AN750","v":""},"",{"$f":"IF(E750 = 0, \"\", MATCH($E750,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!BA$7+$J750-1))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$W$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AB$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,1,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0)*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},"","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$B$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$F$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$O$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$BF$7+$K750-1))","v":""},{"$f":"IF(L750=\"\", \"\", VLOOKUP(X750,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,P750,IF($X750=1,IF(Z$9=$G750,(1-$M750),0),IF($X750=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,Q750,IF($X750=1,IF(AA$9=$G750,(1-$M750),0),IF($X750=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,R750,IF($X750=1,IF(AB$9=$G750,(1-$M750),0),IF($X750=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,S750,IF($X750=1,IF(AC$9=$G750,(1-$M750),0),IF($X750=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X750=3,1,IF($X750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AO$7+$J750-1),$J750))","v":""},"",{"$f":"IF(L750=\"\", \"\", IF($X750=0,$V750,IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$T$7+$X750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750)))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$CE$7+$K750-1)*$F750)","v":""},"","","","","","","","","","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,IF($AK750=0,$W750,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1)*$F750)))","v":""},"",{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$V$7)*$F750)","v":""}]
[0.2299687276428819,6.6123570290396061E-2,{"$f":"IF(Inventory!AH754=Inventory!$C$1032,0.5,1)*B755","v":6.6123570290396061E-2},{"$f":"Inventory!C754","v":0},{"$f":"Inventory!E754","v":0},{"$f":"Inventory!W754","v":""},{"$f":"'Year 06'!AM755","v":""},{"$f":"IF($J755='Year 06'!$J755,'Year 06'!H755,$J755)","v":""},{"$f":"IF($J755='Year 06'!$J755,'Year 06'!I755,$J755)","v":""},{"$f":"'Year 06'!AN755","v":""},"",{"$f":"IF(E755 = 0, \"\", MATCH($E755,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!BA$7+$J755-1))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$W$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AB$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,1,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0)*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},"","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$B$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$F$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$O$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$BF$7+$K755-1))","v":""},{"$f":"IF(L755=\"\", \"\", VLOOKUP(X755,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,P755,IF($X755=1,IF(Z$9=$G755,(1-$M755),0),IF($X755=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,Q755,IF($X755=1,IF(AA$9=$G755,(1-$M755),0),IF($X755=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,R755,IF($X755=1,IF(AB$9=$G755,(1-$M755),0),IF($X755=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,S755,IF($X755=1,IF(AC$9=$G755,(1-$M755),0),IF($X755=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X755=3,1,IF($X755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AO$7+$J755-1),$J755))","v":""},"",{"$f":"IF(L755=\"\", \"\", IF($X755=0,$V755,IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$T$7+$X755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755)))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$CE$7+$K755-1)*$F755)","v":""},"","","","","","","","","","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,IF($AK755=0,$W755,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1)*$F755)))","v":""},"",{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$V$7)*$F755)","v":""}]
[0.41951151811023391,0.33114609824949803,{"$f":"IF(Inventory!AH762=Inventory!$C$1032,0.5,1)*B763","v":0.33114609824949803},{"$f":"Inventory!C762","v":0},{"$f":"Inventory!E762","v":0},{"$f":"Inventory!W762","v":""},{"$f":"'Year 06'!AM763","v":""},{"$f":"IF($J763='Year 06'!$J763,'Year 06'!H763,$J763)","v":""},{"$f":"IF($J763='Year 06'!$J763,'Year 06'!I763,$J763)","v":""},{"$f":"'Year 06'!AN763","v":""},"",{"$f":"IF(E763 = 0, \"\", MATCH($E763,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!BA$7+$J763-1))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$W$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AB$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,1,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0)*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},"","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$B$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$F$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$O$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$BF$7+$K763-1))","v":""},{"$f":"IF(L763=\"\", \"\", VLOOKUP(X763,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,P763,IF($X763=1,IF(Z$9=$G763,(1-$M763),0),IF($X763=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,Q763,IF($X763=1,IF(AA$9=$G763,(1-$M763),0),IF($X763=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,R763,IF($X763=1,IF(AB$9=$G763,(1-$M763),0),IF($X763=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,S763,IF($X763=1,IF(AC$9=$G763,(1-$M763),0),IF($X763=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X763=3,1,IF($X763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AO$7+$J763-1),$J763))","v":""},"",{"$f":"IF(L763=\"\", \"\", IF($X763=0,$V763,IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$T$7+$X763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763)))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$CE$7+$K763-1)*$F763)","v":""},"","","","","","","","","","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,IF($AK763=0,$W763,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1)*$F763)))","v":""},"",{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$V$7)*$F763)","v":""}]
[0.93086322233193619,4.6298727005049334E-2,{"$f":"IF(Inventory!AH770=Inventory!$C$1032,0.5,1)*B771","v":4.6298727005049334E-2},{"$f":"Inventory!C770","v":0},{"$f":"Inventory!E770","v":0},{"$f":"Inventory!W770","v":""},{"$f":"'Year 06'!AM771","v":""},{"$f":"IF($J771='Year 06'!$J771,'Year 06'!H771,$J771)","v":""},{"$f":"IF($J771='Year 06'!$J771,'Year 06'!I771,$J771)","v":""},{"$f":"'Year 06'!AN771","v":""},"",{"$f":"IF(E771 = 0, \"\", MATCH($E771,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!BA$7+$J771-1))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$W$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AB$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,1,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0)*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},"","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$B$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$F$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$O$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$BF$7+$K771-1))","v":""},{"$f":"IF(L771=\"\", \"\", VLOOKUP(X771,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,P771,IF($X771=1,IF(Z$9=$G771,(1-$M771),0),IF($X771=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,Q771,IF($X771=1,IF(AA$9=$G771,(1-$M771),0),IF($X771=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,R771,IF($X771=1,IF(AB$9=$G771,(1-$M771),0),IF($X771=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,S771,IF($X771=1,IF(AC$9=$G771,(1-$M771),0),IF($X771=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X771=3,1,IF($X771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AO$7+$J771-1),$J771))","v":""},"",{"$f":"IF(L771=\"\", \"\", IF($X771=0,$V771,IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$T$7+$X771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771)))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$CE$7+$K771-1)*$F771)","v":""},"","","","","","","","","","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,IF($AK771=0,$W771,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1)*$F771)))","v":""},"",{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$V$7)*$F771)","v":""}]
[4.8854790300760453E-2,0.11751550104217112,{"$f":"IF(Inventory!AH775=Inventory!$C$1032,0.5,1)*B776","v":0.11751550104217112},{"$f":"Inventory!C775","v":0},{"$f":"Inventory!E775","v":0},{"$f":"Inventory!W775","v":""},{"$f":"'Year 06'!AM776","v":""},{"$f":"IF($J776='Year 06'!$J776,'Year 06'!H776,$J776)","v":""},{"$f":"IF($J776='Year 06'!$J776,'Year 06'!I776,$J776)","v":""},{"$f":"'Year 06'!AN776","v":""},"",{"$f":"IF(E776 = 0, \"\", MATCH($E776,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!BA$7+$J776-1))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$W$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AB$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,1,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0)*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},"","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$B$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$F$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$O$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$BF$7+$K776-1))","v":""},{"$f":"IF(L776=\"\", \"\", VLOOKUP(X776,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,P776,IF($X776=1,IF(Z$9=$G776,(1-$M776),0),IF($X776=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,Q776,IF($X776=1,IF(AA$9=$G776,(1-$M776),0),IF($X776=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,R776,IF($X776=1,IF(AB$9=$G776,(1-$M776),0),IF($X776=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,S776,IF($X776=1,IF(AC$9=$G776,(1-$M776),0),IF($X776=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X776=3,1,IF($X776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AO$7+$J776-1),$J776))","v":""},"",{"$f":"IF(L776=\"\", \"\", IF($X776=0,$V776,IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$T$7+$X776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776)))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$CE$7+$K776-1)*$F776)","v":""},"","","","","","","","","","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,IF($AK776=0,$W776,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1)*$F776)))","v":""},"",{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$V$7)*$F776)","v":""}]
[0.57604832572581854,0.71936669507156037,{"$f":"IF(Inventory!AH781=Inventory!$C$1032,0.5,1)*B782","v":0.71936669507156037},{"$f":"Inventory!C781","v":0},{"$f":"Inventory!E781","v":0},{"$f":"Inventory!W781","v":""},{"$f":"'Year 06'!AM782","v":""},{"$f":"IF($J782='Year 06'!$J782,'Year 06'!H782,$J782)","v":""},{"$f":"IF($J782='Year 06'!$J782,'Year 06'!I782,$J782)","v":""},{"$f":"'Year 06'!AN782","v":""},"",{"$f":"IF(E782 = 0, \"\", MATCH($E782,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!BA$7+$J782-1))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$W$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AB$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,1,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0)*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},"","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$B$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$F$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$O$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$BF$7+$K782-1))","v":""},{"$f":"IF(L782=\"\", \"\", VLOOKUP(X782,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,P782,IF($X782=1,IF(Z$9=$G782,(1-$M782),0),IF($X782=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,Q782,IF($X782=1,IF(AA$9=$G782,(1-$M782),0),IF($X782=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,R782,IF($X782=1,IF(AB$9=$G782,(1-$M782),0),IF($X782=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,S782,IF($X782=1,IF(AC$9=$G782,(1-$M782),0),IF($X782=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X782=3,1,IF($X782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AO$7+$J782-1),$J782))","v":""},"",{"$f":"IF(L782=\"\", \"\", IF($X782=0,$V782,IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$T$7+$X782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782)))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$CE$7+$K782-1)*$F782)","v":""},"","","","","","","","","","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,IF($AK782=0,$W782,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1)*$F782)))","v":""},"",{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$V$7)*$F782)","v":""}]
[0.55570433387461593,0.12379894874429165,{"$f":"IF(Inventory!AH787=Inventory!$C$1032,0.5,1)*B788","v":0.12379894874429165},{"$f":"Inventory!C787","v":0},{"$f":"Inventory!E787","v":0},{"$f":"Inventory!W787","v":""},{"$f":"'Year 06'!AM788","v":""},{"$f":"IF($J788='Year 06'!$J788,'Year 06'!H788,$J788)","v":""},{"$f":"IF($J788='Year 06'!$J788,'Year 06'!I788,$J788)","v":""},{"$f":"'Year 06'!AN788","v":""},"",{"$f":"IF(E788 = 0, \"\", MATCH($E788,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!BA$7+$J788-1))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$W$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AB$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,1,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0)*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},"","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$B$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$F$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$O$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$BF$7+$K788-1))","v":""},{"$f":"IF(L788=\"\", \"\", VLOOKUP(X788,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,P788,IF($X788=1,IF(Z$9=$G788,(1-$M788),0),IF($X788=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,Q788,IF($X788=1,IF(AA$9=$G788,(1-$M788),0),IF($X788=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,R788,IF($X788=1,IF(AB$9=$G788,(1-$M788),0),IF($X788=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,S788,IF($X788=1,IF(AC$9=$G788,(1-$M788),0),IF($X788=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X788=3,1,IF($X788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AO$7+$J788-1),$J788))","v":""},"",{"$f":"IF(L788=\"\", \"\", IF($X788=0,$V788,IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$T$7+$X788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788)))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$CE$7+$K788-1)*$F788)","v":""},"","","","","","","","","","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,IF($AK788=0,$W788,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1)*$F788)))","v":""},"",{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$V$7)*$F788)","v":""}]
[0.36982675281892352,0.42971876175079615,{"$f":"IF(Inventory!AH795=Inventory!$C$1032,0.5,1)*B796","v":0.42971876175079615},{"$f":"Inventory!C795","v":0},{"$f":"Inventory!E795","v":0},{"$f":"Inventory!W795","v":""},{"$f":"'Year 06'!AM796","v":""},{"$f":"IF($J796='Year 06'!$J796,'Year 06'!H796,$J796)","v":""},{"$f":"IF($J796='Year 06'!$J796,'Year 06'!I796,$J796)","v":""},{"$f":"'Year 06'!AN796","v":""},"",{"$f":"IF(E796 = 0, \"\", MATCH($E796,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!BA$7+$J796-1))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$W$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AB$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,1,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0)*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},"","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$B$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$F$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$O$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$BF$7+$K796-1))","v":""},{"$f":"IF(L796=\"\", \"\", VLOOKUP(X796,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,P796,IF($X796=1,IF(Z$9=$G796,(1-$M796),0),IF($X796=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,Q796,IF($X796=1,IF(AA$9=$G796,(1-$M796),0),IF($X796=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,R796,IF($X796=1,IF(AB$9=$G796,(1-$M796),0),IF($X796=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,S796,IF($X796=1,IF(AC$9=$G796,(1-$M796),0),IF($X796=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X796=3,1,IF($X796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AO$7+$J796-1),$J796))","v":""},"",{"$f":"IF(L796=\"\", \"\", IF($X796=0,$V796,IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$T$7+$X796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796)))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$CE$7+$K796-1)*$F796)","v":""},"","","","","","","","","","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,IF($AK796=0,$W796,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1)*$F796)))","v":""},"",{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$V$7)*$F796)","v":""}]
[0.22703619358438065,0.7909764354830302,{"$f":"IF(Inventory!AH803=Inventory!$C$1032,0.5,1)*B804","v":0.7909764354830302},{"$f":"Inventory!C803","v":0},{"$f":"Inventory!E803","v":0},{"$f":"Inventory!W803","v":""},{"$f":"'Year 06'!AM804","v":""},{"$f":"IF($J804='Year 06'!$J804,'Year 06'!H804,$J804)","v":""},{"$f":"IF($J804='Year 06'!$J804,'Year 06'!I804,$J804)","v":""},{"$f":"'Year 06'!AN804","v":""},"",{"$f":"IF(E804 = 0, \"\", MATCH($E804,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!BA$7+$J804-1))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$W$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AB$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,1,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0)*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},"","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$B$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$F$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$O$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$BF$7+$K804-1))","v":""},{"$f":"IF(L804=\"\", \"\", VLOOKUP(X804,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,P804,IF($X804=1,IF(Z$9=$G804,(1-$M804),0),IF($X804=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,Q804,IF($X804=1,IF(AA$9=$G804,(1-$M804),0),IF($X804=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,R804,IF($X804=1,IF(AB$9=$G804,(1-$M804),0),IF($X804=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,S804,IF($X804=1,IF(AC$9=$G804,(1-$M804),0),IF($X804=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X804=3,1,IF($X804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AO$7+$J804-1),$J804))","v":""},"",{"$f":"IF(L804=\"\", \"\", IF($X804=0,$V804,IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$T$7+$X804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804)))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$CE$7+$K804-1)*$F804)","v":""},"","","","","","","","","","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,IF($AK804=0,$W804,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1)*$F804)))","v":""},"",{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$V$7)*$F804)","v":""}]
[0.41464523495018168,0.26046335386926922,{"$f":"IF(Inventory!AH808=Inventory!$C$1032,0.5,1)*B809","v":0.26046335386926922},{"$f":"Inventory!C808","v":0},{"$f":"Inventory!E808","v":0},{"$f":"Inventory!W808","v":""},{"$f":"'Year 06'!AM809","v":""},{"$f":"IF($J809='Year 06'!$J809,'Year 06'!H809,$J809)","v":""},{"$f":"IF($J809='Year 06'!$J809,'Year 06'!I809,$J809)","v":""},{"$f":"'Year 06'!AN809","v":""},"",{"$f":"IF(E809 = 0, \"\", MATCH($E809,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!BA$7+$J809-1))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$W$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AB$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,1,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0)*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},"","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$B$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$F$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$O$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$BF$7+$K809-1))","v":""},{"$f":"IF(L809=\"\", \"\", VLOOKUP(X809,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,P809,IF($X809=1,IF(Z$9=$G809,(1-$M809),0),IF($X809=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,Q809,IF($X809=1,IF(AA$9=$G809,(1-$M809),0),IF($X809=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,R809,IF($X809=1,IF(AB$9=$G809,(1-$M809),0),IF($X809=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,S809,IF($X809=1,IF(AC$9=$G809,(1-$M809),0),IF($X809=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X809=3,1,IF($X809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AO$7+$J809-1),$J809))","v":""},"",{"$f":"IF(L809=\"\", \"\", IF($X809=0,$V809,IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$T$7+$X809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809)))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$CE$7+$K809-1)*$F809)","v":""},"","","","","","","","","","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,IF($AK809=0,$W809,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1)*$F809)))","v":""},"",{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$V$7)*$F809)","v":""}]
[0.97757573499509665,0.93960164117035183,{"$f":"IF(Inventory!AH816=Inventory!$C$1032,0.5,1)*B817","v":0.93960164117035183},{"$f":"Inventory!C816","v":0},{"$f":"Inventory!E816","v":0},{"$f":"Inventory!W816","v":""},{"$f":"'Year 06'!AM817","v":""},{"$f":"IF($J817='Year 06'!$J817,'Year 06'!H817,$J817)","v":""},{"$f":"IF($J817='Year 06'!$J817,'Year 06'!I817,$J817)","v":""},{"$f":"'Year 06'!AN817","v":""},"",{"$f":"IF(E817 = 0, \"\", MATCH($E817,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!BA$7+$J817-1))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$W$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AB$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,1,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0)*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},"","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$B$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$F$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$O$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$BF$7+$K817-1))","v":""},{"$f":"IF(L817=\"\", \"\", VLOOKUP(X817,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,P817,IF($X817=1,IF(Z$9=$G817,(1-$M817),0),IF($X817=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,Q817,IF($X817=1,IF(AA$9=$G817,(1-$M817),0),IF($X817=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,R817,IF($X817=1,IF(AB$9=$G817,(1-$M817),0),IF($X817=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,S817,IF($X817=1,IF(AC$9=$G817,(1-$M817),0),IF($X817=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X817=3,1,IF($X817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AO$7+$J817-1),$J817))","v":""},"",{"$f":"IF(L817=\"\", \"\", IF($X817=0,$V817,IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$T$7+$X817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817)))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$CE$7+$K817-1)*$F817)","v":""},"","","","","","","","","","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,IF($AK817=0,$W817,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1)*$F817)))","v":""},"",{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$V$7)*$F817)","v":""}]
[0.76772233244426558,0.38573352924967563,{"$f":"IF(Inventory!AH824=Inventory!$C$1032,0.5,1)*B825","v":0.38573352924967563},{"$f":"Inventory!C824","v":0},{"$f":"Inventory!E824","v":0},{"$f":"Inventory!W824","v":""},{"$f":"'Year 06'!AM825","v":""},{"$f":"IF($J825='Year 06'!$J825,'Year 06'!H825,$J825)","v":""},{"$f":"IF($J825='Year 06'!$J825,'Year 06'!I825,$J825)","v":""},{"$f":"'Year 06'!AN825","v":""},"",{"$f":"IF(E825 = 0, \"\", MATCH($E825,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!BA$7+$J825-1))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$W$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AB$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,1,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0)*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},"","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$B$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$F$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$O$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$BF$7+$K825-1))","v":""},{"$f":"IF(L825=\"\", \"\", VLOOKUP(X825,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,P825,IF($X825=1,IF(Z$9=$G825,(1-$M825),0),IF($X825=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,Q825,IF($X825=1,IF(AA$9=$G825,(1-$M825),0),IF($X825=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,R825,IF($X825=1,IF(AB$9=$G825,(1-$M825),0),IF($X825=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,S825,IF($X825=1,IF(AC$9=$G825,(1-$M825),0),IF($X825=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X825=3,1,IF($X825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AO$7+$J825-1),$J825))","v":""},"",{"$f":"IF(L825=\"\", \"\", IF($X825=0,$V825,IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$T$7+$X825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825)))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$CE$7+$K825-1)*$F825)","v":""},"","","","","","","","","","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,IF($AK825=0,$W825,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1)*$F825)))","v":""},"",{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$V$7)*$F825)","v":""}]
[0.98005154499853109,0.55218951811796613,{"$f":"IF(Inventory!AH828=Inventory!$C$1032,0.5,1)*B829","v":0.55218951811796613},{"$f":"Inventory!C828","v":0},{"$f":"Inventory!E828","v":0},{"$f":"Inventory!W828","v":""},{"$f":"'Year 06'!AM829","v":""},{"$f":"IF($J829='Year 06'!$J829,'Year 06'!H829,$J829)","v":""},{"$f":"IF($J829='Year 06'!$J829,'Year 06'!I829,$J829)","v":""},{"$f":"'Year 06'!AN829","v":""},"",{"$f":"IF(E829 = 0, \"\", MATCH($E829,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!BA$7+$J829-1))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$W$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AB$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,1,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0)*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},"","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$B$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$F$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$O$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$BF$7+$K829-1))","v":""},{"$f":"IF(L829=\"\", \"\", VLOOKUP(X829,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,P829,IF($X829=1,IF(Z$9=$G829,(1-$M829),0),IF($X829=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,Q829,IF($X829=1,IF(AA$9=$G829,(1-$M829),0),IF($X829=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,R829,IF($X829=1,IF(AB$9=$G829,(1-$M829),0),IF($X829=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,S829,IF($X829=1,IF(AC$9=$G829,(1-$M829),0),IF($X829=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X829=3,1,IF($X829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AO$7+$J829-1),$J829))","v":""},"",{"$f":"IF(L829=\"\", \"\", IF($X829=0,$V829,IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$T$7+$X829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829)))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$CE$7+$K829-1)*$F829)","v":""},"","","","","","","","","","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,IF($AK829=0,$W829,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1)*$F829)))","v":""},"",{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$V$7)*$F829)","v":""}]
[0.99395713989241929,0.67053552961455754,{"$f":"IF(Inventory!AH836=Inventory!$C$1032,0.5,1)*B837","v":0.67053552961455754},{"$f":"Inventory!C836","v":0},{"$f":"Inventory!E836","v":0},{"$f":"Inventory!W836","v":""},{"$f":"'Year 06'!AM837","v":""},{"$f":"IF($J837='Year 06'!$J837,'Year 06'!H837,$J837)","v":""},{"$f":"IF($J837='Year 06'!$J837,'Year 06'!I837,$J837)","v":""},{"$f":"'Year 06'!AN837","v":""},"",{"$f":"IF(E837 = 0, \"\", MATCH($E837,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!BA$7+$J837-1))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$W$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AB$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,1,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0)*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},"","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$B$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$F$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$O$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$BF$7+$K837-1))","v":""},{"$f":"IF(L837=\"\", \"\", VLOOKUP(X837,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,P837,IF($X837=1,IF(Z$9=$G837,(1-$M837),0),IF($X837=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,Q837,IF($X837=1,IF(AA$9=$G837,(1-$M837),0),IF($X837=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,R837,IF($X837=1,IF(AB$9=$G837,(1-$M837),0),IF($X837=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,S837,IF($X837=1,IF(AC$9=$G837,(1-$M837),0),IF($X837=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X837=3,1,IF($X837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AO$7+$J837-1),$J837))","v":""},"",{"$f":"IF(L837=\"\", \"\", IF($X837=0,$V837,IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$T$7+$X837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837)))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$CE$7+$K837-1)*$F837)","v":""},"","","","","","","","","","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,IF($AK837=0,$W837,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1)*$F837)))","v":""},"",{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$V$7)*$F837)","v":""}]
[{"$f":"RAND()","v":0.57416395177382062},0.57630450029616576,{"$f":"IF(Inventory!AH841=Inventory!$C$1032,0.5,1)*B842","v":0.57630450029616576},{"$f":"Inventory!C841","v":0},{"$f":"Inventory!E841","v":0},{"$f":"Inventory!W841","v":""},{"$f":"'Year 06'!AM842","v":""},{"$f":"IF($J842='Year 06'!$J842,'Year 06'!H842,$J842)","v":""},{"$f":"IF($J842='Year 06'!$J842,'Year 06'!I842,$J842)","v":""},{"$f":"'Year 06'!AN842","v":""},{"$f":"IF(J842 = \"\", \"\", (J842-1)*5+G842)","v":""},{"$f":"IF(E842 = 0, \"\", MATCH($E842,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!BA$7+$J842-1))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$W$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AB$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,1,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0)*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(P842:S842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($C842<=T842,($J842-1)*5+5,(IF($C842<=S842+T842,4,IF($C842<=R842+S842+T842,3,IF($C842<=Q842+R842+S842+T842,2,1))))+($J842-1)*5))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$B$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$F$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$O$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$BF$7+$K842-1))","v":""},{"$f":"IF(L842=\"\", \"\", VLOOKUP(X842,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,P842,IF($X842=1,IF(Z$9=$G842,(1-$M842),0),IF($X842=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,Q842,IF($X842=1,IF(AA$9=$G842,(1-$M842),0),IF($X842=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,R842,IF($X842=1,IF(AB$9=$G842,(1-$M842),0),IF($X842=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,S842,IF($X842=1,IF(AC$9=$G842,(1-$M842),0),IF($X842=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(Z842:AC842))","v":""},{"$f":"IF($X842=3,1,IF($X842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AO$7+$J842-1),$J842))","v":""},"",{"$f":"IF(L842=\"\", \"\", IF($X842=0,$V842,IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$T$7+$X842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$CE$7+$K842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AH842=0,AG842=0,AG842=V842),999999,AH842/(AG842-V842)))","v":""},{"$f":"IF(L842=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI842,$AG$10:$AG$1009))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AI842=999999,$AJ842<=$B$5),1,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$X842,0))","v":""},{"$f":"IF(L842=\"\", \"\", $AO842-($AN842-1)*5)","v":""},{"$f":"IF(L842=\"\", \"\", INT(($AO842-1)/5)+1)","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AF842,$U842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AG842,$V842))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(X842=0,AK842=0),AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,IF($AK842=0,$W842,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1)*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AS842,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$V$7)*$F842)","v":""}]
[0.80412265351342593,0.32054450452722183,{"$f":"IF(Inventory!AH849=Inventory!$C$1032,0.5,1)*B850","v":0.32054450452722183},{"$f":"Inventory!C849","v":0},{"$f":"Inventory!E849","v":0},{"$f":"Inventory!W849","v":""},{"$f":"'Year 06'!AM850","v":""},{"$f":"IF($J850='Year 06'!$J850,'Year 06'!H850,$J850)","v":""},{"$f":"IF($J850='Year 06'!$J850,'Year 06'!I850,$J850)","v":""},{"$f":"'Year 06'!AN850","v":""},"",{"$f":"IF(E850 = 0, \"\", MATCH($E850,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!BA$7+$J850-1))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$W$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AB$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,1,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0)*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},"","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$B$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$F$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$O$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$BF$7+$K850-1))","v":""},{"$f":"IF(L850=\"\", \"\", VLOOKUP(X850,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,P850,IF($X850=1,IF(Z$9=$G850,(1-$M850),0),IF($X850=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,Q850,IF($X850=1,IF(AA$9=$G850,(1-$M850),0),IF($X850=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,R850,IF($X850=1,IF(AB$9=$G850,(1-$M850),0),IF($X850=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,S850,IF($X850=1,IF(AC$9=$G850,(1-$M850),0),IF($X850=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X850=3,1,IF($X850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AO$7+$J850-1),$J850))","v":""},"",{"$f":"IF(L850=\"\", \"\", IF($X850=0,$V850,IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$T$7+$X850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850)))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$CE$7+$K850-1)*$F850)","v":""},"","","","","","","","","","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,IF($AK850=0,$W850,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1)*$F850)))","v":""},"",{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$V$7)*$F850)","v":""}]
[0.30739884876245371,0.63060728503256835,{"$f":"IF(Inventory!AH857=Inventory!$C$1032,0.5,1)*B858","v":0.63060728503256835},{"$f":"Inventory!C857","v":0},{"$f":"Inventory!E857","v":0},{"$f":"Inventory!W857","v":""},{"$f":"'Year 06'!AM858","v":""},{"$f":"IF($J858='Year 06'!$J858,'Year 06'!H858,$J858)","v":""},{"$f":"IF($J858='Year 06'!$J858,'Year 06'!I858,$J858)","v":""},{"$f":"'Year 06'!AN858","v":""},"",{"$f":"IF(E858 = 0, \"\", MATCH($E858,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!BA$7+$J858-1))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$W$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AB$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,1,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0)*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},"","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$B$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$F$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$O$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$BF$7+$K858-1))","v":""},{"$f":"IF(L858=\"\", \"\", VLOOKUP(X858,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,P858,IF($X858=1,IF(Z$9=$G858,(1-$M858),0),IF($X858=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,Q858,IF($X858=1,IF(AA$9=$G858,(1-$M858),0),IF($X858=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,R858,IF($X858=1,IF(AB$9=$G858,(1-$M858),0),IF($X858=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,S858,IF($X858=1,IF(AC$9=$G858,(1-$M858),0),IF($X858=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X858=3,1,IF($X858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AO$7+$J858-1),$J858))","v":""},"",{"$f":"IF(L858=\"\", \"\", IF($X858=0,$V858,IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$T$7+$X858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858)))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$CE$7+$K858-1)*$F858)","v":""},"","","","","","","","","","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,IF($AK858=0,$W858,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1)*$F858)))","v":""},"",{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$V$7)*$F858)","v":""}]
[0.94915499319477237,0.90444344006929633,{"$f":"IF(Inventory!AH861=Inventory!$C$1032,0.5,1)*B862","v":0.90444344006929633},{"$f":"Inventory!C861","v":0},{"$f":"Inventory!E861","v":0},{"$f":"Inventory!W861","v":""},{"$f":"'Year 06'!AM862","v":""},{"$f":"IF($J862='Year 06'!$J862,'Year 06'!H862,$J862)","v":""},{"$f":"IF($J862='Year 06'!$J862,'Year 06'!I862,$J862)","v":""},{"$f":"'Year 06'!AN862","v":""},"",{"$f":"IF(E862 = 0, \"\", MATCH($E862,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!BA$7+$J862-1))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$W$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AB$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,1,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0)*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},"","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$B$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$F$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$O$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$BF$7+$K862-1))","v":""},{"$f":"IF(L862=\"\", \"\", VLOOKUP(X862,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,P862,IF($X862=1,IF(Z$9=$G862,(1-$M862),0),IF($X862=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,Q862,IF($X862=1,IF(AA$9=$G862,(1-$M862),0),IF($X862=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,R862,IF($X862=1,IF(AB$9=$G862,(1-$M862),0),IF($X862=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,S862,IF($X862=1,IF(AC$9=$G862,(1-$M862),0),IF($X862=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X862=3,1,IF($X862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AO$7+$J862-1),$J862))","v":""},"",{"$f":"IF(L862=\"\", \"\", IF($X862=0,$V862,IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$T$7+$X862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862)))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$CE$7+$K862-1)*$F862)","v":""},"","","","","","","","","","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,IF($AK862=0,$W862,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1)*$F862)))","v":""},"",{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$V$7)*$F862)","v":""}]
[0.82029204844437442,7.4632901313264832E-2,{"$f":"IF(Inventory!AH869=Inventory!$C$1032,0.5,1)*B870","v":7.4632901313264832E-2},{"$f":"Inventory!C869","v":0},{"$f":"Inventory!E869","v":0},{"$f":"Inventory!W869","v":""},{"$f":"'Year 06'!AM870","v":""},{"$f":"IF($J870='Year 06'!$J870,'Year 06'!H870,$J870)","v":""},{"$f":"IF($J870='Year 06'!$J870,'Year 06'!I870,$J870)","v":""},{"$f":"'Year 06'!AN870","v":""},"",{"$f":"IF(E870 = 0, \"\", MATCH($E870,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!BA$7+$J870-1))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$W$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AB$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,1,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0)*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},"","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$B$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$F$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$O$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$BF$7+$K870-1))","v":""},{"$f":"IF(L870=\"\", \"\", VLOOKUP(X870,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,P870,IF($X870=1,IF(Z$9=$G870,(1-$M870),0),IF($X870=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,Q870,IF($X870=1,IF(AA$9=$G870,(1-$M870),0),IF($X870=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,R870,IF($X870=1,IF(AB$9=$G870,(1-$M870),0),IF($X870=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,S870,IF($X870=1,IF(AC$9=$G870,(1-$M870),0),IF($X870=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X870=3,1,IF($X870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AO$7+$J870-1),$J870))","v":""},"",{"$f":"IF(L870=\"\", \"\", IF($X870=0,$V870,IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$T$7+$X870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870)))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$CE$7+$K870-1)*$F870)","v":""},"","","","","","","","","","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,IF($AK870=0,$W870,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1)*$F870)))","v":""},"",{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$V$7)*$F870)","v":""}]
[0.89561020401745517,0.73239021531437476,{"$f":"IF(Inventory!AH881=Inventory!$C$1032,0.5,1)*B882","v":0.73239021531437476},{"$f":"Inventory!C881","v":0},{"$f":"Inventory!E881","v":0},{"$f":"Inventory!W881","v":""},{"$f":"'Year 06'!AM882","v":""},{"$f":"IF($J882='Year 06'!$J882,'Year 06'!H882,$J882)","v":""},{"$f":"IF($J882='Year 06'!$J882,'Year 06'!I882,$J882)","v":""},{"$f":"'Year 06'!AN882","v":""},"",{"$f":"IF(E882 = 0, \"\", MATCH($E882,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!BA$7+$J882-1))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$W$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AB$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,1,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0)*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},"","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$B$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$F$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$O$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$BF$7+$K882-1))","v":""},{"$f":"IF(L882=\"\", \"\", VLOOKUP(X882,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,P882,IF($X882=1,IF(Z$9=$G882,(1-$M882),0),IF($X882=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,Q882,IF($X882=1,IF(AA$9=$G882,(1-$M882),0),IF($X882=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,R882,IF($X882=1,IF(AB$9=$G882,(1-$M882),0),IF($X882=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,S882,IF($X882=1,IF(AC$9=$G882,(1-$M882),0),IF($X882=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X882=3,1,IF($X882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AO$7+$J882-1),$J882))","v":""},"",{"$f":"IF(L882=\"\", \"\", IF($X882=0,$V882,IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$T$7+$X882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882)))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$CE$7+$K882-1)*$F882)","v":""},"","","","","","","","","","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,IF($AK882=0,$W882,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1)*$F882)))","v":""},"",{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$V$7)*$F882)","v":""}]
[6.6522196424924074E-3,0.32205623674566342,{"$f":"IF(Inventory!AH882=Inventory!$C$1032,0.5,1)*B883","v":0.32205623674566342},{"$f":"Inventory!C882","v":0},{"$f":"Inventory!E882","v":0},{"$f":"Inventory!W882","v":""},{"$f":"'Year 06'!AM883","v":""},{"$f":"IF($J883='Year 06'!$J883,'Year 06'!H883,$J883)","v":""},{"$f":"IF($J883='Year 06'!$J883,'Year 06'!I883,$J883)","v":""},{"$f":"'Year 06'!AN883","v":""},"",{"$f":"IF(E883 = 0, \"\", MATCH($E883,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!BA$7+$J883-1))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$W$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AB$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,1,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0)*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},"","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$B$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$F$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$O$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$BF$7+$K883-1))","v":""},{"$f":"IF(L883=\"\", \"\", VLOOKUP(X883,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,P883,IF($X883=1,IF(Z$9=$G883,(1-$M883),0),IF($X883=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,Q883,IF($X883=1,IF(AA$9=$G883,(1-$M883),0),IF($X883=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,R883,IF($X883=1,IF(AB$9=$G883,(1-$M883),0),IF($X883=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,S883,IF($X883=1,IF(AC$9=$G883,(1-$M883),0),IF($X883=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X883=3,1,IF($X883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AO$7+$J883-1),$J883))","v":""},"",{"$f":"IF(L883=\"\", \"\", IF($X883=0,$V883,IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$T$7+$X883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883)))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$CE$7+$K883-1)*$F883)","v":""},"","","","","","","","","","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,IF($AK883=0,$W883,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1)*$F883)))","v":""},"",{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$V$7)*$F883)","v":""}]
[0.74156005959777893,0.88680392072829539,{"$f":"IF(Inventory!AH890=Inventory!$C$1032,0.5,1)*B891","v":0.88680392072829539},{"$f":"Inventory!C890","v":0},{"$f":"Inventory!E890","v":0},{"$f":"Inventory!W890","v":""},{"$f":"'Year 06'!AM891","v":""},{"$f":"IF($J891='Year 06'!$J891,'Year 06'!H891,$J891)","v":""},{"$f":"IF($J891='Year 06'!$J891,'Year 06'!I891,$J891)","v":""},{"$f":"'Year 06'!AN891","v":""},"",{"$f":"IF(E891 = 0, \"\", MATCH($E891,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!BA$7+$J891-1))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$W$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AB$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,1,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0)*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},"","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$B$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$F$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$O$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$BF$7+$K891-1))","v":""},{"$f":"IF(L891=\"\", \"\", VLOOKUP(X891,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,P891,IF($X891=1,IF(Z$9=$G891,(1-$M891),0),IF($X891=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,Q891,IF($X891=1,IF(AA$9=$G891,(1-$M891),0),IF($X891=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,R891,IF($X891=1,IF(AB$9=$G891,(1-$M891),0),IF($X891=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,S891,IF($X891=1,IF(AC$9=$G891,(1-$M891),0),IF($X891=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X891=3,1,IF($X891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AO$7+$J891-1),$J891))","v":""},"",{"$f":"IF(L891=\"\", \"\", IF($X891=0,$V891,IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$T$7+$X891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891)))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$CE$7+$K891-1)*$F891)","v":""},"","","","","","","","","","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,IF($AK891=0,$W891,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1)*$F891)))","v":""},"",{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$V$7)*$F891)","v":""}]
[9.0828839243680903E-2,0.30782565671070217,{"$f":"IF(Inventory!AH898=Inventory!$C$1032,0.5,1)*B899","v":0.30782565671070217},{"$f":"Inventory!C898","v":0},{"$f":"Inventory!E898","v":0},{"$f":"Inventory!W898","v":""},{"$f":"'Year 06'!AM899","v":""},{"$f":"IF($J899='Year 06'!$J899,'Year 06'!H899,$J899)","v":""},{"$f":"IF($J899='Year 06'!$J899,'Year 06'!I899,$J899)","v":""},{"$f":"'Year 06'!AN899","v":""},"",{"$f":"IF(E899 = 0, \"\", MATCH($E899,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!BA$7+$J899-1))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$W$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AB$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,1,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0)*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},"","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$B$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$F$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$O$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$BF$7+$K899-1))","v":""},{"$f":"IF(L899=\"\", \"\", VLOOKUP(X899,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,P899,IF($X899=1,IF(Z$9=$G899,(1-$M899),0),IF($X899=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,Q899,IF($X899=1,IF(AA$9=$G899,(1-$M899),0),IF($X899=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,R899,IF($X899=1,IF(AB$9=$G899,(1-$M899),0),IF($X899=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,S899,IF($X899=1,IF(AC$9=$G899,(1-$M899),0),IF($X899=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X899=3,1,IF($X899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AO$7+$J899-1),$J899))","v":""},"",{"$f":"IF(L899=\"\", \"\", IF($X899=0,$V899,IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$T$7+$X899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899)))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$CE$7+$K899-1)*$F899)","v":""},"","","","","","","","","","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,IF($AK899=0,$W899,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1)*$F899)))","v":""},"",{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$V$7)*$F899)","v":""}]
[0.29214575697510203,0.13144767102088317,{"$f":"IF(Inventory!AH902=Inventory!$C$1032,0.5,1)*B903","v":0.13144767102088317},{"$f":"Inventory!C902","v":0},{"$f":"Inventory!E902","v":0},{"$f":"Inventory!W902","v":""},{"$f":"'Year 06'!AM903","v":""},{"$f":"IF($J903='Year 06'!$J903,'Year 06'!H903,$J903)","v":""},{"$f":"IF($J903='Year 06'!$J903,'Year 06'!I903,$J903)","v":""},{"$f":"'Year 06'!AN903","v":""},"",{"$f":"IF(E903 = 0, \"\", MATCH($E903,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!BA$7+$J903-1))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$W$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AB$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,1,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0)*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},"","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$B$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$F$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$O$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$BF$7+$K903-1))","v":""},{"$f":"IF(L903=\"\", \"\", VLOOKUP(X903,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,P903,IF($X903=1,IF(Z$9=$G903,(1-$M903),0),IF($X903=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,Q903,IF($X903=1,IF(AA$9=$G903,(1-$M903),0),IF($X903=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,R903,IF($X903=1,IF(AB$9=$G903,(1-$M903),0),IF($X903=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,S903,IF($X903=1,IF(AC$9=$G903,(1-$M903),0),IF($X903=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X903=3,1,IF($X903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AO$7+$J903-1),$J903))","v":""},"",{"$f":"IF(L903=\"\", \"\", IF($X903=0,$V903,IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$T$7+$X903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903)))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$CE$7+$K903-1)*$F903)","v":""},"","","","","","","","","","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,IF($AK903=0,$W903,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1)*$F903)))","v":""},"",{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$V$7)*$F903)","v":""}]
[0.68630568067188491,0.85363930259912757,{"$f":"IF(Inventory!AH910=Inventory!$C$1032,0.5,1)*B911","v":0.85363930259912757},{"$f":"Inventory!C910","v":0},{"$f":"Inventory!E910","v":0},{"$f":"Inventory!W910","v":""},{"$f":"'Year 06'!AM911","v":""},{"$f":"IF($J911='Year 06'!$J911,'Year 06'!H911,$J911)","v":""},{"$f":"IF($J911='Year 06'!$J911,'Year 06'!I911,$J911)","v":""},{"$f":"'Year 06'!AN911","v":""},"",{"$f":"IF(E911 = 0, \"\", MATCH($E911,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!BA$7+$J911-1))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$W$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AB$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,1,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0)*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},"","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$B$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$F$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$O$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$BF$7+$K911-1))","v":""},{"$f":"IF(L911=\"\", \"\", VLOOKUP(X911,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,P911,IF($X911=1,IF(Z$9=$G911,(1-$M911),0),IF($X911=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,Q911,IF($X911=1,IF(AA$9=$G911,(1-$M911),0),IF($X911=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,R911,IF($X911=1,IF(AB$9=$G911,(1-$M911),0),IF($X911=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,S911,IF($X911=1,IF(AC$9=$G911,(1-$M911),0),IF($X911=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X911=3,1,IF($X911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AO$7+$J911-1),$J911))","v":""},"",{"$f":"IF(L911=\"\", \"\", IF($X911=0,$V911,IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$T$7+$X911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911)))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$CE$7+$K911-1)*$F911)","v":""},"","","","","","","","","","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,IF($AK911=0,$W911,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1)*$F911)))","v":""},"",{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$V$7)*$F911)","v":""}]
[0.50453935449538911,0.99305533304897475,{"$f":"IF(Inventory!AH922=Inventory!$C$1032,0.5,1)*B923","v":0.99305533304897475},{"$f":"Inventory!C922","v":0},{"$f":"Inventory!E922","v":0},{"$f":"Inventory!W922","v":""},{"$f":"'Year 06'!AM923","v":""},{"$f":"IF($J923='Year 06'!$J923,'Year 06'!H923,$J923)","v":""},{"$f":"IF($J923='Year 06'!$J923,'Year 06'!I923,$J923)","v":""},{"$f":"'Year 06'!AN923","v":""},"",{"$f":"IF(E923 = 0, \"\", MATCH($E923,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!BA$7+$J923-1))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$W$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AB$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,1,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0)*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},"","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$B$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$F$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$O$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$BF$7+$K923-1))","v":""},{"$f":"IF(L923=\"\", \"\", VLOOKUP(X923,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,P923,IF($X923=1,IF(Z$9=$G923,(1-$M923),0),IF($X923=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,Q923,IF($X923=1,IF(AA$9=$G923,(1-$M923),0),IF($X923=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,R923,IF($X923=1,IF(AB$9=$G923,(1-$M923),0),IF($X923=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,S923,IF($X923=1,IF(AC$9=$G923,(1-$M923),0),IF($X923=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X923=3,1,IF($X923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AO$7+$J923-1),$J923))","v":""},"",{"$f":"IF(L923=\"\", \"\", IF($X923=0,$V923,IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$T$7+$X923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923)))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$CE$7+$K923-1)*$F923)","v":""},"","","","","","","","","","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,IF($AK923=0,$W923,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1)*$F923)))","v":""},"",{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$V$7)*$F923)","v":""}]
[0.12713324787615154,0.85012159492629147,{"$f":"IF(Inventory!AH923=Inventory!$C$1032,0.5,1)*B924","v":0.85012159492629147},{"$f":"Inventory!C923","v":0},{"$f":"Inventory!E923","v":0},{"$f":"Inventory!W923","v":""},{"$f":"'Year 06'!AM924","v":""},{"$f":"IF($J924='Year 06'!$J924,'Year 06'!H924,$J924)","v":""},{"$f":"IF($J924='Year 06'!$J924,'Year 06'!I924,$J924)","v":""},{"$f":"'Year 06'!AN924","v":""},"",{"$f":"IF(E924 = 0, \"\", MATCH($E924,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!BA$7+$J924-1))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$W$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AB$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,1,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0)*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},"","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$B$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$F$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$O$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$BF$7+$K924-1))","v":""},{"$f":"IF(L924=\"\", \"\", VLOOKUP(X924,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,P924,IF($X924=1,IF(Z$9=$G924,(1-$M924),0),IF($X924=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,Q924,IF($X924=1,IF(AA$9=$G924,(1-$M924),0),IF($X924=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,R924,IF($X924=1,IF(AB$9=$G924,(1-$M924),0),IF($X924=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,S924,IF($X924=1,IF(AC$9=$G924,(1-$M924),0),IF($X924=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X924=3,1,IF($X924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AO$7+$J924-1),$J924))","v":""},"",{"$f":"IF(L924=\"\", \"\", IF($X924=0,$V924,IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$T$7+$X924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924)))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$CE$7+$K924-1)*$F924)","v":""},"","","","","","","","","","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,IF($AK924=0,$W924,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1)*$F924)))","v":""},"",{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$V$7)*$F924)","v":""}]
[0.11988167689468976,0.56535467254497362,{"$f":"IF(Inventory!AH935=Inventory!$C$1032,0.5,1)*B936","v":0.56535467254497362},{"$f":"Inventory!C935","v":0},{"$f":"Inventory!E935","v":0},{"$f":"Inventory!W935","v":""},{"$f":"'Year 06'!AM936","v":""},{"$f":"IF($J936='Year 06'!$J936,'Year 06'!H936,$J936)","v":""},{"$f":"IF($J936='Year 06'!$J936,'Year 06'!I936,$J936)","v":""},{"$f":"'Year 06'!AN936","v":""},"",{"$f":"IF(E936 = 0, \"\", MATCH($E936,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!BA$7+$J936-1))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$W$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AB$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,1,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0)*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},"","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$B$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$F$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$O$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$BF$7+$K936-1))","v":""},{"$f":"IF(L936=\"\", \"\", VLOOKUP(X936,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,P936,IF($X936=1,IF(Z$9=$G936,(1-$M936),0),IF($X936=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,Q936,IF($X936=1,IF(AA$9=$G936,(1-$M936),0),IF($X936=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,R936,IF($X936=1,IF(AB$9=$G936,(1-$M936),0),IF($X936=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,S936,IF($X936=1,IF(AC$9=$G936,(1-$M936),0),IF($X936=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X936=3,1,IF($X936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AO$7+$J936-1),$J936))","v":""},"",{"$f":"IF(L936=\"\", \"\", IF($X936=0,$V936,IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$T$7+$X936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936)))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$CE$7+$K936-1)*$F936)","v":""},"","","","","","","","","","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,IF($AK936=0,$W936,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1)*$F936)))","v":""},"",{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$V$7)*$F936)","v":""}]
[0.93611261146133584,0.87436608674203831,{"$f":"IF(Inventory!AH941=Inventory!$C$1032,0.5,1)*B942","v":0.87436608674203831},{"$f":"Inventory!C941","v":0},{"$f":"Inventory!E941","v":0},{"$f":"Inventory!W941","v":""},{"$f":"'Year 06'!AM942","v":""},{"$f":"IF($J942='Year 06'!$J942,'Year 06'!H942,$J942)","v":""},{"$f":"IF($J942='Year 06'!$J942,'Year 06'!I942,$J942)","v":""},{"$f":"'Year 06'!AN942","v":""},"",{"$f":"IF(E942 = 0, \"\", MATCH($E942,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!BA$7+$J942-1))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$W$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AB$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,1,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0)*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},"","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$B$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$F$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$O$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$BF$7+$K942-1))","v":""},{"$f":"IF(L942=\"\", \"\", VLOOKUP(X942,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,P942,IF($X942=1,IF(Z$9=$G942,(1-$M942),0),IF($X942=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,Q942,IF($X942=1,IF(AA$9=$G942,(1-$M942),0),IF($X942=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,R942,IF($X942=1,IF(AB$9=$G942,(1-$M942),0),IF($X942=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,S942,IF($X942=1,IF(AC$9=$G942,(1-$M942),0),IF($X942=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X942=3,1,IF($X942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AO$7+$J942-1),$J942))","v":""},"",{"$f":"IF(L942=\"\", \"\", IF($X942=0,$V942,IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$T$7+$X942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942)))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$CE$7+$K942-1)*$F942)","v":""},"","","","","","","","","","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,IF($AK942=0,$W942,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1)*$F942)))","v":""},"",{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$V$7)*$F942)","v":""}]
[7.7967773693179976E-2,0.5259361217685109,{"$f":"IF(Inventory!AH943=Inventory!$C$1032,0.5,1)*B944","v":0.5259361217685109},{"$f":"Inventory!C943","v":0},{"$f":"Inventory!E943","v":0},{"$f":"Inventory!W943","v":""},{"$f":"'Year 06'!AM944","v":""},{"$f":"IF($J944='Year 06'!$J944,'Year 06'!H944,$J944)","v":""},{"$f":"IF($J944='Year 06'!$J944,'Year 06'!I944,$J944)","v":""},{"$f":"'Year 06'!AN944","v":""},"",{"$f":"IF(E944 = 0, \"\", MATCH($E944,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!BA$7+$J944-1))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$W$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AB$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,1,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0)*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},"","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$B$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$F$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$O$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$BF$7+$K944-1))","v":""},{"$f":"IF(L944=\"\", \"\", VLOOKUP(X944,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,P944,IF($X944=1,IF(Z$9=$G944,(1-$M944),0),IF($X944=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,Q944,IF($X944=1,IF(AA$9=$G944,(1-$M944),0),IF($X944=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,R944,IF($X944=1,IF(AB$9=$G944,(1-$M944),0),IF($X944=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,S944,IF($X944=1,IF(AC$9=$G944,(1-$M944),0),IF($X944=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X944=3,1,IF($X944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AO$7+$J944-1),$J944))","v":""},"",{"$f":"IF(L944=\"\", \"\", IF($X944=0,$V944,IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$T$7+$X944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944)))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$CE$7+$K944-1)*$F944)","v":""},"","","","","","","","","","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,IF($AK944=0,$W944,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1)*$F944)))","v":""},"",{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$V$7)*$F944)","v":""}]
[0.89504704352783326,0.61764504642992657,{"$f":"IF(Inventory!AH955=Inventory!$C$1032,0.5,1)*B956","v":0.61764504642992657},{"$f":"Inventory!C955","v":0},{"$f":"Inventory!E955","v":0},{"$f":"Inventory!W955","v":""},{"$f":"'Year 06'!AM956","v":""},{"$f":"IF($J956='Year 06'!$J956,'Year 06'!H956,$J956)","v":""},{"$f":"IF($J956='Year 06'!$J956,'Year 06'!I956,$J956)","v":""},{"$f":"'Year 06'!AN956","v":""},"",{"$f":"IF(E956 = 0, \"\", MATCH($E956,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!BA$7+$J956-1))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$W$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AB$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,1,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0)*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},"","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$B$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$F$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$O$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$BF$7+$K956-1))","v":""},{"$f":"IF(L956=\"\", \"\", VLOOKUP(X956,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,P956,IF($X956=1,IF(Z$9=$G956,(1-$M956),0),IF($X956=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,Q956,IF($X956=1,IF(AA$9=$G956,(1-$M956),0),IF($X956=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,R956,IF($X956=1,IF(AB$9=$G956,(1-$M956),0),IF($X956=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,S956,IF($X956=1,IF(AC$9=$G956,(1-$M956),0),IF($X956=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X956=3,1,IF($X956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AO$7+$J956-1),$J956))","v":""},"",{"$f":"IF(L956=\"\", \"\", IF($X956=0,$V956,IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$T$7+$X956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956)))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$CE$7+$K956-1)*$F956)","v":""},"","","","","","","","","","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,IF($AK956=0,$W956,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1)*$F956)))","v":""},"",{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$V$7)*$F956)","v":""}]
[0.21960939031868953,0.74219764028401003,{"$f":"IF(Inventory!AH963=Inventory!$C$1032,0.5,1)*B964","v":0.74219764028401003},{"$f":"Inventory!C963","v":0},{"$f":"Inventory!E963","v":0},{"$f":"Inventory!W963","v":""},{"$f":"'Year 06'!AM964","v":""},{"$f":"IF($J964='Year 06'!$J964,'Year 06'!H964,$J964)","v":""},{"$f":"IF($J964='Year 06'!$J964,'Year 06'!I964,$J964)","v":""},{"$f":"'Year 06'!AN964","v":""},"",{"$f":"IF(E964 = 0, \"\", MATCH($E964,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!BA$7+$J964-1))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$W$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AB$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,1,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0)*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},"","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$B$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$F$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$O$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$BF$7+$K964-1))","v":""},{"$f":"IF(L964=\"\", \"\", VLOOKUP(X964,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,P964,IF($X964=1,IF(Z$9=$G964,(1-$M964),0),IF($X964=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,Q964,IF($X964=1,IF(AA$9=$G964,(1-$M964),0),IF($X964=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,R964,IF($X964=1,IF(AB$9=$G964,(1-$M964),0),IF($X964=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,S964,IF($X964=1,IF(AC$9=$G964,(1-$M964),0),IF($X964=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X964=3,1,IF($X964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AO$7+$J964-1),$J964))","v":""},"",{"$f":"IF(L964=\"\", \"\", IF($X964=0,$V964,IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$T$7+$X964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964)))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$CE$7+$K964-1)*$F964)","v":""},"","","","","","","","","","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,IF($AK964=0,$W964,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1)*$F964)))","v":""},"",{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$V$7)*$F964)","v":""}]
[5.473573410777155E-2,0.24800713455677781,{"$f":"IF(Inventory!AH964=Inventory!$C$1032,0.5,1)*B965","v":0.24800713455677781},{"$f":"Inventory!C964","v":0},{"$f":"Inventory!E964","v":0},{"$f":"Inventory!W964","v":""},{"$f":"'Year 06'!AM965","v":""},{"$f":"IF($J965='Year 06'!$J965,'Year 06'!H965,$J965)","v":""},{"$f":"IF($J965='Year 06'!$J965,'Year 06'!I965,$J965)","v":""},{"$f":"'Year 06'!AN965","v":""},"",{"$f":"IF(E965 = 0, \"\", MATCH($E965,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!BA$7+$J965-1))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$W$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AB$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,1,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0)*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},"","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$B$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$F$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$O$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$BF$7+$K965-1))","v":""},{"$f":"IF(L965=\"\", \"\", VLOOKUP(X965,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,P965,IF($X965=1,IF(Z$9=$G965,(1-$M965),0),IF($X965=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,Q965,IF($X965=1,IF(AA$9=$G965,(1-$M965),0),IF($X965=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,R965,IF($X965=1,IF(AB$9=$G965,(1-$M965),0),IF($X965=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,S965,IF($X965=1,IF(AC$9=$G965,(1-$M965),0),IF($X965=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X965=3,1,IF($X965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AO$7+$J965-1),$J965))","v":""},"",{"$f":"IF(L965=\"\", \"\", IF($X965=0,$V965,IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$T$7+$X965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965)))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$CE$7+$K965-1)*$F965)","v":""},"","","","","","","","","","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,IF($AK965=0,$W965,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1)*$F965)))","v":""},"",{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$V$7)*$F965)","v":""}]
[0.98098587697546324,0.45621509809529592,{"$f":"IF(Inventory!AH976=Inventory!$C$1032,0.5,1)*B977","v":0.45621509809529592},{"$f":"Inventory!C976","v":0},{"$f":"Inventory!E976","v":0},{"$f":"Inventory!W976","v":""},{"$f":"'Year 06'!AM977","v":""},{"$f":"IF($J977='Year 06'!$J977,'Year 06'!H977,$J977)","v":""},{"$f":"IF($J977='Year 06'!$J977,'Year 06'!I977,$J977)","v":""},{"$f":"'Year 06'!AN977","v":""},"",{"$f":"IF(E977 = 0, \"\", MATCH($E977,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!BA$7+$J977-1))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$W$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AB$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,1,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0)*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},"","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$B$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$F$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$O$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$BF$7+$K977-1))","v":""},{"$f":"IF(L977=\"\", \"\", VLOOKUP(X977,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,P977,IF($X977=1,IF(Z$9=$G977,(1-$M977),0),IF($X977=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,Q977,IF($X977=1,IF(AA$9=$G977,(1-$M977),0),IF($X977=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,R977,IF($X977=1,IF(AB$9=$G977,(1-$M977),0),IF($X977=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,S977,IF($X977=1,IF(AC$9=$G977,(1-$M977),0),IF($X977=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X977=3,1,IF($X977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AO$7+$J977-1),$J977))","v":""},"",{"$f":"IF(L977=\"\", \"\", IF($X977=0,$V977,IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$T$7+$X977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977)))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$CE$7+$K977-1)*$F977)","v":""},"","","","","","","","","","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,IF($AK977=0,$W977,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1)*$F977)))","v":""},"",{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$V$7)*$F977)","v":""}]
[0.75096427256870846,0.6370430556439215,{"$f":"IF(Inventory!AH978=Inventory!$C$1032,0.5,1)*B979","v":0.6370430556439215},{"$f":"Inventory!C978","v":0},{"$f":"Inventory!E978","v":0},{"$f":"Inventory!W978","v":""},{"$f":"'Year 06'!AM979","v":""},{"$f":"IF($J979='Year 06'!$J979,'Year 06'!H979,$J979)","v":""},{"$f":"IF($J979='Year 06'!$J979,'Year 06'!I979,$J979)","v":""},{"$f":"'Year 06'!AN979","v":""},"",{"$f":"IF(E979 = 0, \"\", MATCH($E979,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!BA$7+$J979-1))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$W$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AB$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,1,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0)*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},"","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$B$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$F$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$O$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$BF$7+$K979-1))","v":""},{"$f":"IF(L979=\"\", \"\", VLOOKUP(X979,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,P979,IF($X979=1,IF(Z$9=$G979,(1-$M979),0),IF($X979=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,Q979,IF($X979=1,IF(AA$9=$G979,(1-$M979),0),IF($X979=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,R979,IF($X979=1,IF(AB$9=$G979,(1-$M979),0),IF($X979=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,S979,IF($X979=1,IF(AC$9=$G979,(1-$M979),0),IF($X979=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X979=3,1,IF($X979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AO$7+$J979-1),$J979))","v":""},"",{"$f":"IF(L979=\"\", \"\", IF($X979=0,$V979,IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$T$7+$X979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979)))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$CE$7+$K979-1)*$F979)","v":""},"","","","","","","","","","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,IF($AK979=0,$W979,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1)*$F979)))","v":""},"",{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$V$7)*$F979)","v":""}]
[0.19813433640744416,4.2244822101445756E-2,{"$f":"IF(Inventory!AH979=Inventory!$C$1032,0.5,1)*B980","v":4.2244822101445756E-2},{"$f":"Inventory!C979","v":0},{"$f":"Inventory!E979","v":0},{"$f":"Inventory!W979","v":""},{"$f":"'Year 06'!AM980","v":""},{"$f":"IF($J980='Year 06'!$J980,'Year 06'!H980,$J980)","v":""},{"$f":"IF($J980='Year 06'!$J980,'Year 06'!I980,$J980)","v":""},{"$f":"'Year 06'!AN980","v":""},"",{"$f":"IF(E980 = 0, \"\", MATCH($E980,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!BA$7+$J980-1))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$W$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AB$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,1,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0)*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},"","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$B$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$F$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$O$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$BF$7+$K980-1))","v":""},{"$f":"IF(L980=\"\", \"\", VLOOKUP(X980,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,P980,IF($X980=1,IF(Z$9=$G980,(1-$M980),0),IF($X980=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,Q980,IF($X980=1,IF(AA$9=$G980,(1-$M980),0),IF($X980=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,R980,IF($X980=1,IF(AB$9=$G980,(1-$M980),0),IF($X980=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,S980,IF($X980=1,IF(AC$9=$G980,(1-$M980),0),IF($X980=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X980=3,1,IF($X980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AO$7+$J980-1),$J980))","v":""},"",{"$f":"IF(L980=\"\", \"\", IF($X980=0,$V980,IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$T$7+$X980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980)))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$CE$7+$K980-1)*$F980)","v":""},"","","","","","","","","","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,IF($AK980=0,$W980,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1)*$F980)))","v":""},"",{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$V$7)*$F980)","v":""}]
[0.57096760577069583,0.22815421395249535,{"$f":"IF(Inventory!AH980=Inventory!$C$1032,0.5,1)*B981","v":0.22815421395249535},{"$f":"Inventory!C980","v":0},{"$f":"Inventory!E980","v":0},{"$f":"Inventory!W980","v":""},{"$f":"'Year 06'!AM981","v":""},{"$f":"IF($J981='Year 06'!$J981,'Year 06'!H981,$J981)","v":""},{"$f":"IF($J981='Year 06'!$J981,'Year 06'!I981,$J981)","v":""},{"$f":"'Year 06'!AN981","v":""},"",{"$f":"IF(E981 = 0, \"\", MATCH($E981,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!BA$7+$J981-1))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$W$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AB$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,1,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0)*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},"","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$B$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$F$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$O$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$BF$7+$K981-1))","v":""},{"$f":"IF(L981=\"\", \"\", VLOOKUP(X981,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,P981,IF($X981=1,IF(Z$9=$G981,(1-$M981),0),IF($X981=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,Q981,IF($X981=1,IF(AA$9=$G981,(1-$M981),0),IF($X981=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,R981,IF($X981=1,IF(AB$9=$G981,(1-$M981),0),IF($X981=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,S981,IF($X981=1,IF(AC$9=$G981,(1-$M981),0),IF($X981=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X981=3,1,IF($X981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AO$7+$J981-1),$J981))","v":""},"",{"$f":"IF(L981=\"\", \"\", IF($X981=0,$V981,IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$T$7+$X981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981)))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$CE$7+$K981-1)*$F981)","v":""},"","","","","","","","","","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,IF($AK981=0,$W981,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1)*$F981)))","v":""},"",{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$V$7)*$F981)","v":""}]
[0.52345067021782898,0.19053692989879667,{"$f":"IF(Inventory!AH981=Inventory!$C$1032,0.5,1)*B982","v":0.19053692989879667},{"$f":"Inventory!C981","v":0},{"$f":"Inventory!E981","v":0},{"$f":"Inventory!W981","v":""},{"$f":"'Year 06'!AM982","v":""},{"$f":"IF($J982='Year 06'!$J982,'Year 06'!H982,$J982)","v":""},{"$f":"IF($J982='Year 06'!$J982,'Year 06'!I982,$J982)","v":""},{"$f":"'Year 06'!AN982","v":""},"",{"$f":"IF(E982 = 0, \"\", MATCH($E982,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!BA$7+$J982-1))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$W$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AB$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,1,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0)*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},"","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$B$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$F$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$O$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$BF$7+$K982-1))","v":""},{"$f":"IF(L982=\"\", \"\", VLOOKUP(X982,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,P982,IF($X982=1,IF(Z$9=$G982,(1-$M982),0),IF($X982=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,Q982,IF($X982=1,IF(AA$9=$G982,(1-$M982),0),IF($X982=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,R982,IF($X982=1,IF(AB$9=$G982,(1-$M982),0),IF($X982=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,S982,IF($X982=1,IF(AC$9=$G982,(1-$M982),0),IF($X982=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X982=3,1,IF($X982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AO$7+$J982-1),$J982))","v":""},"",{"$f":"IF(L982=\"\", \"\", IF($X982=0,$V982,IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$T$7+$X982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982)))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$CE$7+$K982-1)*$F982)","v":""},"","","","","","","","","","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,IF($AK982=0,$W982,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1)*$F982)))","v":""},"",{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$V$7)*$F982)","v":""}]
[0.59970794594752541,0.75975264537282394,{"$f":"IF(Inventory!AH982=Inventory!$C$1032,0.5,1)*B983","v":0.75975264537282394},{"$f":"Inventory!C982","v":0},{"$f":"Inventory!E982","v":0},{"$f":"Inventory!W982","v":""},{"$f":"'Year 06'!AM983","v":""},{"$f":"IF($J983='Year 06'!$J983,'Year 06'!H983,$J983)","v":""},{"$f":"IF($J983='Year 06'!$J983,'Year 06'!I983,$J983)","v":""},{"$f":"'Year 06'!AN983","v":""},"",{"$f":"IF(E983 = 0, \"\", MATCH($E983,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!BA$7+$J983-1))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$W$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AB$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,1,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0)*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},"","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$B$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$F$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$O$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$BF$7+$K983-1))","v":""},{"$f":"IF(L983=\"\", \"\", VLOOKUP(X983,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,P983,IF($X983=1,IF(Z$9=$G983,(1-$M983),0),IF($X983=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,Q983,IF($X983=1,IF(AA$9=$G983,(1-$M983),0),IF($X983=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,R983,IF($X983=1,IF(AB$9=$G983,(1-$M983),0),IF($X983=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,S983,IF($X983=1,IF(AC$9=$G983,(1-$M983),0),IF($X983=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X983=3,1,IF($X983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AO$7+$J983-1),$J983))","v":""},"",{"$f":"IF(L983=\"\", \"\", IF($X983=0,$V983,IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$T$7+$X983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983)))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$CE$7+$K983-1)*$F983)","v":""},"","","","","","","","","","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,IF($AK983=0,$W983,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1)*$F983)))","v":""},"",{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$V$7)*$F983)","v":""}]
[0.16819570449298149,0.23867240193917227,{"$f":"IF(Inventory!AH983=Inventory!$C$1032,0.5,1)*B984","v":0.23867240193917227},{"$f":"Inventory!C983","v":0},{"$f":"Inventory!E983","v":0},{"$f":"Inventory!W983","v":""},{"$f":"'Year 06'!AM984","v":""},{"$f":"IF($J984='Year 06'!$J984,'Year 06'!H984,$J984)","v":""},{"$f":"IF($J984='Year 06'!$J984,'Year 06'!I984,$J984)","v":""},{"$f":"'Year 06'!AN984","v":""},"",{"$f":"IF(E984 = 0, \"\", MATCH($E984,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!BA$7+$J984-1))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$W$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AB$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,1,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0)*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},"","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$B$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$F$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$O$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$BF$7+$K984-1))","v":""},{"$f":"IF(L984=\"\", \"\", VLOOKUP(X984,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,P984,IF($X984=1,IF(Z$9=$G984,(1-$M984),0),IF($X984=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,Q984,IF($X984=1,IF(AA$9=$G984,(1-$M984),0),IF($X984=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,R984,IF($X984=1,IF(AB$9=$G984,(1-$M984),0),IF($X984=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,S984,IF($X984=1,IF(AC$9=$G984,(1-$M984),0),IF($X984=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X984=3,1,IF($X984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AO$7+$J984-1),$J984))","v":""},"",{"$f":"IF(L984=\"\", \"\", IF($X984=0,$V984,IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$T$7+$X984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984)))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$CE$7+$K984-1)*$F984)","v":""},"","","","","","","","","","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,IF($AK984=0,$W984,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1)*$F984)))","v":""},"",{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$V$7)*$F984)","v":""}]
[0.20551292514751629,0.14951921042276572,{"$f":"IF(Inventory!AH984=Inventory!$C$1032,0.5,1)*B985","v":0.14951921042276572},{"$f":"Inventory!C984","v":0},{"$f":"Inventory!E984","v":0},{"$f":"Inventory!W984","v":""},{"$f":"'Year 06'!AM985","v":""},{"$f":"IF($J985='Year 06'!$J985,'Year 06'!H985,$J985)","v":""},{"$f":"IF($J985='Year 06'!$J985,'Year 06'!I985,$J985)","v":""},{"$f":"'Year 06'!AN985","v":""},"",{"$f":"IF(E985 = 0, \"\", MATCH($E985,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!BA$7+$J985-1))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$W$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AB$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,1,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0)*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},"","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$B$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$F$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$O$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$BF$7+$K985-1))","v":""},{"$f":"IF(L985=\"\", \"\", VLOOKUP(X985,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,P985,IF($X985=1,IF(Z$9=$G985,(1-$M985),0),IF($X985=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,Q985,IF($X985=1,IF(AA$9=$G985,(1-$M985),0),IF($X985=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,R985,IF($X985=1,IF(AB$9=$G985,(1-$M985),0),IF($X985=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,S985,IF($X985=1,IF(AC$9=$G985,(1-$M985),0),IF($X985=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X985=3,1,IF($X985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AO$7+$J985-1),$J985))","v":""},"",{"$f":"IF(L985=\"\", \"\", IF($X985=0,$V985,IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$T$7+$X985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985)))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$CE$7+$K985-1)*$F985)","v":""},"","","","","","","","","","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,IF($AK985=0,$W985,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1)*$F985)))","v":""},"",{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$V$7)*$F985)","v":""}]
[0.74471042871315063,0.74996350103859066,{"$f":"IF(Inventory!AH985=Inventory!$C$1032,0.5,1)*B986","v":0.74996350103859066},{"$f":"Inventory!C985","v":0},{"$f":"Inventory!E985","v":0},{"$f":"Inventory!W985","v":""},{"$f":"'Year 06'!AM986","v":""},{"$f":"IF($J986='Year 06'!$J986,'Year 06'!H986,$J986)","v":""},{"$f":"IF($J986='Year 06'!$J986,'Year 06'!I986,$J986)","v":""},{"$f":"'Year 06'!AN986","v":""},"",{"$f":"IF(E986 = 0, \"\", MATCH($E986,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!BA$7+$J986-1))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$W$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AB$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,1,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0)*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},"","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$B$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$F$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$O$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$BF$7+$K986-1))","v":""},{"$f":"IF(L986=\"\", \"\", VLOOKUP(X986,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,P986,IF($X986=1,IF(Z$9=$G986,(1-$M986),0),IF($X986=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,Q986,IF($X986=1,IF(AA$9=$G986,(1-$M986),0),IF($X986=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,R986,IF($X986=1,IF(AB$9=$G986,(1-$M986),0),IF($X986=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,S986,IF($X986=1,IF(AC$9=$G986,(1-$M986),0),IF($X986=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X986=3,1,IF($X986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AO$7+$J986-1),$J986))","v":""},"",{"$f":"IF(L986=\"\", \"\", IF($X986=0,$V986,IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$T$7+$X986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986)))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$CE$7+$K986-1)*$F986)","v":""},"","","","","","","","","","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,IF($AK986=0,$W986,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1)*$F986)))","v":""},"",{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$V$7)*$F986)","v":""}]
[0.34373653567567342,0.94217061786842538,{"$f":"IF(Inventory!AH986=Inventory!$C$1032,0.5,1)*B987","v":0.94217061786842538},{"$f":"Inventory!C986","v":0},{"$f":"Inventory!E986","v":0},{"$f":"Inventory!W986","v":""},{"$f":"'Year 06'!AM987","v":""},{"$f":"IF($J987='Year 06'!$J987,'Year 06'!H987,$J987)","v":""},{"$f":"IF($J987='Year 06'!$J987,'Year 06'!I987,$J987)","v":""},{"$f":"'Year 06'!AN987","v":""},"",{"$f":"IF(E987 = 0, \"\", MATCH($E987,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!BA$7+$J987-1))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$W$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AB$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,1,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0)*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},"","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$B$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$F$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$O$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$BF$7+$K987-1))","v":""},{"$f":"IF(L987=\"\", \"\", VLOOKUP(X987,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,P987,IF($X987=1,IF(Z$9=$G987,(1-$M987),0),IF($X987=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,Q987,IF($X987=1,IF(AA$9=$G987,(1-$M987),0),IF($X987=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,R987,IF($X987=1,IF(AB$9=$G987,(1-$M987),0),IF($X987=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,S987,IF($X987=1,IF(AC$9=$G987,(1-$M987),0),IF($X987=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X987=3,1,IF($X987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AO$7+$J987-1),$J987))","v":""},"",{"$f":"IF(L987=\"\", \"\", IF($X987=0,$V987,IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$T$7+$X987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987)))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$CE$7+$K987-1)*$F987)","v":""},"","","","","","","","","","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,IF($AK987=0,$W987,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1)*$F987)))","v":""},"",{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$V$7)*$F987)","v":""}]
[0.77565598463416907,0.70033600579457866,{"$f":"IF(Inventory!AH987=Inventory!$C$1032,0.5,1)*B988","v":0.70033600579457866},{"$f":"Inventory!C987","v":0},{"$f":"Inventory!E987","v":0},{"$f":"Inventory!W987","v":""},{"$f":"'Year 06'!AM988","v":""},{"$f":"IF($J988='Year 06'!$J988,'Year 06'!H988,$J988)","v":""},{"$f":"IF($J988='Year 06'!$J988,'Year 06'!I988,$J988)","v":""},{"$f":"'Year 06'!AN988","v":""},"",{"$f":"IF(E988 = 0, \"\", MATCH($E988,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!BA$7+$J988-1))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$W$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AB$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,1,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0)*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},"","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$B$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$F$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$O$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$BF$7+$K988-1))","v":""},{"$f":"IF(L988=\"\", \"\", VLOOKUP(X988,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,P988,IF($X988=1,IF(Z$9=$G988,(1-$M988),0),IF($X988=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,Q988,IF($X988=1,IF(AA$9=$G988,(1-$M988),0),IF($X988=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,R988,IF($X988=1,IF(AB$9=$G988,(1-$M988),0),IF($X988=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,S988,IF($X988=1,IF(AC$9=$G988,(1-$M988),0),IF($X988=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X988=3,1,IF($X988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AO$7+$J988-1),$J988))","v":""},"",{"$f":"IF(L988=\"\", \"\", IF($X988=0,$V988,IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$T$7+$X988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988)))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$CE$7+$K988-1)*$F988)","v":""},"","","","","","","","","","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,IF($AK988=0,$W988,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1)*$F988)))","v":""},"",{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$V$7)*$F988)","v":""}]
[0.10432622177930284,0.67740370944228667,{"$f":"IF(Inventory!AH988=Inventory!$C$1032,0.5,1)*B989","v":0.67740370944228667},{"$f":"Inventory!C988","v":0},{"$f":"Inventory!E988","v":0},{"$f":"Inventory!W988","v":""},{"$f":"'Year 06'!AM989","v":""},{"$f":"IF($J989='Year 06'!$J989,'Year 06'!H989,$J989)","v":""},{"$f":"IF($J989='Year 06'!$J989,'Year 06'!I989,$J989)","v":""},{"$f":"'Year 06'!AN989","v":""},"",{"$f":"IF(E989 = 0, \"\", MATCH($E989,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!BA$7+$J989-1))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$W$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AB$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,1,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0)*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},"","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$B$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$F$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$O$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$BF$7+$K989-1))","v":""},{"$f":"IF(L989=\"\", \"\", VLOOKUP(X989,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,P989,IF($X989=1,IF(Z$9=$G989,(1-$M989),0),IF($X989=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,Q989,IF($X989=1,IF(AA$9=$G989,(1-$M989),0),IF($X989=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,R989,IF($X989=1,IF(AB$9=$G989,(1-$M989),0),IF($X989=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,S989,IF($X989=1,IF(AC$9=$G989,(1-$M989),0),IF($X989=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X989=3,1,IF($X989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AO$7+$J989-1),$J989))","v":""},"",{"$f":"IF(L989=\"\", \"\", IF($X989=0,$V989,IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$T$7+$X989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989)))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$CE$7+$K989-1)*$F989)","v":""},"","","","","","","","","","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,IF($AK989=0,$W989,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1)*$F989)))","v":""},"",{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$V$7)*$F989)","v":""}]
[0.75701194490263624,1.1303727556042364E-3,{"$f":"IF(Inventory!AH989=Inventory!$C$1032,0.5,1)*B990","v":1.1303727556042364E-3},{"$f":"Inventory!C989","v":0},{"$f":"Inventory!E989","v":0},{"$f":"Inventory!W989","v":""},{"$f":"'Year 06'!AM990","v":""},{"$f":"IF($J990='Year 06'!$J990,'Year 06'!H990,$J990)","v":""},{"$f":"IF($J990='Year 06'!$J990,'Year 06'!I990,$J990)","v":""},{"$f":"'Year 06'!AN990","v":""},"",{"$f":"IF(E990 = 0, \"\", MATCH($E990,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!BA$7+$J990-1))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$W$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AB$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,1,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0)*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},"","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$B$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$F$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$O$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$BF$7+$K990-1))","v":""},{"$f":"IF(L990=\"\", \"\", VLOOKUP(X990,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,P990,IF($X990=1,IF(Z$9=$G990,(1-$M990),0),IF($X990=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,Q990,IF($X990=1,IF(AA$9=$G990,(1-$M990),0),IF($X990=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,R990,IF($X990=1,IF(AB$9=$G990,(1-$M990),0),IF($X990=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,S990,IF($X990=1,IF(AC$9=$G990,(1-$M990),0),IF($X990=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X990=3,1,IF($X990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AO$7+$J990-1),$J990))","v":""},"",{"$f":"IF(L990=\"\", \"\", IF($X990=0,$V990,IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$T$7+$X990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990)))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$CE$7+$K990-1)*$F990)","v":""},"","","","","","","","","","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,IF($AK990=0,$W990,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1)*$F990)))","v":""},"",{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$V$7)*$F990)","v":""}]
[0.52143033440102593,0.78627242091413041,{"$f":"IF(Inventory!AH990=Inventory!$C$1032,0.5,1)*B991","v":0.78627242091413041},{"$f":"Inventory!C990","v":0},{"$f":"Inventory!E990","v":0},{"$f":"Inventory!W990","v":""},{"$f":"'Year 06'!AM991","v":""},{"$f":"IF($J991='Year 06'!$J991,'Year 06'!H991,$J991)","v":""},{"$f":"IF($J991='Year 06'!$J991,'Year 06'!I991,$J991)","v":""},{"$f":"'Year 06'!AN991","v":""},"",{"$f":"IF(E991 = 0, \"\", MATCH($E991,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!BA$7+$J991-1))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$W$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AB$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,1,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0)*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},"","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$B$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$F$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$O$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$BF$7+$K991-1))","v":""},{"$f":"IF(L991=\"\", \"\", VLOOKUP(X991,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,P991,IF($X991=1,IF(Z$9=$G991,(1-$M991),0),IF($X991=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,Q991,IF($X991=1,IF(AA$9=$G991,(1-$M991),0),IF($X991=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,R991,IF($X991=1,IF(AB$9=$G991,(1-$M991),0),IF($X991=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,S991,IF($X991=1,IF(AC$9=$G991,(1-$M991),0),IF($X991=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X991=3,1,IF($X991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AO$7+$J991-1),$J991))","v":""},"",{"$f":"IF(L991=\"\", \"\", IF($X991=0,$V991,IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$T$7+$X991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991)))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$CE$7+$K991-1)*$F991)","v":""},"","","","","","","","","","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,IF($AK991=0,$W991,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1)*$F991)))","v":""},"",{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$V$7)*$F991)","v":""}]
[0.79282393783819261,0.19967866118455058,{"$f":"IF(Inventory!AH991=Inventory!$C$1032,0.5,1)*B992","v":0.19967866118455058},{"$f":"Inventory!C991","v":0},{"$f":"Inventory!E991","v":0},{"$f":"Inventory!W991","v":""},{"$f":"'Year 06'!AM992","v":""},{"$f":"IF($J992='Year 06'!$J992,'Year 06'!H992,$J992)","v":""},{"$f":"IF($J992='Year 06'!$J992,'Year 06'!I992,$J992)","v":""},{"$f":"'Year 06'!AN992","v":""},"",{"$f":"IF(E992 = 0, \"\", MATCH($E992,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!BA$7+$J992-1))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$W$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AB$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,1,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0)*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},"","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$B$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$F$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$O$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$BF$7+$K992-1))","v":""},{"$f":"IF(L992=\"\", \"\", VLOOKUP(X992,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,P992,IF($X992=1,IF(Z$9=$G992,(1-$M992),0),IF($X992=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,Q992,IF($X992=1,IF(AA$9=$G992,(1-$M992),0),IF($X992=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,R992,IF($X992=1,IF(AB$9=$G992,(1-$M992),0),IF($X992=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,S992,IF($X992=1,IF(AC$9=$G992,(1-$M992),0),IF($X992=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X992=3,1,IF($X992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AO$7+$J992-1),$J992))","v":""},"",{"$f":"IF(L992=\"\", \"\", IF($X992=0,$V992,IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$T$7+$X992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992)))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$CE$7+$K992-1)*$F992)","v":""},"","","","","","","","","","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,IF($AK992=0,$W992,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1)*$F992)))","v":""},"",{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$V$7)*$F992)","v":""}]
[0.99448486619038734,0.62815719048007779,{"$f":"IF(Inventory!AH992=Inventory!$C$1032,0.5,1)*B993","v":0.62815719048007779},{"$f":"Inventory!C992","v":0},{"$f":"Inventory!E992","v":0},{"$f":"Inventory!W992","v":""},{"$f":"'Year 06'!AM993","v":""},{"$f":"IF($J993='Year 06'!$J993,'Year 06'!H993,$J993)","v":""},{"$f":"IF($J993='Year 06'!$J993,'Year 06'!I993,$J993)","v":""},{"$f":"'Year 06'!AN993","v":""},"",{"$f":"IF(E993 = 0, \"\", MATCH($E993,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!BA$7+$J993-1))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$W$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AB$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,1,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0)*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},"","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$B$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$F$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$O$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$BF$7+$K993-1))","v":""},{"$f":"IF(L993=\"\", \"\", VLOOKUP(X993,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,P993,IF($X993=1,IF(Z$9=$G993,(1-$M993),0),IF($X993=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,Q993,IF($X993=1,IF(AA$9=$G993,(1-$M993),0),IF($X993=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,R993,IF($X993=1,IF(AB$9=$G993,(1-$M993),0),IF($X993=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,S993,IF($X993=1,IF(AC$9=$G993,(1-$M993),0),IF($X993=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X993=3,1,IF($X993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AO$7+$J993-1),$J993))","v":""},"",{"$f":"IF(L993=\"\", \"\", IF($X993=0,$V993,IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$T$7+$X993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993)))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$CE$7+$K993-1)*$F993)","v":""},"","","","","","","","","","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,IF($AK993=0,$W993,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1)*$F993)))","v":""},"",{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$V$7)*$F993)","v":""}]
[0.32080078583097182,0.19498643222553569,{"$f":"IF(Inventory!AH993=Inventory!$C$1032,0.5,1)*B994","v":0.19498643222553569},{"$f":"Inventory!C993","v":0},{"$f":"Inventory!E993","v":0},{"$f":"Inventory!W993","v":""},{"$f":"'Year 06'!AM994","v":""},{"$f":"IF($J994='Year 06'!$J994,'Year 06'!H994,$J994)","v":""},{"$f":"IF($J994='Year 06'!$J994,'Year 06'!I994,$J994)","v":""},{"$f":"'Year 06'!AN994","v":""},"",{"$f":"IF(E994 = 0, \"\", MATCH($E994,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!BA$7+$J994-1))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$W$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AB$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,1,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0)*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},"","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$B$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$F$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$O$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$BF$7+$K994-1))","v":""},{"$f":"IF(L994=\"\", \"\", VLOOKUP(X994,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,P994,IF($X994=1,IF(Z$9=$G994,(1-$M994),0),IF($X994=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,Q994,IF($X994=1,IF(AA$9=$G994,(1-$M994),0),IF($X994=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,R994,IF($X994=1,IF(AB$9=$G994,(1-$M994),0),IF($X994=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,S994,IF($X994=1,IF(AC$9=$G994,(1-$M994),0),IF($X994=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X994=3,1,IF($X994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AO$7+$J994-1),$J994))","v":""},"",{"$f":"IF(L994=\"\", \"\", IF($X994=0,$V994,IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$T$7+$X994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994)))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$CE$7+$K994-1)*$F994)","v":""},"","","","","","","","","","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,IF($AK994=0,$W994,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1)*$F994)))","v":""},"",{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$V$7)*$F994)","v":""}]
[4.056436770820615E-2,1.940317637612754E-2,{"$f":"IF(Inventory!AH994=Inventory!$C$1032,0.5,1)*B995","v":1.940317637612754E-2},{"$f":"Inventory!C994","v":0},{"$f":"Inventory!E994","v":0},{"$f":"Inventory!W994","v":""},{"$f":"'Year 06'!AM995","v":""},{"$f":"IF($J995='Year 06'!$J995,'Year 06'!H995,$J995)","v":""},{"$f":"IF($J995='Year 06'!$J995,'Year 06'!I995,$J995)","v":""},{"$f":"'Year 06'!AN995","v":""},"",{"$f":"IF(E995 = 0, \"\", MATCH($E995,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!BA$7+$J995-1))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$W$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AB$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,1,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0)*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},"","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$B$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$F$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$O$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$BF$7+$K995-1))","v":""},{"$f":"IF(L995=\"\", \"\", VLOOKUP(X995,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,P995,IF($X995=1,IF(Z$9=$G995,(1-$M995),0),IF($X995=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,Q995,IF($X995=1,IF(AA$9=$G995,(1-$M995),0),IF($X995=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,R995,IF($X995=1,IF(AB$9=$G995,(1-$M995),0),IF($X995=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,S995,IF($X995=1,IF(AC$9=$G995,(1-$M995),0),IF($X995=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X995=3,1,IF($X995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AO$7+$J995-1),$J995))","v":""},"",{"$f":"IF(L995=\"\", \"\", IF($X995=0,$V995,IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$T$7+$X995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995)))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$CE$7+$K995-1)*$F995)","v":""},"","","","","","","","","","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,IF($AK995=0,$W995,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1)*$F995)))","v":""},"",{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$V$7)*$F995)","v":""}]
[0.67095046005609904,0.33275112795281403,{"$f":"IF(Inventory!AH995=Inventory!$C$1032,0.5,1)*B996","v":0.33275112795281403},{"$f":"Inventory!C995","v":0},{"$f":"Inventory!E995","v":0},{"$f":"Inventory!W995","v":""},{"$f":"'Year 06'!AM996","v":""},{"$f":"IF($J996='Year 06'!$J996,'Year 06'!H996,$J996)","v":""},{"$f":"IF($J996='Year 06'!$J996,'Year 06'!I996,$J996)","v":""},{"$f":"'Year 06'!AN996","v":""},"",{"$f":"IF(E996 = 0, \"\", MATCH($E996,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!BA$7+$J996-1))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$W$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AB$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,1,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0)*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},"","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$B$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$F$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$O$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$BF$7+$K996-1))","v":""},{"$f":"IF(L996=\"\", \"\", VLOOKUP(X996,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,P996,IF($X996=1,IF(Z$9=$G996,(1-$M996),0),IF($X996=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,Q996,IF($X996=1,IF(AA$9=$G996,(1-$M996),0),IF($X996=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,R996,IF($X996=1,IF(AB$9=$G996,(1-$M996),0),IF($X996=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,S996,IF($X996=1,IF(AC$9=$G996,(1-$M996),0),IF($X996=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X996=3,1,IF($X996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AO$7+$J996-1),$J996))","v":""},"",{"$f":"IF(L996=\"\", \"\", IF($X996=0,$V996,IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$T$7+$X996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996)))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$CE$7+$K996-1)*$F996)","v":""},"","","","","","","","","","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,IF($AK996=0,$W996,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1)*$F996)))","v":""},"",{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$V$7)*$F996)","v":""}]
[0.66039635332004021,0.91289286230885247,{"$f":"IF(Inventory!AH996=Inventory!$C$1032,0.5,1)*B997","v":0.91289286230885247},{"$f":"Inventory!C996","v":0},{"$f":"Inventory!E996","v":0},{"$f":"Inventory!W996","v":""},{"$f":"'Year 06'!AM997","v":""},{"$f":"IF($J997='Year 06'!$J997,'Year 06'!H997,$J997)","v":""},{"$f":"IF($J997='Year 06'!$J997,'Year 06'!I997,$J997)","v":""},{"$f":"'Year 06'!AN997","v":""},"",{"$f":"IF(E997 = 0, \"\", MATCH($E997,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!BA$7+$J997-1))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$W$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AB$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,1,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0)*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},"","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$B$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$F$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$O$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$BF$7+$K997-1))","v":""},{"$f":"IF(L997=\"\", \"\", VLOOKUP(X997,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,P997,IF($X997=1,IF(Z$9=$G997,(1-$M997),0),IF($X997=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,Q997,IF($X997=1,IF(AA$9=$G997,(1-$M997),0),IF($X997=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,R997,IF($X997=1,IF(AB$9=$G997,(1-$M997),0),IF($X997=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,S997,IF($X997=1,IF(AC$9=$G997,(1-$M997),0),IF($X997=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X997=3,1,IF($X997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AO$7+$J997-1),$J997))","v":""},"",{"$f":"IF(L997=\"\", \"\", IF($X997=0,$V997,IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$T$7+$X997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997)))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$CE$7+$K997-1)*$F997)","v":""},"","","","","","","","","","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,IF($AK997=0,$W997,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1)*$F997)))","v":""},"",{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$V$7)*$F997)","v":""}]
[0.68382539490768735,0.17058599717259326,{"$f":"IF(Inventory!AH997=Inventory!$C$1032,0.5,1)*B998","v":0.17058599717259326},{"$f":"Inventory!C997","v":0},{"$f":"Inventory!E997","v":0},{"$f":"Inventory!W997","v":""},{"$f":"'Year 06'!AM998","v":""},{"$f":"IF($J998='Year 06'!$J998,'Year 06'!H998,$J998)","v":""},{"$f":"IF($J998='Year 06'!$J998,'Year 06'!I998,$J998)","v":""},{"$f":"'Year 06'!AN998","v":""},"",{"$f":"IF(E998 = 0, \"\", MATCH($E998,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!BA$7+$J998-1))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$W$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AB$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,1,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0)*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},"","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$B$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$F$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$O$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$BF$7+$K998-1))","v":""},{"$f":"IF(L998=\"\", \"\", VLOOKUP(X998,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,P998,IF($X998=1,IF(Z$9=$G998,(1-$M998),0),IF($X998=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,Q998,IF($X998=1,IF(AA$9=$G998,(1-$M998),0),IF($X998=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,R998,IF($X998=1,IF(AB$9=$G998,(1-$M998),0),IF($X998=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,S998,IF($X998=1,IF(AC$9=$G998,(1-$M998),0),IF($X998=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X998=3,1,IF($X998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AO$7+$J998-1),$J998))","v":""},"",{"$f":"IF(L998=\"\", \"\", IF($X998=0,$V998,IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$T$7+$X998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998)))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$CE$7+$K998-1)*$F998)","v":""},"","","","","","","","","","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,IF($AK998=0,$W998,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1)*$F998)))","v":""},"",{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$V$7)*$F998)","v":""}]
[0.49382639123105443,0.25060534818028157,{"$f":"IF(Inventory!AH998=Inventory!$C$1032,0.5,1)*B999","v":0.25060534818028157},{"$f":"Inventory!C998","v":0},{"$f":"Inventory!E998","v":0},{"$f":"Inventory!W998","v":""},{"$f":"'Year 06'!AM999","v":""},{"$f":"IF($J999='Year 06'!$J999,'Year 06'!H999,$J999)","v":""},{"$f":"IF($J999='Year 06'!$J999,'Year 06'!I999,$J999)","v":""},{"$f":"'Year 06'!AN999","v":""},"",{"$f":"IF(E999 = 0, \"\", MATCH($E999,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!BA$7+$J999-1))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$W$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AB$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,1,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0)*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},"","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$B$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$F$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$O$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$BF$7+$K999-1))","v":""},{"$f":"IF(L999=\"\", \"\", VLOOKUP(X999,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,P999,IF($X999=1,IF(Z$9=$G999,(1-$M999),0),IF($X999=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,Q999,IF($X999=1,IF(AA$9=$G999,(1-$M999),0),IF($X999=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,R999,IF($X999=1,IF(AB$9=$G999,(1-$M999),0),IF($X999=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,S999,IF($X999=1,IF(AC$9=$G999,(1-$M999),0),IF($X999=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X999=3,1,IF($X999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AO$7+$J999-1),$J999))","v":""},"",{"$f":"IF(L999=\"\", \"\", IF($X999=0,$V999,IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$T$7+$X999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999)))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$CE$7+$K999-1)*$F999)","v":""},"","","","","","","","","","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,IF($AK999=0,$W999,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1)*$F999)))","v":""},"",{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$V$7)*$F999)","v":""}]
[0.34106412882985271,7.938219877257513E-3,{"$f":"IF(Inventory!AH999=Inventory!$C$1032,0.5,1)*B1000","v":7.938219877257513E-3},{"$f":"Inventory!C999","v":0},{"$f":"Inventory!E999","v":0},{"$f":"Inventory!W999","v":""},{"$f":"'Year 06'!AM1000","v":""},{"$f":"IF($J1000='Year 06'!$J1000,'Year 06'!H1000,$J1000)","v":""},{"$f":"IF($J1000='Year 06'!$J1000,'Year 06'!I1000,$J1000)","v":""},{"$f":"'Year 06'!AN1000","v":""},"",{"$f":"IF(E1000 = 0, \"\", MATCH($E1000,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!BA$7+$J1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$W$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AB$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,1,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0)*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},"","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$B$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$F$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$O$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$BF$7+$K1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", VLOOKUP(X1000,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,P1000,IF($X1000=1,IF(Z$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,Q1000,IF($X1000=1,IF(AA$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,R1000,IF($X1000=1,IF(AB$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,S1000,IF($X1000=1,IF(AC$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1000=3,1,IF($X1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AO$7+$J1000-1),$J1000))","v":""},"",{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,$V1000,IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$T$7+$X1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$CE$7+$K1000-1)*$F1000)","v":""},"","","","","","","","","","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,IF($AK1000=0,$W1000,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1)*$F1000)))","v":""},"",{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$V$7)*$F1000)","v":""}]
[0.79434128673220661,0.36425726586709195,{"$f":"IF(Inventory!AH1000=Inventory!$C$1032,0.5,1)*B1001","v":0.36425726586709195},{"$f":"Inventory!C1000","v":0},{"$f":"Inventory!E1000","v":0},{"$f":"Inventory!W1000","v":""},{"$f":"'Year 06'!AM1001","v":""},{"$f":"IF($J1001='Year 06'!$J1001,'Year 06'!H1001,$J1001)","v":""},{"$f":"IF($J1001='Year 06'!$J1001,'Year 06'!I1001,$J1001)","v":""},{"$f":"'Year 06'!AN1001","v":""},"",{"$f":"IF(E1001 = 0, \"\", MATCH($E1001,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!BA$7+$J1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$W$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AB$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,1,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0)*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},"","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$B$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$F$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$O$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$BF$7+$K1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", VLOOKUP(X1001,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,P1001,IF($X1001=1,IF(Z$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,Q1001,IF($X1001=1,IF(AA$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,R1001,IF($X1001=1,IF(AB$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,S1001,IF($X1001=1,IF(AC$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1001=3,1,IF($X1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AO$7+$J1001-1),$J1001))","v":""},"",{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,$V1001,IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$T$7+$X1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$CE$7+$K1001-1)*$F1001)","v":""},"","","","","","","","","","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,IF($AK1001=0,$W1001,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1)*$F1001)))","v":""},"",{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$V$7)*$F1001)","v":""}]
[0.18097605350607326,0.3672024804048819,{"$f":"IF(Inventory!AH1001=Inventory!$C$1032,0.5,1)*B1002","v":0.3672024804048819},{"$f":"Inventory!C1001","v":0},{"$f":"Inventory!E1001","v":0},{"$f":"Inventory!W1001","v":""},{"$f":"'Year 06'!AM1002","v":""},{"$f":"IF($J1002='Year 06'!$J1002,'Year 06'!H1002,$J1002)","v":""},{"$f":"IF($J1002='Year 06'!$J1002,'Year 06'!I1002,$J1002)","v":""},{"$f":"'Year 06'!AN1002","v":""},"",{"$f":"IF(E1002 = 0, \"\", MATCH($E1002,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!BA$7+$J1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$W$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AB$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,1,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0)*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},"","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$B$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$F$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$O$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$BF$7+$K1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", VLOOKUP(X1002,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,P1002,IF($X1002=1,IF(Z$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,Q1002,IF($X1002=1,IF(AA$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,R1002,IF($X1002=1,IF(AB$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,S1002,IF($X1002=1,IF(AC$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1002=3,1,IF($X1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AO$7+$J1002-1),$J1002))","v":""},"",{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,$V1002,IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$T$7+$X1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$CE$7+$K1002-1)*$F1002)","v":""},"","","","","","","","","","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,IF($AK1002=0,$W1002,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1)*$F1002)))","v":""},"",{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$V$7)*$F1002)","v":""}]
[0.96486744304025163,0.81513894301411982,{"$f":"IF(Inventory!AH1002=Inventory!$C$1032,0.5,1)*B1003","v":0.81513894301411982},{"$f":"Inventory!C1002","v":0},{"$f":"Inventory!E1002","v":0},{"$f":"Inventory!W1002","v":""},{"$f":"'Year 06'!AM1003","v":""},{"$f":"IF($J1003='Year 06'!$J1003,'Year 06'!H1003,$J1003)","v":""},{"$f":"IF($J1003='Year 06'!$J1003,'Year 06'!I1003,$J1003)","v":""},{"$f":"'Year 06'!AN1003","v":""},"",{"$f":"IF(E1003 = 0, \"\", MATCH($E1003,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!BA$7+$J1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$W$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AB$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,1,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0)*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},"","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$B$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$F$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$O$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$BF$7+$K1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", VLOOKUP(X1003,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,P1003,IF($X1003=1,IF(Z$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,Q1003,IF($X1003=1,IF(AA$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,R1003,IF($X1003=1,IF(AB$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,S1003,IF($X1003=1,IF(AC$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1003=3,1,IF($X1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AO$7+$J1003-1),$J1003))","v":""},"",{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,$V1003,IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$T$7+$X1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$CE$7+$K1003-1)*$F1003)","v":""},"","","","","","","","","","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,IF($AK1003=0,$W1003,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1)*$F1003)))","v":""},"",{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$V$7)*$F1003)","v":""}]
[0.13412592951125824,0.40513160588884611,{"$f":"IF(Inventory!AH1003=Inventory!$C$1032,0.5,1)*B1004","v":0.40513160588884611},{"$f":"Inventory!C1003","v":0},{"$f":"Inventory!E1003","v":0},{"$f":"Inventory!W1003","v":""},{"$f":"'Year 06'!AM1004","v":""},{"$f":"IF($J1004='Year 06'!$J1004,'Year 06'!H1004,$J1004)","v":""},{"$f":"IF($J1004='Year 06'!$J1004,'Year 06'!I1004,$J1004)","v":""},{"$f":"'Year 06'!AN1004","v":""},"",{"$f":"IF(E1004 = 0, \"\", MATCH($E1004,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!BA$7+$J1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$W$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AB$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,1,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0)*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},"","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$B$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$F$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$O$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$BF$7+$K1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", VLOOKUP(X1004,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,P1004,IF($X1004=1,IF(Z$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,Q1004,IF($X1004=1,IF(AA$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,R1004,IF($X1004=1,IF(AB$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,S1004,IF($X1004=1,IF(AC$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1004=3,1,IF($X1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AO$7+$J1004-1),$J1004))","v":""},"",{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,$V1004,IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$T$7+$X1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$CE$7+$K1004-1)*$F1004)","v":""},"","","","","","","","","","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,IF($AK1004=0,$W1004,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1)*$F1004)))","v":""},"",{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$V$7)*$F1004)","v":""}]
[8.7003283778753882E-2,0.1200680283690817,{"$f":"IF(Inventory!AH1004=Inventory!$C$1032,0.5,1)*B1005","v":0.1200680283690817},{"$f":"Inventory!C1004","v":0},{"$f":"Inventory!E1004","v":0},{"$f":"Inventory!W1004","v":""},{"$f":"'Year 06'!AM1005","v":""},{"$f":"IF($J1005='Year 06'!$J1005,'Year 06'!H1005,$J1005)","v":""},{"$f":"IF($J1005='Year 06'!$J1005,'Year 06'!I1005,$J1005)","v":""},{"$f":"'Year 06'!AN1005","v":""},"",{"$f":"IF(E1005 = 0, \"\", MATCH($E1005,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!BA$7+$J1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$W$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AB$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,1,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0)*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},"","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$B$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$F$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$O$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$BF$7+$K1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", VLOOKUP(X1005,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,P1005,IF($X1005=1,IF(Z$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,Q1005,IF($X1005=1,IF(AA$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,R1005,IF($X1005=1,IF(AB$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,S1005,IF($X1005=1,IF(AC$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1005=3,1,IF($X1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AO$7+$J1005-1),$J1005))","v":""},"",{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,$V1005,IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$T$7+$X1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$CE$7+$K1005-1)*$F1005)","v":""},"","","","","","","","","","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,IF($AK1005=0,$W1005,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1)*$F1005)))","v":""},"",{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$V$7)*$F1005)","v":""}]
[0.34965955813831029,0.8327168264096364,{"$f":"IF(Inventory!AH1005=Inventory!$C$1032,0.5,1)*B1006","v":0.8327168264096364},{"$f":"Inventory!C1005","v":0},{"$f":"Inventory!E1005","v":0},{"$f":"Inventory!W1005","v":""},{"$f":"'Year 06'!AM1006","v":""},{"$f":"IF($J1006='Year 06'!$J1006,'Year 06'!H1006,$J1006)","v":""},{"$f":"IF($J1006='Year 06'!$J1006,'Year 06'!I1006,$J1006)","v":""},{"$f":"'Year 06'!AN1006","v":""},"",{"$f":"IF(E1006 = 0, \"\", MATCH($E1006,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!BA$7+$J1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$W$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AB$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,1,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0)*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},"","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$B$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$F$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$O$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$BF$7+$K1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", VLOOKUP(X1006,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,P1006,IF($X1006=1,IF(Z$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,Q1006,IF($X1006=1,IF(AA$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,R1006,IF($X1006=1,IF(AB$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,S1006,IF($X1006=1,IF(AC$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1006=3,1,IF($X1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AO$7+$J1006-1),$J1006))","v":""},"",{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,$V1006,IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$T$7+$X1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$CE$7+$K1006-1)*$F1006)","v":""},"","","","","","","","","","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,IF($AK1006=0,$W1006,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1)*$F1006)))","v":""},"",{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$V$7)*$F1006)","v":""}]
[0.36538135369871971,0.46592905798920148,{"$f":"IF(Inventory!AH1006=Inventory!$C$1032,0.5,1)*B1007","v":0.46592905798920148},{"$f":"Inventory!C1006","v":0},{"$f":"Inventory!E1006","v":0},{"$f":"Inventory!W1006","v":""},{"$f":"'Year 06'!AM1007","v":""},{"$f":"IF($J1007='Year 06'!$J1007,'Year 06'!H1007,$J1007)","v":""},{"$f":"IF($J1007='Year 06'!$J1007,'Year 06'!I1007,$J1007)","v":""},{"$f":"'Year 06'!AN1007","v":""},"",{"$f":"IF(E1007 = 0, \"\", MATCH($E1007,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!BA$7+$J1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$W$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AB$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,1,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0)*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},"","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$B$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$F$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$O$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$BF$7+$K1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", VLOOKUP(X1007,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,P1007,IF($X1007=1,IF(Z$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,Q1007,IF($X1007=1,IF(AA$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,R1007,IF($X1007=1,IF(AB$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,S1007,IF($X1007=1,IF(AC$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1007=3,1,IF($X1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AO$7+$J1007-1),$J1007))","v":""},"",{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,$V1007,IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$T$7+$X1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$CE$7+$K1007-1)*$F1007)","v":""},"","","","","","","","","","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,IF($AK1007=0,$W1007,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1)*$F1007)))","v":""},"",{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$V$7)*$F1007)","v":""}]
[0.90801954360250725,0.18447289417505097,{"$f":"IF(Inventory!AH1007=Inventory!$C$1032,0.5,1)*B1008","v":0.18447289417505097},{"$f":"Inventory!C1007","v":0},{"$f":"Inventory!E1007","v":0},{"$f":"Inventory!W1007","v":""},{"$f":"'Year 06'!AM1008","v":""},{"$f":"IF($J1008='Year 06'!$J1008,'Year 06'!H1008,$J1008)","v":""},{"$f":"IF($J1008='Year 06'!$J1008,'Year 06'!I1008,$J1008)","v":""},{"$f":"'Year 06'!AN1008","v":""},"",{"$f":"IF(E1008 = 0, \"\", MATCH($E1008,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!BA$7+$J1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$W$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AB$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,1,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0)*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},"","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$B$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$F$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$O$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$BF$7+$K1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", VLOOKUP(X1008,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,P1008,IF($X1008=1,IF(Z$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,Q1008,IF($X1008=1,IF(AA$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,R1008,IF($X1008=1,IF(AB$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,S1008,IF($X1008=1,IF(AC$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1008=3,1,IF($X1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AO$7+$J1008-1),$J1008))","v":""},"",{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,$V1008,IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$T$7+$X1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$CE$7+$K1008-1)*$F1008)","v":""},"","","","","","","","","","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,IF($AK1008=0,$W1008,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1)*$F1008)))","v":""},"",{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$V$7)*$F1008)","v":""}]
[0.30132080652971971,0.48867608798160789,{"$f":"IF(Inventory!AH1008=Inventory!$C$1032,0.5,1)*B1009","v":0.48867608798160789},{"$f":"Inventory!C1008","v":0},{"$f":"Inventory!E1008","v":0},{"$f":"Inventory!W1008","v":""},{"$f":"'Year 06'!AM1009","v":""},{"$f":"IF($J1009='Year 06'!$J1009,'Year 06'!H1009,$J1009)","v":""},{"$f":"IF($J1009='Year 06'!$J1009,'Year 06'!I1009,$J1009)","v":""},{"$f":"'Year 06'!AN1009","v":""},"",{"$f":"IF(E1009 = 0, \"\", MATCH($E1009,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!BA$7+$J1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$W$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AB$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,1,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0)*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},"","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$B$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$F$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$O$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$BF$7+$K1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", VLOOKUP(X1009,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,P1009,IF($X1009=1,IF(Z$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,Q1009,IF($X1009=1,IF(AA$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,R1009,IF($X1009=1,IF(AB$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,S1009,IF($X1009=1,IF(AC$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1009=3,1,IF($X1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AO$7+$J1009-1),$J1009))","v":""},"",{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,$V1009,IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$T$7+$X1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$CE$7+$K1009-1)*$F1009)","v":""},"","","","","","","","","","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,IF($AK1009=0,$W1009,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1)*$F1009)))","v":""},"",{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$V$7)*$F1009)","v":""}]

{"sheet":"Year 08","index":14,"n_rows":1009,"n_cols":47,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["NCHRP Project 24-46"]
["Asset Simulation"]
[]
["Year",{"$f":"'Summary Results'!C16","v":8}]
["Budget ",{"$f":"VLOOKUP($B4,'Summary Results'!$C$9:$E$19,3)","v":50000}]
[]
[]
["Random","Fixed Rand","Other",null,null,null,null,null,null,null,null,null,"Failure Risk","Failure Cost",null,"Do-Minimum Prob",null,null,null,null,"Resulting","Do-Min Cost",null,"Treatment",null,"Rec. Action Prob",null,null,null,null,"Rec Action",null,null,null,null,null,null,"Results",null,null,null,"Costs"]
["Num","Num","Num","Asset ID","Type","Quantity","Maint Risk","Safety Risk","Mobility Risk","S+M Risk","State","Row Num","Base on S/M Cat","Agency","User",1,2,3,4,5,"State","Agency","User","Rec","Desc",1,2,3,4,5,"S/M Risk Level","State","Cost","Benefit","BCR","Cum Cost","Program?","Treatment","Maint Risk","S+M Risk","State","Total Agency","Do Min","Agency Fail","Total User","User Fail","Repl Value"]
[{"$f":"RAND()","v":0.46562808233699182},0.97799021649598417,{"$f":"IF(Inventory!AH9=Inventory!$C$1032,0.5,1)*B10","v":0.97799021649598417},{"$f":"Inventory!C9","v":0},{"$f":"Inventory!E9","v":0},{"$f":"Inventory!W9","v":1},{"$f":"'Year 07'!AM10","v":""},{"$f":"IF($J10='Year 01'!$J10,'Year 07'!H10,$J10)","v":""},{"$f":"IF($J10='Year 01'!$J10,'Year 07'!I10,$J10)","v":""},{"$f":"'Year 07'!AN10","v":""},{"$f":"IF(J10 = \"\", \"\", (J10-1)*5+G10)","v":""},{"$f":"IF(E10 = 0, \"\", MATCH($E10,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!BA$7+$J10-1))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$W$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AB$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,1,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0)*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(P10:S10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=T10,($J10-1)*5+5,(IF($C10<=S10+T10,4,IF($C10<=R10+S10+T10,3,IF($C10<=Q10+R10+S10+T10,2,1))))+($J10-1)*5))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$B$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$F$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$O$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$BF$7+$K10-1))","v":""},{"$f":"IF(L10=\"\", \"\", VLOOKUP(X10,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,P10,IF($X10=1,IF(Z$9=$G10,(1-$M10),0),IF($X10=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,Q10,IF($X10=1,IF(AA$9=$G10,(1-$M10),0),IF($X10=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,R10,IF($X10=1,IF(AB$9=$G10,(1-$M10),0),IF($X10=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,S10,IF($X10=1,IF(AC$9=$G10,(1-$M10),0),IF($X10=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(Z10:AC10))","v":""},{"$f":"IF($X10=3,1,IF($X10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AO$7+$J10-1),$J10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=AD10,5,IF($C10<=AC10+AD10,4,IF($C10<=AB10+AC10+AD10,3,IF($C10<=AA10+AB10+AC10+AD10,2,1))))+($AE10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,$V10,IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$T$7+$X10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$CE$7+$K10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AH10=0,AG10=0,AG10=V10),999999,AH10/(AG10-V10)))","v":""},{"$f":"IF(L10=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI10,$AG$10:$AG$1009))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AI10=999999,$AJ10<=$B$5),1,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$X10,0))","v":""},{"$f":"IF(L10=\"\", \"\", $AO10-($AN10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", INT(($AO10-1)/5)+1)","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AF10,$U10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AG10,$V10))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(X10=0,AK10=0),AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,IF($AK10=0,$W10,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1)*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AS10,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$V$7)*$F10)","v":""}]
[0.84906494837350599,0.74154793846583267,{"$f":"IF(Inventory!AH10=Inventory!$C$1032,0.5,1)*B11","v":0.74154793846583267},{"$f":"Inventory!C10","v":0},{"$f":"Inventory!E10","v":0},{"$f":"Inventory!W10","v":1},{"$f":"'Year 07'!AM11","v":""},{"$f":"IF($J11='Year 01'!$J11,'Year 07'!H11,$J11)","v":""},{"$f":"IF($J11='Year 01'!$J11,'Year 07'!I11,$J11)","v":""},{"$f":"'Year 07'!AN11","v":""},"",{"$f":"IF(E11 = 0, \"\", MATCH($E11,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!BA$7+$J11-1))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$W$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AB$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,1,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0)*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},"","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$B$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$F$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$O$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$BF$7+$K11-1))","v":""},{"$f":"IF(L11=\"\", \"\", VLOOKUP(X11,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,P11,IF($X11=1,IF(Z$9=$G11,(1-$M11),0),IF($X11=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,Q11,IF($X11=1,IF(AA$9=$G11,(1-$M11),0),IF($X11=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,R11,IF($X11=1,IF(AB$9=$G11,(1-$M11),0),IF($X11=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,S11,IF($X11=1,IF(AC$9=$G11,(1-$M11),0),IF($X11=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X11=3,1,IF($X11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AO$7+$J11-1),$J11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($C11<=AD11,5,IF($C11<=AC11+AD11,4,IF($C11<=AB11+AC11+AD11,3,IF($C11<=AA11+AB11+AC11+AD11,2,1))))+($AE11-1)*5)","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,$V11,IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$T$7+$X11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11)))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$CE$7+$K11-1)*$F11)","v":""},"","","","","","","","","","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,IF($AK11=0,$W11,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1)*$F11)))","v":""},"",{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$V$7)*$F11)","v":""}]
[8.6345422790797377E-2,0.39695660991437243,{"$f":"IF(Inventory!AH11=Inventory!$C$1032,0.5,1)*B12","v":0.39695660991437243},{"$f":"Inventory!C11","v":0},{"$f":"Inventory!E11","v":0},{"$f":"Inventory!W11","v":1},{"$f":"'Year 07'!AM12","v":""},{"$f":"IF($J12='Year 01'!$J12,'Year 07'!H12,$J12)","v":""},{"$f":"IF($J12='Year 01'!$J12,'Year 07'!I12,$J12)","v":""},{"$f":"'Year 07'!AN12","v":""},"",{"$f":"IF(E12 = 0, \"\", MATCH($E12,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!BA$7+$J12-1))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$W$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AB$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,1,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0)*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},"","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$B$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$F$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$O$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$BF$7+$K12-1))","v":""},{"$f":"IF(L12=\"\", \"\", VLOOKUP(X12,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,P12,IF($X12=1,IF(Z$9=$G12,(1-$M12),0),IF($X12=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,Q12,IF($X12=1,IF(AA$9=$G12,(1-$M12),0),IF($X12=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,R12,IF($X12=1,IF(AB$9=$G12,(1-$M12),0),IF($X12=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,S12,IF($X12=1,IF(AC$9=$G12,(1-$M12),0),IF($X12=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X12=3,1,IF($X12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AO$7+$J12-1),$J12))","v":""},"",{"$f":"IF(L12=\"\", \"\", IF($X12=0,$V12,IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$T$7+$X12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12)))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$CE$7+$K12-1)*$F12)","v":""},"","","","","","","","","","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,IF($AK12=0,$W12,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1)*$F12)))","v":""},"",{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$V$7)*$F12)","v":""}]
[0.75967632175344291,0.31702374703606506,{"$f":"IF(Inventory!AH12=Inventory!$C$1032,0.5,1)*B13","v":0.31702374703606506},{"$f":"Inventory!C12","v":0},{"$f":"Inventory!E12","v":0},{"$f":"Inventory!W12","v":1},{"$f":"'Year 07'!AM13","v":""},{"$f":"IF($J13='Year 01'!$J13,'Year 07'!H13,$J13)","v":""},{"$f":"IF($J13='Year 01'!$J13,'Year 07'!I13,$J13)","v":""},{"$f":"'Year 07'!AN13","v":""},"",{"$f":"IF(E13 = 0, \"\", MATCH($E13,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!BA$7+$J13-1))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$W$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AB$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,1,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0)*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},"","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$B$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$F$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$O$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$BF$7+$K13-1))","v":""},{"$f":"IF(L13=\"\", \"\", VLOOKUP(X13,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,P13,IF($X13=1,IF(Z$9=$G13,(1-$M13),0),IF($X13=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,Q13,IF($X13=1,IF(AA$9=$G13,(1-$M13),0),IF($X13=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,R13,IF($X13=1,IF(AB$9=$G13,(1-$M13),0),IF($X13=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,S13,IF($X13=1,IF(AC$9=$G13,(1-$M13),0),IF($X13=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X13=3,1,IF($X13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AO$7+$J13-1),$J13))","v":""},"",{"$f":"IF(L13=\"\", \"\", IF($X13=0,$V13,IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$T$7+$X13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13)))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$CE$7+$K13-1)*$F13)","v":""},"","","","","","","","","","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,IF($AK13=0,$W13,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1)*$F13)))","v":""},"",{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$V$7)*$F13)","v":""}]
[0.67180635957660817,0.64635396860391614,{"$f":"IF(Inventory!AH13=Inventory!$C$1032,0.5,1)*B14","v":0.64635396860391614},{"$f":"Inventory!C13","v":0},{"$f":"Inventory!E13","v":0},{"$f":"Inventory!W13","v":1},{"$f":"'Year 07'!AM14","v":""},{"$f":"IF($J14='Year 01'!$J14,'Year 07'!H14,$J14)","v":""},{"$f":"IF($J14='Year 01'!$J14,'Year 07'!I14,$J14)","v":""},{"$f":"'Year 07'!AN14","v":""},"",{"$f":"IF(E14 = 0, \"\", MATCH($E14,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!BA$7+$J14-1))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$W$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AB$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,1,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0)*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},"","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$B$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$F$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$O$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$BF$7+$K14-1))","v":""},{"$f":"IF(L14=\"\", \"\", VLOOKUP(X14,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,P14,IF($X14=1,IF(Z$9=$G14,(1-$M14),0),IF($X14=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,Q14,IF($X14=1,IF(AA$9=$G14,(1-$M14),0),IF($X14=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,R14,IF($X14=1,IF(AB$9=$G14,(1-$M14),0),IF($X14=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,S14,IF($X14=1,IF(AC$9=$G14,(1-$M14),0),IF($X14=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X14=3,1,IF($X14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AO$7+$J14-1),$J14))","v":""},"",{"$f":"IF(L14=\"\", \"\", IF($X14=0,$V14,IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$T$7+$X14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14)))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$CE$7+$K14-1)*$F14)","v":""},"","","","","","","","","","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,IF($AK14=0,$W14,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1)*$F14)))","v":""},"",{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$V$7)*$F14)","v":""}]
[0.39024204521946693,0.29710519426148074,{"$f":"IF(Inventory!AH14=Inventory!$C$1032,0.5,1)*B15","v":0.29710519426148074},{"$f":"Inventory!C14","v":0},{"$f":"Inventory!E14","v":0},{"$f":"Inventory!W14","v":1},{"$f":"'Year 07'!AM15","v":""},{"$f":"IF($J15='Year 01'!$J15,'Year 07'!H15,$J15)","v":""},{"$f":"IF($J15='Year 01'!$J15,'Year 07'!I15,$J15)","v":""},{"$f":"'Year 07'!AN15","v":""},"",{"$f":"IF(E15 = 0, \"\", MATCH($E15,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!BA$7+$J15-1))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$W$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AB$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,1,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0)*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},"","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$B$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$F$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$O$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$BF$7+$K15-1))","v":""},{"$f":"IF(L15=\"\", \"\", VLOOKUP(X15,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,P15,IF($X15=1,IF(Z$9=$G15,(1-$M15),0),IF($X15=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,Q15,IF($X15=1,IF(AA$9=$G15,(1-$M15),0),IF($X15=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,R15,IF($X15=1,IF(AB$9=$G15,(1-$M15),0),IF($X15=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,S15,IF($X15=1,IF(AC$9=$G15,(1-$M15),0),IF($X15=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X15=3,1,IF($X15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AO$7+$J15-1),$J15))","v":""},"",{"$f":"IF(L15=\"\", \"\", IF($X15=0,$V15,IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$T$7+$X15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15)))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$CE$7+$K15-1)*$F15)","v":""},"","","","","","","","","","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,IF($AK15=0,$W15,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1)*$F15)))","v":""},"",{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$V$7)*$F15)","v":""}]
[0.73228606573452115,0.42898204724848821,{"$f":"IF(Inventory!AH15=Inventory!$C$1032,0.5,1)*B16","v":0.42898204724848821},{"$f":"Inventory!C15","v":0},{"$f":"Inventory!E15","v":0},{"$f":"Inventory!W15","v":1},{"$f":"'Year 07'!AM16","v":""},{"$f":"IF($J16='Year 01'!$J16,'Year 07'!H16,$J16)","v":""},{"$f":"IF($J16='Year 01'!$J16,'Year 07'!I16,$J16)","v":""},{"$f":"'Year 07'!AN16","v":""},"",{"$f":"IF(E16 = 0, \"\", MATCH($E16,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!BA$7+$J16-1))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$W$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AB$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,1,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0)*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},"","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$B$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$F$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$O$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$BF$7+$K16-1))","v":""},{"$f":"IF(L16=\"\", \"\", VLOOKUP(X16,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,P16,IF($X16=1,IF(Z$9=$G16,(1-$M16),0),IF($X16=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,Q16,IF($X16=1,IF(AA$9=$G16,(1-$M16),0),IF($X16=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,R16,IF($X16=1,IF(AB$9=$G16,(1-$M16),0),IF($X16=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,S16,IF($X16=1,IF(AC$9=$G16,(1-$M16),0),IF($X16=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X16=3,1,IF($X16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AO$7+$J16-1),$J16))","v":""},"",{"$f":"IF(L16=\"\", \"\", IF($X16=0,$V16,IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$T$7+$X16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16)))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$CE$7+$K16-1)*$F16)","v":""},"","","","","","","","","","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,IF($AK16=0,$W16,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1)*$F16)))","v":""},"",{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$V$7)*$F16)","v":""}]
[9.7354478978892711E-3,0.261857184748165,{"$f":"IF(Inventory!AH16=Inventory!$C$1032,0.5,1)*B17","v":0.261857184748165},{"$f":"Inventory!C16","v":0},{"$f":"Inventory!E16","v":0},{"$f":"Inventory!W16","v":1},{"$f":"'Year 07'!AM17","v":""},{"$f":"IF($J17='Year 01'!$J17,'Year 07'!H17,$J17)","v":""},{"$f":"IF($J17='Year 01'!$J17,'Year 07'!I17,$J17)","v":""},{"$f":"'Year 07'!AN17","v":""},"",{"$f":"IF(E17 = 0, \"\", MATCH($E17,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!BA$7+$J17-1))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$W$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AB$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,1,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0)*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},"","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$B$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$F$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$O$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$BF$7+$K17-1))","v":""},{"$f":"IF(L17=\"\", \"\", VLOOKUP(X17,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,P17,IF($X17=1,IF(Z$9=$G17,(1-$M17),0),IF($X17=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,Q17,IF($X17=1,IF(AA$9=$G17,(1-$M17),0),IF($X17=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,R17,IF($X17=1,IF(AB$9=$G17,(1-$M17),0),IF($X17=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,S17,IF($X17=1,IF(AC$9=$G17,(1-$M17),0),IF($X17=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X17=3,1,IF($X17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AO$7+$J17-1),$J17))","v":""},"",{"$f":"IF(L17=\"\", \"\", IF($X17=0,$V17,IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$T$7+$X17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17)))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$CE$7+$K17-1)*$F17)","v":""},"","","","","","","","","","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,IF($AK17=0,$W17,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1)*$F17)))","v":""},"",{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$V$7)*$F17)","v":""}]
[0.78890878949644716,0.76574896976645568,{"$f":"IF(Inventory!AH17=Inventory!$C$1032,0.5,1)*B18","v":0.76574896976645568},{"$f":"Inventory!C17","v":0},{"$f":"Inventory!E17","v":0},{"$f":"Inventory!W17","v":1},{"$f":"'Year 07'!AM18","v":""},{"$f":"IF($J18='Year 01'!$J18,'Year 07'!H18,$J18)","v":""},{"$f":"IF($J18='Year 01'!$J18,'Year 07'!I18,$J18)","v":""},{"$f":"'Year 07'!AN18","v":""},"",{"$f":"IF(E18 = 0, \"\", MATCH($E18,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!BA$7+$J18-1))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$W$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AB$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,1,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0)*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},"","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$B$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$F$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$O$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$BF$7+$K18-1))","v":""},{"$f":"IF(L18=\"\", \"\", VLOOKUP(X18,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,P18,IF($X18=1,IF(Z$9=$G18,(1-$M18),0),IF($X18=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,Q18,IF($X18=1,IF(AA$9=$G18,(1-$M18),0),IF($X18=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,R18,IF($X18=1,IF(AB$9=$G18,(1-$M18),0),IF($X18=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,S18,IF($X18=1,IF(AC$9=$G18,(1-$M18),0),IF($X18=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X18=3,1,IF($X18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AO$7+$J18-1),$J18))","v":""},"",{"$f":"IF(L18=\"\", \"\", IF($X18=0,$V18,IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$T$7+$X18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18)))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$CE$7+$K18-1)*$F18)","v":""},"","","","","","","","","","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,IF($AK18=0,$W18,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1)*$F18)))","v":""},"",{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$V$7)*$F18)","v":""}]
[0.71637533353225302,0.11660471063914712,{"$f":"IF(Inventory!AH18=Inventory!$C$1032,0.5,1)*B19","v":0.11660471063914712},{"$f":"Inventory!C18","v":0},{"$f":"Inventory!E18","v":0},{"$f":"Inventory!W18","v":1},{"$f":"'Year 07'!AM19","v":""},{"$f":"IF($J19='Year 01'!$J19,'Year 07'!H19,$J19)","v":""},{"$f":"IF($J19='Year 01'!$J19,'Year 07'!I19,$J19)","v":""},{"$f":"'Year 07'!AN19","v":""},"",{"$f":"IF(E19 = 0, \"\", MATCH($E19,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!BA$7+$J19-1))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$W$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AB$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,1,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0)*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},"","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$B$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$F$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$O$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$BF$7+$K19-1))","v":""},{"$f":"IF(L19=\"\", \"\", VLOOKUP(X19,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,P19,IF($X19=1,IF(Z$9=$G19,(1-$M19),0),IF($X19=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,Q19,IF($X19=1,IF(AA$9=$G19,(1-$M19),0),IF($X19=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,R19,IF($X19=1,IF(AB$9=$G19,(1-$M19),0),IF($X19=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,S19,IF($X19=1,IF(AC$9=$G19,(1-$M19),0),IF($X19=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X19=3,1,IF($X19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AO$7+$J19-1),$J19))","v":""},"",{"$f":"IF(L19=\"\", \"\", IF($X19=0,$V19,IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$T$7+$X19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19)))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$CE$7+$K19-1)*$F19)","v":""},"","","","","","","","","","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,IF($AK19=0,$W19,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1)*$F19)))","v":""},"",{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$V$7)*$F19)","v":""}]
[0.35937328525888534,0.89606744650161385,{"$f":"IF(Inventory!AH19=Inventory!$C$1032,0.5,1)*B20","v":0.89606744650161385},{"$f":"Inventory!C19","v":0},{"$f":"Inventory!E19","v":0},{"$f":"Inventory!W19","v":""},{"$f":"'Year 07'!AM20","v":""},{"$f":"IF($J20='Year 01'!$J20,'Year 07'!H20,$J20)","v":""},{"$f":"IF($J20='Year 01'!$J20,'Year 07'!I20,$J20)","v":""},{"$f":"'Year 07'!AN20","v":""},"",{"$f":"IF(E20 = 0, \"\", MATCH($E20,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!BA$7+$J20-1))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$W$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AB$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,1,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0)*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},"","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$B$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$F$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$O$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$BF$7+$K20-1))","v":""},{"$f":"IF(L20=\"\", \"\", VLOOKUP(X20,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,P20,IF($X20=1,IF(Z$9=$G20,(1-$M20),0),IF($X20=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,Q20,IF($X20=1,IF(AA$9=$G20,(1-$M20),0),IF($X20=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,R20,IF($X20=1,IF(AB$9=$G20,(1-$M20),0),IF($X20=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,S20,IF($X20=1,IF(AC$9=$G20,(1-$M20),0),IF($X20=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X20=3,1,IF($X20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AO$7+$J20-1),$J20))","v":""},"",{"$f":"IF(L20=\"\", \"\", IF($X20=0,$V20,IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$T$7+$X20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20)))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$CE$7+$K20-1)*$F20)","v":""},"","","","","","","","","","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,IF($AK20=0,$W20,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1)*$F20)))","v":""},"",{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$V$7)*$F20)","v":""}]
[0.73484205662846502,0.26681654751440997,{"$f":"IF(Inventory!AH20=Inventory!$C$1032,0.5,1)*B21","v":0.26681654751440997},{"$f":"Inventory!C20","v":0},{"$f":"Inventory!E20","v":0},{"$f":"Inventory!W20","v":""},{"$f":"'Year 07'!AM21","v":""},{"$f":"IF($J21='Year 01'!$J21,'Year 07'!H21,$J21)","v":""},{"$f":"IF($J21='Year 01'!$J21,'Year 07'!I21,$J21)","v":""},{"$f":"'Year 07'!AN21","v":""},"",{"$f":"IF(E21 = 0, \"\", MATCH($E21,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!BA$7+$J21-1))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$W$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AB$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,1,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0)*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},"","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$B$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$F$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$O$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$BF$7+$K21-1))","v":""},{"$f":"IF(L21=\"\", \"\", VLOOKUP(X21,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,P21,IF($X21=1,IF(Z$9=$G21,(1-$M21),0),IF($X21=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,Q21,IF($X21=1,IF(AA$9=$G21,(1-$M21),0),IF($X21=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,R21,IF($X21=1,IF(AB$9=$G21,(1-$M21),0),IF($X21=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,S21,IF($X21=1,IF(AC$9=$G21,(1-$M21),0),IF($X21=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X21=3,1,IF($X21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AO$7+$J21-1),$J21))","v":""},"",{"$f":"IF(L21=\"\", \"\", IF($X21=0,$V21,IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$T$7+$X21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21)))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$CE$7+$K21-1)*$F21)","v":""},"","","","","","","","","","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,IF($AK21=0,$W21,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1)*$F21)))","v":""},"",{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$V$7)*$F21)","v":""}]
[0.71850178498826933,0.42853224238966003,{"$f":"IF(Inventory!AH21=Inventory!$C$1032,0.5,1)*B22","v":0.42853224238966003},{"$f":"Inventory!C21","v":0},{"$f":"Inventory!E21","v":0},{"$f":"Inventory!W21","v":""},{"$f":"'Year 07'!AM22","v":""},{"$f":"IF($J22='Year 01'!$J22,'Year 07'!H22,$J22)","v":""},{"$f":"IF($J22='Year 01'!$J22,'Year 07'!I22,$J22)","v":""},{"$f":"'Year 07'!AN22","v":""},"",{"$f":"IF(E22 = 0, \"\", MATCH($E22,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!BA$7+$J22-1))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$W$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AB$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,1,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0)*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},"","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$B$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$F$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$O$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$BF$7+$K22-1))","v":""},{"$f":"IF(L22=\"\", \"\", VLOOKUP(X22,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,P22,IF($X22=1,IF(Z$9=$G22,(1-$M22),0),IF($X22=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,Q22,IF($X22=1,IF(AA$9=$G22,(1-$M22),0),IF($X22=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,R22,IF($X22=1,IF(AB$9=$G22,(1-$M22),0),IF($X22=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,S22,IF($X22=1,IF(AC$9=$G22,(1-$M22),0),IF($X22=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X22=3,1,IF($X22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AO$7+$J22-1),$J22))","v":""},"",{"$f":"IF(L22=\"\", \"\", IF($X22=0,$V22,IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$T$7+$X22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22)))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$CE$7+$K22-1)*$F22)","v":""},"","","","","","","","","","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,IF($AK22=0,$W22,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1)*$F22)))","v":""},"",{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$V$7)*$F22)","v":""}]
[0.95010758649074667,0.16391910939833942,{"$f":"IF(Inventory!AH22=Inventory!$C$1032,0.5,1)*B23","v":0.16391910939833942},{"$f":"Inventory!C22","v":0},{"$f":"Inventory!E22","v":0},{"$f":"Inventory!W22","v":""},{"$f":"'Year 07'!AM23","v":""},{"$f":"IF($J23='Year 01'!$J23,'Year 07'!H23,$J23)","v":""},{"$f":"IF($J23='Year 01'!$J23,'Year 07'!I23,$J23)","v":""},{"$f":"'Year 07'!AN23","v":""},"",{"$f":"IF(E23 = 0, \"\", MATCH($E23,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!BA$7+$J23-1))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$W$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AB$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,1,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0)*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},"","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$B$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$F$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$O$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$BF$7+$K23-1))","v":""},{"$f":"IF(L23=\"\", \"\", VLOOKUP(X23,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,P23,IF($X23=1,IF(Z$9=$G23,(1-$M23),0),IF($X23=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,Q23,IF($X23=1,IF(AA$9=$G23,(1-$M23),0),IF($X23=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,R23,IF($X23=1,IF(AB$9=$G23,(1-$M23),0),IF($X23=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,S23,IF($X23=1,IF(AC$9=$G23,(1-$M23),0),IF($X23=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X23=3,1,IF($X23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AO$7+$J23-1),$J23))","v":""},"",{"$f":"IF(L23=\"\", \"\", IF($X23=0,$V23,IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$T$7+$X23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23)))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$CE$7+$K23-1)*$F23)","v":""},"","","","","","","","","","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,IF($AK23=0,$W23,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1)*$F23)))","v":""},"",{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$V$7)*$F23)","v":""}]
[0.40638936097210754,0.9452169650681902,{"$f":"IF(Inventory!AH23=Inventory!$C$1032,0.5,1)*B24","v":0.9452169650681902},{"$f":"Inventory!C23","v":0},{"$f":"Inventory!E23","v":0},{"$f":"Inventory!W23","v":""},{"$f":"'Year 07'!AM24","v":""},{"$f":"IF($J24='Year 01'!$J24,'Year 07'!H24,$J24)","v":""},{"$f":"IF($J24='Year 01'!$J24,'Year 07'!I24,$J24)","v":""},{"$f":"'Year 07'!AN24","v":""},"",{"$f":"IF(E24 = 0, \"\", MATCH($E24,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!BA$7+$J24-1))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$W$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AB$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,1,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0)*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},"","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$B$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$F$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$O$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$BF$7+$K24-1))","v":""},{"$f":"IF(L24=\"\", \"\", VLOOKUP(X24,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,P24,IF($X24=1,IF(Z$9=$G24,(1-$M24),0),IF($X24=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,Q24,IF($X24=1,IF(AA$9=$G24,(1-$M24),0),IF($X24=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,R24,IF($X24=1,IF(AB$9=$G24,(1-$M24),0),IF($X24=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,S24,IF($X24=1,IF(AC$9=$G24,(1-$M24),0),IF($X24=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X24=3,1,IF($X24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AO$7+$J24-1),$J24))","v":""},"",{"$f":"IF(L24=\"\", \"\", IF($X24=0,$V24,IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$T$7+$X24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24)))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$CE$7+$K24-1)*$F24)","v":""},"","","","","","","","","","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,IF($AK24=0,$W24,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1)*$F24)))","v":""},"",{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$V$7)*$F24)","v":""}]
[8.8976702413545605E-2,0.37510669269797825,{"$f":"IF(Inventory!AH24=Inventory!$C$1032,0.5,1)*B25","v":0.37510669269797825},{"$f":"Inventory!C24","v":0},{"$f":"Inventory!E24","v":0},{"$f":"Inventory!W24","v":""},{"$f":"'Year 07'!AM25","v":""},{"$f":"IF($J25='Year 01'!$J25,'Year 07'!H25,$J25)","v":""},{"$f":"IF($J25='Year 01'!$J25,'Year 07'!I25,$J25)","v":""},{"$f":"'Year 07'!AN25","v":""},"",{"$f":"IF(E25 = 0, \"\", MATCH($E25,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!BA$7+$J25-1))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$W$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AB$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,1,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0)*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},"","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$B$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$F$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$O$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$BF$7+$K25-1))","v":""},{"$f":"IF(L25=\"\", \"\", VLOOKUP(X25,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,P25,IF($X25=1,IF(Z$9=$G25,(1-$M25),0),IF($X25=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,Q25,IF($X25=1,IF(AA$9=$G25,(1-$M25),0),IF($X25=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,R25,IF($X25=1,IF(AB$9=$G25,(1-$M25),0),IF($X25=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,S25,IF($X25=1,IF(AC$9=$G25,(1-$M25),0),IF($X25=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X25=3,1,IF($X25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AO$7+$J25-1),$J25))","v":""},"",{"$f":"IF(L25=\"\", \"\", IF($X25=0,$V25,IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$T$7+$X25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25)))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$CE$7+$K25-1)*$F25)","v":""},"","","","","","","","","","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,IF($AK25=0,$W25,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1)*$F25)))","v":""},"",{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$V$7)*$F25)","v":""}]
[0.8425141802761742,0.72948989999900293,{"$f":"IF(Inventory!AH25=Inventory!$C$1032,0.5,1)*B26","v":0.72948989999900293},{"$f":"Inventory!C25","v":0},{"$f":"Inventory!E25","v":0},{"$f":"Inventory!W25","v":""},{"$f":"'Year 07'!AM26","v":""},{"$f":"IF($J26='Year 01'!$J26,'Year 07'!H26,$J26)","v":""},{"$f":"IF($J26='Year 01'!$J26,'Year 07'!I26,$J26)","v":""},{"$f":"'Year 07'!AN26","v":""},"",{"$f":"IF(E26 = 0, \"\", MATCH($E26,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!BA$7+$J26-1))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$W$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AB$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,1,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0)*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},"","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$B$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$F$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$O$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$BF$7+$K26-1))","v":""},{"$f":"IF(L26=\"\", \"\", VLOOKUP(X26,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,P26,IF($X26=1,IF(Z$9=$G26,(1-$M26),0),IF($X26=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,Q26,IF($X26=1,IF(AA$9=$G26,(1-$M26),0),IF($X26=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,R26,IF($X26=1,IF(AB$9=$G26,(1-$M26),0),IF($X26=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,S26,IF($X26=1,IF(AC$9=$G26,(1-$M26),0),IF($X26=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X26=3,1,IF($X26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AO$7+$J26-1),$J26))","v":""},"",{"$f":"IF(L26=\"\", \"\", IF($X26=0,$V26,IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$T$7+$X26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26)))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$CE$7+$K26-1)*$F26)","v":""},"","","","","","","","","","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,IF($AK26=0,$W26,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1)*$F26)))","v":""},"",{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$V$7)*$F26)","v":""}]
[0.11682858861075862,0.66079047655414203,{"$f":"IF(Inventory!AH26=Inventory!$C$1032,0.5,1)*B27","v":0.66079047655414203},{"$f":"Inventory!C26","v":0},{"$f":"Inventory!E26","v":0},{"$f":"Inventory!W26","v":""},{"$f":"'Year 07'!AM27","v":""},{"$f":"IF($J27='Year 01'!$J27,'Year 07'!H27,$J27)","v":""},{"$f":"IF($J27='Year 01'!$J27,'Year 07'!I27,$J27)","v":""},{"$f":"'Year 07'!AN27","v":""},"",{"$f":"IF(E27 = 0, \"\", MATCH($E27,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!BA$7+$J27-1))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$W$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AB$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,1,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0)*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},"","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$B$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$F$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$O$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$BF$7+$K27-1))","v":""},{"$f":"IF(L27=\"\", \"\", VLOOKUP(X27,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,P27,IF($X27=1,IF(Z$9=$G27,(1-$M27),0),IF($X27=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,Q27,IF($X27=1,IF(AA$9=$G27,(1-$M27),0),IF($X27=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,R27,IF($X27=1,IF(AB$9=$G27,(1-$M27),0),IF($X27=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,S27,IF($X27=1,IF(AC$9=$G27,(1-$M27),0),IF($X27=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X27=3,1,IF($X27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AO$7+$J27-1),$J27))","v":""},"",{"$f":"IF(L27=\"\", \"\", IF($X27=0,$V27,IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$T$7+$X27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27)))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$CE$7+$K27-1)*$F27)","v":""},"","","","","","","","","","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,IF($AK27=0,$W27,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1)*$F27)))","v":""},"",{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$V$7)*$F27)","v":""}]
[0.25237482491965335,0.33078223556311159,{"$f":"IF(Inventory!AH27=Inventory!$C$1032,0.5,1)*B28","v":0.33078223556311159},{"$f":"Inventory!C27","v":0},{"$f":"Inventory!E27","v":0},{"$f":"Inventory!W27","v":""},{"$f":"'Year 07'!AM28","v":""},{"$f":"IF($J28='Year 01'!$J28,'Year 07'!H28,$J28)","v":""},{"$f":"IF($J28='Year 01'!$J28,'Year 07'!I28,$J28)","v":""},{"$f":"'Year 07'!AN28","v":""},"",{"$f":"IF(E28 = 0, \"\", MATCH($E28,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!BA$7+$J28-1))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$W$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AB$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,1,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0)*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},"","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$B$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$F$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$O$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$BF$7+$K28-1))","v":""},{"$f":"IF(L28=\"\", \"\", VLOOKUP(X28,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,P28,IF($X28=1,IF(Z$9=$G28,(1-$M28),0),IF($X28=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,Q28,IF($X28=1,IF(AA$9=$G28,(1-$M28),0),IF($X28=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,R28,IF($X28=1,IF(AB$9=$G28,(1-$M28),0),IF($X28=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,S28,IF($X28=1,IF(AC$9=$G28,(1-$M28),0),IF($X28=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X28=3,1,IF($X28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AO$7+$J28-1),$J28))","v":""},"",{"$f":"IF(L28=\"\", \"\", IF($X28=0,$V28,IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$T$7+$X28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28)))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$CE$7+$K28-1)*$F28)","v":""},"","","","","","","","","","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,IF($AK28=0,$W28,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1)*$F28)))","v":""},"",{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$V$7)*$F28)","v":""}]
[0.65347326495120694,0.17629056979619329,{"$f":"IF(Inventory!AH28=Inventory!$C$1032,0.5,1)*B29","v":0.17629056979619329},{"$f":"Inventory!C28","v":0},{"$f":"Inventory!E28","v":0},{"$f":"Inventory!W28","v":""},{"$f":"'Year 07'!AM29","v":""},{"$f":"IF($J29='Year 01'!$J29,'Year 07'!H29,$J29)","v":""},{"$f":"IF($J29='Year 01'!$J29,'Year 07'!I29,$J29)","v":""},{"$f":"'Year 07'!AN29","v":""},"",{"$f":"IF(E29 = 0, \"\", MATCH($E29,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!BA$7+$J29-1))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$W$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AB$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,1,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0)*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},"","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$B$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$F$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$O$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$BF$7+$K29-1))","v":""},{"$f":"IF(L29=\"\", \"\", VLOOKUP(X29,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,P29,IF($X29=1,IF(Z$9=$G29,(1-$M29),0),IF($X29=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,Q29,IF($X29=1,IF(AA$9=$G29,(1-$M29),0),IF($X29=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,R29,IF($X29=1,IF(AB$9=$G29,(1-$M29),0),IF($X29=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,S29,IF($X29=1,IF(AC$9=$G29,(1-$M29),0),IF($X29=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X29=3,1,IF($X29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AO$7+$J29-1),$J29))","v":""},"",{"$f":"IF(L29=\"\", \"\", IF($X29=0,$V29,IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$T$7+$X29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29)))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$CE$7+$K29-1)*$F29)","v":""},"","","","","","","","","","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,IF($AK29=0,$W29,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1)*$F29)))","v":""},"",{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$V$7)*$F29)","v":""}]
[0.53184418482127904,0.87136242228911276,{"$f":"IF(Inventory!AH29=Inventory!$C$1032,0.5,1)*B30","v":0.87136242228911276},{"$f":"Inventory!C29","v":0},{"$f":"Inventory!E29","v":0},{"$f":"Inventory!W29","v":""},{"$f":"'Year 07'!AM30","v":""},{"$f":"IF($J30='Year 01'!$J30,'Year 07'!H30,$J30)","v":""},{"$f":"IF($J30='Year 01'!$J30,'Year 07'!I30,$J30)","v":""},{"$f":"'Year 07'!AN30","v":""},"",{"$f":"IF(E30 = 0, \"\", MATCH($E30,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!BA$7+$J30-1))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$W$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AB$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,1,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0)*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},"","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$B$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$F$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$O$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$BF$7+$K30-1))","v":""},{"$f":"IF(L30=\"\", \"\", VLOOKUP(X30,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,P30,IF($X30=1,IF(Z$9=$G30,(1-$M30),0),IF($X30=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,Q30,IF($X30=1,IF(AA$9=$G30,(1-$M30),0),IF($X30=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,R30,IF($X30=1,IF(AB$9=$G30,(1-$M30),0),IF($X30=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,S30,IF($X30=1,IF(AC$9=$G30,(1-$M30),0),IF($X30=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X30=3,1,IF($X30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AO$7+$J30-1),$J30))","v":""},"",{"$f":"IF(L30=\"\", \"\", IF($X30=0,$V30,IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$T$7+$X30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30)))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$CE$7+$K30-1)*$F30)","v":""},"","","","","","","","","","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,IF($AK30=0,$W30,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1)*$F30)))","v":""},"",{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$V$7)*$F30)","v":""}]
[2.7553693234915411E-2,0.49245616198957987,{"$f":"IF(Inventory!AH30=Inventory!$C$1032,0.5,1)*B31","v":0.49245616198957987},{"$f":"Inventory!C30","v":0},{"$f":"Inventory!E30","v":0},{"$f":"Inventory!W30","v":""},{"$f":"'Year 07'!AM31","v":""},{"$f":"IF($J31='Year 01'!$J31,'Year 07'!H31,$J31)","v":""},{"$f":"IF($J31='Year 01'!$J31,'Year 07'!I31,$J31)","v":""},{"$f":"'Year 07'!AN31","v":""},"",{"$f":"IF(E31 = 0, \"\", MATCH($E31,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!BA$7+$J31-1))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$W$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AB$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,1,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0)*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},"","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$B$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$F$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$O$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$BF$7+$K31-1))","v":""},{"$f":"IF(L31=\"\", \"\", VLOOKUP(X31,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,P31,IF($X31=1,IF(Z$9=$G31,(1-$M31),0),IF($X31=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,Q31,IF($X31=1,IF(AA$9=$G31,(1-$M31),0),IF($X31=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,R31,IF($X31=1,IF(AB$9=$G31,(1-$M31),0),IF($X31=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,S31,IF($X31=1,IF(AC$9=$G31,(1-$M31),0),IF($X31=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X31=3,1,IF($X31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AO$7+$J31-1),$J31))","v":""},"",{"$f":"IF(L31=\"\", \"\", IF($X31=0,$V31,IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$T$7+$X31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31)))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$CE$7+$K31-1)*$F31)","v":""},"","","","","","","","","","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,IF($AK31=0,$W31,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1)*$F31)))","v":""},"",{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$V$7)*$F31)","v":""}]
[2.0072890971861157E-2,0.53876263066244889,{"$f":"IF(Inventory!AH31=Inventory!$C$1032,0.5,1)*B32","v":0.53876263066244889},{"$f":"Inventory!C31","v":0},{"$f":"Inventory!E31","v":0},{"$f":"Inventory!W31","v":""},{"$f":"'Year 07'!AM32","v":""},{"$f":"IF($J32='Year 01'!$J32,'Year 07'!H32,$J32)","v":""},{"$f":"IF($J32='Year 01'!$J32,'Year 07'!I32,$J32)","v":""},{"$f":"'Year 07'!AN32","v":""},"",{"$f":"IF(E32 = 0, \"\", MATCH($E32,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!BA$7+$J32-1))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$W$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AB$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,1,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0)*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},"","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$B$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$F$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$O$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$BF$7+$K32-1))","v":""},{"$f":"IF(L32=\"\", \"\", VLOOKUP(X32,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,P32,IF($X32=1,IF(Z$9=$G32,(1-$M32),0),IF($X32=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,Q32,IF($X32=1,IF(AA$9=$G32,(1-$M32),0),IF($X32=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,R32,IF($X32=1,IF(AB$9=$G32,(1-$M32),0),IF($X32=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,S32,IF($X32=1,IF(AC$9=$G32,(1-$M32),0),IF($X32=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X32=3,1,IF($X32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AO$7+$J32-1),$J32))","v":""},"",{"$f":"IF(L32=\"\", \"\", IF($X32=0,$V32,IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$T$7+$X32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32)))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$CE$7+$K32-1)*$F32)","v":""},"","","","","","","","","","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,IF($AK32=0,$W32,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1)*$F32)))","v":""},"",{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$V$7)*$F32)","v":""}]
[0.83251706846213147,0.26114079721021011,{"$f":"IF(Inventory!AH32=Inventory!$C$1032,0.5,1)*B33","v":0.26114079721021011},{"$f":"Inventory!C32","v":0},{"$f":"Inventory!E32","v":0},{"$f":"Inventory!W32","v":""},{"$f":"'Year 07'!AM33","v":""},{"$f":"IF($J33='Year 01'!$J33,'Year 07'!H33,$J33)","v":""},{"$f":"IF($J33='Year 01'!$J33,'Year 07'!I33,$J33)","v":""},{"$f":"'Year 07'!AN33","v":""},"",{"$f":"IF(E33 = 0, \"\", MATCH($E33,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!BA$7+$J33-1))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$W$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AB$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,1,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0)*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},"","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$B$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$F$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$O$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$BF$7+$K33-1))","v":""},{"$f":"IF(L33=\"\", \"\", VLOOKUP(X33,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,P33,IF($X33=1,IF(Z$9=$G33,(1-$M33),0),IF($X33=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,Q33,IF($X33=1,IF(AA$9=$G33,(1-$M33),0),IF($X33=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,R33,IF($X33=1,IF(AB$9=$G33,(1-$M33),0),IF($X33=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,S33,IF($X33=1,IF(AC$9=$G33,(1-$M33),0),IF($X33=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X33=3,1,IF($X33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AO$7+$J33-1),$J33))","v":""},"",{"$f":"IF(L33=\"\", \"\", IF($X33=0,$V33,IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$T$7+$X33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33)))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$CE$7+$K33-1)*$F33)","v":""},"","","","","","","","","","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,IF($AK33=0,$W33,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1)*$F33)))","v":""},"",{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$V$7)*$F33)","v":""}]
[0.39980579869941124,0.82980909493881172,{"$f":"IF(Inventory!AH33=Inventory!$C$1032,0.5,1)*B34","v":0.82980909493881172},{"$f":"Inventory!C33","v":0},{"$f":"Inventory!E33","v":0},{"$f":"Inventory!W33","v":""},{"$f":"'Year 07'!AM34","v":""},{"$f":"IF($J34='Year 01'!$J34,'Year 07'!H34,$J34)","v":""},{"$f":"IF($J34='Year 01'!$J34,'Year 07'!I34,$J34)","v":""},{"$f":"'Year 07'!AN34","v":""},"",{"$f":"IF(E34 = 0, \"\", MATCH($E34,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!BA$7+$J34-1))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$W$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AB$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,1,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0)*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},"","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$B$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$F$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$O$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$BF$7+$K34-1))","v":""},{"$f":"IF(L34=\"\", \"\", VLOOKUP(X34,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,P34,IF($X34=1,IF(Z$9=$G34,(1-$M34),0),IF($X34=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,Q34,IF($X34=1,IF(AA$9=$G34,(1-$M34),0),IF($X34=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,R34,IF($X34=1,IF(AB$9=$G34,(1-$M34),0),IF($X34=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,S34,IF($X34=1,IF(AC$9=$G34,(1-$M34),0),IF($X34=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X34=3,1,IF($X34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AO$7+$J34-1),$J34))","v":""},"",{"$f":"IF(L34=\"\", \"\", IF($X34=0,$V34,IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$T$7+$X34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34)))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$CE$7+$K34-1)*$F34)","v":""},"","","","","","","","","","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,IF($AK34=0,$W34,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1)*$F34)))","v":""},"",{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$V$7)*$F34)","v":""}]
[0.58791861580727511,1.2838026654084844E-2,{"$f":"IF(Inventory!AH34=Inventory!$C$1032,0.5,1)*B35","v":1.2838026654084844E-2},{"$f":"Inventory!C34","v":0},{"$f":"Inventory!E34","v":0},{"$f":"Inventory!W34","v":""},{"$f":"'Year 07'!AM35","v":""},{"$f":"IF($J35='Year 01'!$J35,'Year 07'!H35,$J35)","v":""},{"$f":"IF($J35='Year 01'!$J35,'Year 07'!I35,$J35)","v":""},{"$f":"'Year 07'!AN35","v":""},"",{"$f":"IF(E35 = 0, \"\", MATCH($E35,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!BA$7+$J35-1))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$W$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AB$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,1,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0)*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},"","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$B$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$F$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$O$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$BF$7+$K35-1))","v":""},{"$f":"IF(L35=\"\", \"\", VLOOKUP(X35,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,P35,IF($X35=1,IF(Z$9=$G35,(1-$M35),0),IF($X35=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,Q35,IF($X35=1,IF(AA$9=$G35,(1-$M35),0),IF($X35=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,R35,IF($X35=1,IF(AB$9=$G35,(1-$M35),0),IF($X35=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,S35,IF($X35=1,IF(AC$9=$G35,(1-$M35),0),IF($X35=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X35=3,1,IF($X35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AO$7+$J35-1),$J35))","v":""},"",{"$f":"IF(L35=\"\", \"\", IF($X35=0,$V35,IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$T$7+$X35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35)))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$CE$7+$K35-1)*$F35)","v":""},"","","","","","","","","","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,IF($AK35=0,$W35,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1)*$F35)))","v":""},"",{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$V$7)*$F35)","v":""}]
[0.48003836878960349,0.10759350994787809,{"$f":"IF(Inventory!AH35=Inventory!$C$1032,0.5,1)*B36","v":0.10759350994787809},{"$f":"Inventory!C35","v":0},{"$f":"Inventory!E35","v":0},{"$f":"Inventory!W35","v":""},{"$f":"'Year 07'!AM36","v":""},{"$f":"IF($J36='Year 01'!$J36,'Year 07'!H36,$J36)","v":""},{"$f":"IF($J36='Year 01'!$J36,'Year 07'!I36,$J36)","v":""},{"$f":"'Year 07'!AN36","v":""},"",{"$f":"IF(E36 = 0, \"\", MATCH($E36,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!BA$7+$J36-1))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$W$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AB$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,1,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0)*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},"","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$B$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$F$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$O$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$BF$7+$K36-1))","v":""},{"$f":"IF(L36=\"\", \"\", VLOOKUP(X36,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,P36,IF($X36=1,IF(Z$9=$G36,(1-$M36),0),IF($X36=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,Q36,IF($X36=1,IF(AA$9=$G36,(1-$M36),0),IF($X36=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,R36,IF($X36=1,IF(AB$9=$G36,(1-$M36),0),IF($X36=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,S36,IF($X36=1,IF(AC$9=$G36,(1-$M36),0),IF($X36=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X36=3,1,IF($X36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AO$7+$J36-1),$J36))","v":""},"",{"$f":"IF(L36=\"\", \"\", IF($X36=0,$V36,IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$T$7+$X36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36)))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$CE$7+$K36-1)*$F36)","v":""},"","","","","","","","","","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,IF($AK36=0,$W36,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1)*$F36)))","v":""},"",{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$V$7)*$F36)","v":""}]
[0.89819022274529714,0.53393215377292347,{"$f":"IF(Inventory!AH36=Inventory!$C$1032,0.5,1)*B37","v":0.53393215377292347},{"$f":"Inventory!C36","v":0},{"$f":"Inventory!E36","v":0},{"$f":"Inventory!W36","v":""},{"$f":"'Year 07'!AM37","v":""},{"$f":"IF($J37='Year 01'!$J37,'Year 07'!H37,$J37)","v":""},{"$f":"IF($J37='Year 01'!$J37,'Year 07'!I37,$J37)","v":""},{"$f":"'Year 07'!AN37","v":""},"",{"$f":"IF(E37 = 0, \"\", MATCH($E37,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!BA$7+$J37-1))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$W$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AB$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,1,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0)*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},"","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$B$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$F$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$O$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$BF$7+$K37-1))","v":""},{"$f":"IF(L37=\"\", \"\", VLOOKUP(X37,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,P37,IF($X37=1,IF(Z$9=$G37,(1-$M37),0),IF($X37=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,Q37,IF($X37=1,IF(AA$9=$G37,(1-$M37),0),IF($X37=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,R37,IF($X37=1,IF(AB$9=$G37,(1-$M37),0),IF($X37=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,S37,IF($X37=1,IF(AC$9=$G37,(1-$M37),0),IF($X37=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X37=3,1,IF($X37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AO$7+$J37-1),$J37))","v":""},"",{"$f":"IF(L37=\"\", \"\", IF($X37=0,$V37,IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$T$7+$X37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37)))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$CE$7+$K37-1)*$F37)","v":""},"","","","","","","","","","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,IF($AK37=0,$W37,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1)*$F37)))","v":""},"",{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$V$7)*$F37)","v":""}]
[0.62493376837672587,0.24498293530065773,{"$f":"IF(Inventory!AH37=Inventory!$C$1032,0.5,1)*B38","v":0.24498293530065773},{"$f":"Inventory!C37","v":0},{"$f":"Inventory!E37","v":0},{"$f":"Inventory!W37","v":""},{"$f":"'Year 07'!AM38","v":""},{"$f":"IF($J38='Year 01'!$J38,'Year 07'!H38,$J38)","v":""},{"$f":"IF($J38='Year 01'!$J38,'Year 07'!I38,$J38)","v":""},{"$f":"'Year 07'!AN38","v":""},"",{"$f":"IF(E38 = 0, \"\", MATCH($E38,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!BA$7+$J38-1))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$W$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AB$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,1,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0)*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},"","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$B$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$F$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$O$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$BF$7+$K38-1))","v":""},{"$f":"IF(L38=\"\", \"\", VLOOKUP(X38,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,P38,IF($X38=1,IF(Z$9=$G38,(1-$M38),0),IF($X38=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,Q38,IF($X38=1,IF(AA$9=$G38,(1-$M38),0),IF($X38=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,R38,IF($X38=1,IF(AB$9=$G38,(1-$M38),0),IF($X38=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,S38,IF($X38=1,IF(AC$9=$G38,(1-$M38),0),IF($X38=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X38=3,1,IF($X38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AO$7+$J38-1),$J38))","v":""},"",{"$f":"IF(L38=\"\", \"\", IF($X38=0,$V38,IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$T$7+$X38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38)))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$CE$7+$K38-1)*$F38)","v":""},"","","","","","","","","","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,IF($AK38=0,$W38,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1)*$F38)))","v":""},"",{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$V$7)*$F38)","v":""}]
[0.98164662750245435,0.81311788289157194,{"$f":"IF(Inventory!AH38=Inventory!$C$1032,0.5,1)*B39","v":0.81311788289157194},{"$f":"Inventory!C38","v":0},{"$f":"Inventory!E38","v":0},{"$f":"Inventory!W38","v":""},{"$f":"'Year 07'!AM39","v":""},{"$f":"IF($J39='Year 01'!$J39,'Year 07'!H39,$J39)","v":""},{"$f":"IF($J39='Year 01'!$J39,'Year 07'!I39,$J39)","v":""},{"$f":"'Year 07'!AN39","v":""},"",{"$f":"IF(E39 = 0, \"\", MATCH($E39,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!BA$7+$J39-1))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$W$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AB$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,1,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0)*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},"","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$B$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$F$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$O$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$BF$7+$K39-1))","v":""},{"$f":"IF(L39=\"\", \"\", VLOOKUP(X39,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,P39,IF($X39=1,IF(Z$9=$G39,(1-$M39),0),IF($X39=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,Q39,IF($X39=1,IF(AA$9=$G39,(1-$M39),0),IF($X39=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,R39,IF($X39=1,IF(AB$9=$G39,(1-$M39),0),IF($X39=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,S39,IF($X39=1,IF(AC$9=$G39,(1-$M39),0),IF($X39=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X39=3,1,IF($X39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AO$7+$J39-1),$J39))","v":""},"",{"$f":"IF(L39=\"\", \"\", IF($X39=0,$V39,IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$T$7+$X39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39)))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$CE$7+$K39-1)*$F39)","v":""},"","","","","","","","","","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,IF($AK39=0,$W39,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1)*$F39)))","v":""},"",{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$V$7)*$F39)","v":""}]
[0.5877417700999874,0.90847511733949915,{"$f":"IF(Inventory!AH39=Inventory!$C$1032,0.5,1)*B40","v":0.90847511733949915},{"$f":"Inventory!C39","v":0},{"$f":"Inventory!E39","v":0},{"$f":"Inventory!W39","v":""},{"$f":"'Year 07'!AM40","v":""},{"$f":"IF($J40='Year 01'!$J40,'Year 07'!H40,$J40)","v":""},{"$f":"IF($J40='Year 01'!$J40,'Year 07'!I40,$J40)","v":""},{"$f":"'Year 07'!AN40","v":""},"",{"$f":"IF(E40 = 0, \"\", MATCH($E40,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!BA$7+$J40-1))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$W$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AB$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,1,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0)*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},"","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$B$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$F$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$O$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$BF$7+$K40-1))","v":""},{"$f":"IF(L40=\"\", \"\", VLOOKUP(X40,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,P40,IF($X40=1,IF(Z$9=$G40,(1-$M40),0),IF($X40=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,Q40,IF($X40=1,IF(AA$9=$G40,(1-$M40),0),IF($X40=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,R40,IF($X40=1,IF(AB$9=$G40,(1-$M40),0),IF($X40=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,S40,IF($X40=1,IF(AC$9=$G40,(1-$M40),0),IF($X40=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X40=3,1,IF($X40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AO$7+$J40-1),$J40))","v":""},"",{"$f":"IF(L40=\"\", \"\", IF($X40=0,$V40,IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$T$7+$X40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40)))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$CE$7+$K40-1)*$F40)","v":""},"","","","","","","","","","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,IF($AK40=0,$W40,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1)*$F40)))","v":""},"",{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$V$7)*$F40)","v":""}]
[0.85055852664304288,4.6867588268550975E-2,{"$f":"IF(Inventory!AH40=Inventory!$C$1032,0.5,1)*B41","v":4.6867588268550975E-2},{"$f":"Inventory!C40","v":0},{"$f":"Inventory!E40","v":0},{"$f":"Inventory!W40","v":""},{"$f":"'Year 07'!AM41","v":""},{"$f":"IF($J41='Year 01'!$J41,'Year 07'!H41,$J41)","v":""},{"$f":"IF($J41='Year 01'!$J41,'Year 07'!I41,$J41)","v":""},{"$f":"'Year 07'!AN41","v":""},"",{"$f":"IF(E41 = 0, \"\", MATCH($E41,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!BA$7+$J41-1))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$W$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AB$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,1,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0)*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},"","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$B$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$F$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$O$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$BF$7+$K41-1))","v":""},{"$f":"IF(L41=\"\", \"\", VLOOKUP(X41,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,P41,IF($X41=1,IF(Z$9=$G41,(1-$M41),0),IF($X41=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,Q41,IF($X41=1,IF(AA$9=$G41,(1-$M41),0),IF($X41=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,R41,IF($X41=1,IF(AB$9=$G41,(1-$M41),0),IF($X41=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,S41,IF($X41=1,IF(AC$9=$G41,(1-$M41),0),IF($X41=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X41=3,1,IF($X41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AO$7+$J41-1),$J41))","v":""},"",{"$f":"IF(L41=\"\", \"\", IF($X41=0,$V41,IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$T$7+$X41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41)))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$CE$7+$K41-1)*$F41)","v":""},"","","","","","","","","","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,IF($AK41=0,$W41,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1)*$F41)))","v":""},"",{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$V$7)*$F41)","v":""}]
[0.47547722320508812,0.83075984026428018,{"$f":"IF(Inventory!AH41=Inventory!$C$1032,0.5,1)*B42","v":0.83075984026428018},{"$f":"Inventory!C41","v":0},{"$f":"Inventory!E41","v":0},{"$f":"Inventory!W41","v":""},{"$f":"'Year 07'!AM42","v":""},{"$f":"IF($J42='Year 01'!$J42,'Year 07'!H42,$J42)","v":""},{"$f":"IF($J42='Year 01'!$J42,'Year 07'!I42,$J42)","v":""},{"$f":"'Year 07'!AN42","v":""},"",{"$f":"IF(E42 = 0, \"\", MATCH($E42,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!BA$7+$J42-1))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$W$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AB$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,1,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0)*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},"","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$B$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$F$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$O$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$BF$7+$K42-1))","v":""},{"$f":"IF(L42=\"\", \"\", VLOOKUP(X42,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,P42,IF($X42=1,IF(Z$9=$G42,(1-$M42),0),IF($X42=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,Q42,IF($X42=1,IF(AA$9=$G42,(1-$M42),0),IF($X42=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,R42,IF($X42=1,IF(AB$9=$G42,(1-$M42),0),IF($X42=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,S42,IF($X42=1,IF(AC$9=$G42,(1-$M42),0),IF($X42=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X42=3,1,IF($X42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AO$7+$J42-1),$J42))","v":""},"",{"$f":"IF(L42=\"\", \"\", IF($X42=0,$V42,IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$T$7+$X42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42)))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$CE$7+$K42-1)*$F42)","v":""},"","","","","","","","","","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,IF($AK42=0,$W42,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1)*$F42)))","v":""},"",{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$V$7)*$F42)","v":""}]
[0.91495011341982269,0.57146461045987551,{"$f":"IF(Inventory!AH42=Inventory!$C$1032,0.5,1)*B43","v":0.57146461045987551},{"$f":"Inventory!C42","v":0},{"$f":"Inventory!E42","v":0},{"$f":"Inventory!W42","v":""},{"$f":"'Year 07'!AM43","v":""},{"$f":"IF($J43='Year 01'!$J43,'Year 07'!H43,$J43)","v":""},{"$f":"IF($J43='Year 01'!$J43,'Year 07'!I43,$J43)","v":""},{"$f":"'Year 07'!AN43","v":""},"",{"$f":"IF(E43 = 0, \"\", MATCH($E43,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!BA$7+$J43-1))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$W$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AB$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,1,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0)*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},"","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$B$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$F$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$O$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$BF$7+$K43-1))","v":""},{"$f":"IF(L43=\"\", \"\", VLOOKUP(X43,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,P43,IF($X43=1,IF(Z$9=$G43,(1-$M43),0),IF($X43=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,Q43,IF($X43=1,IF(AA$9=$G43,(1-$M43),0),IF($X43=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,R43,IF($X43=1,IF(AB$9=$G43,(1-$M43),0),IF($X43=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,S43,IF($X43=1,IF(AC$9=$G43,(1-$M43),0),IF($X43=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X43=3,1,IF($X43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AO$7+$J43-1),$J43))","v":""},"",{"$f":"IF(L43=\"\", \"\", IF($X43=0,$V43,IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$T$7+$X43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43)))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$CE$7+$K43-1)*$F43)","v":""},"","","","","","","","","","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,IF($AK43=0,$W43,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1)*$F43)))","v":""},"",{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$V$7)*$F43)","v":""}]
[0.83355415910855635,0.33864052089438923,{"$f":"IF(Inventory!AH43=Inventory!$C$1032,0.5,1)*B44","v":0.33864052089438923},{"$f":"Inventory!C43","v":0},{"$f":"Inventory!E43","v":0},{"$f":"Inventory!W43","v":""},{"$f":"'Year 07'!AM44","v":""},{"$f":"IF($J44='Year 01'!$J44,'Year 07'!H44,$J44)","v":""},{"$f":"IF($J44='Year 01'!$J44,'Year 07'!I44,$J44)","v":""},{"$f":"'Year 07'!AN44","v":""},"",{"$f":"IF(E44 = 0, \"\", MATCH($E44,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!BA$7+$J44-1))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$W$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AB$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,1,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0)*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},"","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$B$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$F$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$O$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$BF$7+$K44-1))","v":""},{"$f":"IF(L44=\"\", \"\", VLOOKUP(X44,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,P44,IF($X44=1,IF(Z$9=$G44,(1-$M44),0),IF($X44=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,Q44,IF($X44=1,IF(AA$9=$G44,(1-$M44),0),IF($X44=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,R44,IF($X44=1,IF(AB$9=$G44,(1-$M44),0),IF($X44=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,S44,IF($X44=1,IF(AC$9=$G44,(1-$M44),0),IF($X44=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X44=3,1,IF($X44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AO$7+$J44-1),$J44))","v":""},"",{"$f":"IF(L44=\"\", \"\", IF($X44=0,$V44,IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$T$7+$X44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44)))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$CE$7+$K44-1)*$F44)","v":""},"","","","","","","","","","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,IF($AK44=0,$W44,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1)*$F44)))","v":""},"",{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$V$7)*$F44)","v":""}]
[6.588553726875479E-2,0.35126482813714266,{"$f":"IF(Inventory!AH44=Inventory!$C$1032,0.5,1)*B45","v":0.35126482813714266},{"$f":"Inventory!C44","v":0},{"$f":"Inventory!E44","v":0},{"$f":"Inventory!W44","v":""},{"$f":"'Year 07'!AM45","v":""},{"$f":"IF($J45='Year 01'!$J45,'Year 07'!H45,$J45)","v":""},{"$f":"IF($J45='Year 01'!$J45,'Year 07'!I45,$J45)","v":""},{"$f":"'Year 07'!AN45","v":""},"",{"$f":"IF(E45 = 0, \"\", MATCH($E45,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!BA$7+$J45-1))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$W$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AB$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,1,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0)*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},"","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$B$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$F$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$O$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$BF$7+$K45-1))","v":""},{"$f":"IF(L45=\"\", \"\", VLOOKUP(X45,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,P45,IF($X45=1,IF(Z$9=$G45,(1-$M45),0),IF($X45=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,Q45,IF($X45=1,IF(AA$9=$G45,(1-$M45),0),IF($X45=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,R45,IF($X45=1,IF(AB$9=$G45,(1-$M45),0),IF($X45=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,S45,IF($X45=1,IF(AC$9=$G45,(1-$M45),0),IF($X45=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X45=3,1,IF($X45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AO$7+$J45-1),$J45))","v":""},"",{"$f":"IF(L45=\"\", \"\", IF($X45=0,$V45,IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$T$7+$X45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45)))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$CE$7+$K45-1)*$F45)","v":""},"","","","","","","","","","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,IF($AK45=0,$W45,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1)*$F45)))","v":""},"",{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$V$7)*$F45)","v":""}]
[0.81176361934282537,0.4183516635003357,{"$f":"IF(Inventory!AH45=Inventory!$C$1032,0.5,1)*B46","v":0.4183516635003357},{"$f":"Inventory!C45","v":0},{"$f":"Inventory!E45","v":0},{"$f":"Inventory!W45","v":""},{"$f":"'Year 07'!AM46","v":""},{"$f":"IF($J46='Year 01'!$J46,'Year 07'!H46,$J46)","v":""},{"$f":"IF($J46='Year 01'!$J46,'Year 07'!I46,$J46)","v":""},{"$f":"'Year 07'!AN46","v":""},"",{"$f":"IF(E46 = 0, \"\", MATCH($E46,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!BA$7+$J46-1))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$W$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AB$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,1,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0)*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},"","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$B$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$F$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$O$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$BF$7+$K46-1))","v":""},{"$f":"IF(L46=\"\", \"\", VLOOKUP(X46,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,P46,IF($X46=1,IF(Z$9=$G46,(1-$M46),0),IF($X46=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,Q46,IF($X46=1,IF(AA$9=$G46,(1-$M46),0),IF($X46=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,R46,IF($X46=1,IF(AB$9=$G46,(1-$M46),0),IF($X46=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,S46,IF($X46=1,IF(AC$9=$G46,(1-$M46),0),IF($X46=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X46=3,1,IF($X46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AO$7+$J46-1),$J46))","v":""},"",{"$f":"IF(L46=\"\", \"\", IF($X46=0,$V46,IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$T$7+$X46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46)))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$CE$7+$K46-1)*$F46)","v":""},"","","","","","","","","","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,IF($AK46=0,$W46,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1)*$F46)))","v":""},"",{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$V$7)*$F46)","v":""}]
[0.68685162908262687,0.35671165499203306,{"$f":"IF(Inventory!AH46=Inventory!$C$1032,0.5,1)*B47","v":0.35671165499203306},{"$f":"Inventory!C46","v":0},{"$f":"Inventory!E46","v":0},{"$f":"Inventory!W46","v":""},{"$f":"'Year 07'!AM47","v":""},{"$f":"IF($J47='Year 01'!$J47,'Year 07'!H47,$J47)","v":""},{"$f":"IF($J47='Year 01'!$J47,'Year 07'!I47,$J47)","v":""},{"$f":"'Year 07'!AN47","v":""},"",{"$f":"IF(E47 = 0, \"\", MATCH($E47,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!BA$7+$J47-1))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$W$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AB$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,1,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0)*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},"","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$B$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$F$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$O$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$BF$7+$K47-1))","v":""},{"$f":"IF(L47=\"\", \"\", VLOOKUP(X47,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,P47,IF($X47=1,IF(Z$9=$G47,(1-$M47),0),IF($X47=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,Q47,IF($X47=1,IF(AA$9=$G47,(1-$M47),0),IF($X47=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,R47,IF($X47=1,IF(AB$9=$G47,(1-$M47),0),IF($X47=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,S47,IF($X47=1,IF(AC$9=$G47,(1-$M47),0),IF($X47=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X47=3,1,IF($X47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AO$7+$J47-1),$J47))","v":""},"",{"$f":"IF(L47=\"\", \"\", IF($X47=0,$V47,IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$T$7+$X47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47)))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$CE$7+$K47-1)*$F47)","v":""},"","","","","","","","","","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,IF($AK47=0,$W47,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1)*$F47)))","v":""},"",{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$V$7)*$F47)","v":""}]
[0.929116088690361,0.2433853939048034,{"$f":"IF(Inventory!AH47=Inventory!$C$1032,0.5,1)*B48","v":0.2433853939048034},{"$f":"Inventory!C47","v":0},{"$f":"Inventory!E47","v":0},{"$f":"Inventory!W47","v":""},{"$f":"'Year 07'!AM48","v":""},{"$f":"IF($J48='Year 01'!$J48,'Year 07'!H48,$J48)","v":""},{"$f":"IF($J48='Year 01'!$J48,'Year 07'!I48,$J48)","v":""},{"$f":"'Year 07'!AN48","v":""},"",{"$f":"IF(E48 = 0, \"\", MATCH($E48,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!BA$7+$J48-1))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$W$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AB$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,1,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0)*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},"","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$B$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$F$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$O$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$BF$7+$K48-1))","v":""},{"$f":"IF(L48=\"\", \"\", VLOOKUP(X48,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,P48,IF($X48=1,IF(Z$9=$G48,(1-$M48),0),IF($X48=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,Q48,IF($X48=1,IF(AA$9=$G48,(1-$M48),0),IF($X48=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,R48,IF($X48=1,IF(AB$9=$G48,(1-$M48),0),IF($X48=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,S48,IF($X48=1,IF(AC$9=$G48,(1-$M48),0),IF($X48=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X48=3,1,IF($X48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AO$7+$J48-1),$J48))","v":""},"",{"$f":"IF(L48=\"\", \"\", IF($X48=0,$V48,IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$T$7+$X48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48)))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$CE$7+$K48-1)*$F48)","v":""},"","","","","","","","","","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,IF($AK48=0,$W48,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1)*$F48)))","v":""},"",{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$V$7)*$F48)","v":""}]
[0.61241342483986727,0.44529798970575352,{"$f":"IF(Inventory!AH48=Inventory!$C$1032,0.5,1)*B49","v":0.44529798970575352},{"$f":"Inventory!C48","v":0},{"$f":"Inventory!E48","v":0},{"$f":"Inventory!W48","v":""},{"$f":"'Year 07'!AM49","v":""},{"$f":"IF($J49='Year 01'!$J49,'Year 07'!H49,$J49)","v":""},{"$f":"IF($J49='Year 01'!$J49,'Year 07'!I49,$J49)","v":""},{"$f":"'Year 07'!AN49","v":""},"",{"$f":"IF(E49 = 0, \"\", MATCH($E49,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!BA$7+$J49-1))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$W$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AB$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,1,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0)*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},"","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$B$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$F$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$O$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$BF$7+$K49-1))","v":""},{"$f":"IF(L49=\"\", \"\", VLOOKUP(X49,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,P49,IF($X49=1,IF(Z$9=$G49,(1-$M49),0),IF($X49=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,Q49,IF($X49=1,IF(AA$9=$G49,(1-$M49),0),IF($X49=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,R49,IF($X49=1,IF(AB$9=$G49,(1-$M49),0),IF($X49=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,S49,IF($X49=1,IF(AC$9=$G49,(1-$M49),0),IF($X49=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X49=3,1,IF($X49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AO$7+$J49-1),$J49))","v":""},"",{"$f":"IF(L49=\"\", \"\", IF($X49=0,$V49,IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$T$7+$X49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49)))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$CE$7+$K49-1)*$F49)","v":""},"","","","","","","","","","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,IF($AK49=0,$W49,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1)*$F49)))","v":""},"",{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$V$7)*$F49)","v":""}]
[0.42644425566808997,0.93185247956369033,{"$f":"IF(Inventory!AH49=Inventory!$C$1032,0.5,1)*B50","v":0.93185247956369033},{"$f":"Inventory!C49","v":0},{"$f":"Inventory!E49","v":0},{"$f":"Inventory!W49","v":""},{"$f":"'Year 07'!AM50","v":""},{"$f":"IF($J50='Year 01'!$J50,'Year 07'!H50,$J50)","v":""},{"$f":"IF($J50='Year 01'!$J50,'Year 07'!I50,$J50)","v":""},{"$f":"'Year 07'!AN50","v":""},"",{"$f":"IF(E50 = 0, \"\", MATCH($E50,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!BA$7+$J50-1))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$W$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AB$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,1,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0)*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},"","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$B$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$F$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$O$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$BF$7+$K50-1))","v":""},{"$f":"IF(L50=\"\", \"\", VLOOKUP(X50,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,P50,IF($X50=1,IF(Z$9=$G50,(1-$M50),0),IF($X50=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,Q50,IF($X50=1,IF(AA$9=$G50,(1-$M50),0),IF($X50=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,R50,IF($X50=1,IF(AB$9=$G50,(1-$M50),0),IF($X50=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,S50,IF($X50=1,IF(AC$9=$G50,(1-$M50),0),IF($X50=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X50=3,1,IF($X50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AO$7+$J50-1),$J50))","v":""},"",{"$f":"IF(L50=\"\", \"\", IF($X50=0,$V50,IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$T$7+$X50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50)))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$CE$7+$K50-1)*$F50)","v":""},"","","","","","","","","","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,IF($AK50=0,$W50,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1)*$F50)))","v":""},"",{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$V$7)*$F50)","v":""}]
[0.87528258895587618,0.400151876449646,{"$f":"IF(Inventory!AH50=Inventory!$C$1032,0.5,1)*B51","v":0.400151876449646},{"$f":"Inventory!C50","v":0},{"$f":"Inventory!E50","v":0},{"$f":"Inventory!W50","v":""},{"$f":"'Year 07'!AM51","v":""},{"$f":"IF($J51='Year 01'!$J51,'Year 07'!H51,$J51)","v":""},{"$f":"IF($J51='Year 01'!$J51,'Year 07'!I51,$J51)","v":""},{"$f":"'Year 07'!AN51","v":""},"",{"$f":"IF(E51 = 0, \"\", MATCH($E51,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!BA$7+$J51-1))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$W$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AB$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,1,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0)*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},"","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$B$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$F$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$O$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$BF$7+$K51-1))","v":""},{"$f":"IF(L51=\"\", \"\", VLOOKUP(X51,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,P51,IF($X51=1,IF(Z$9=$G51,(1-$M51),0),IF($X51=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,Q51,IF($X51=1,IF(AA$9=$G51,(1-$M51),0),IF($X51=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,R51,IF($X51=1,IF(AB$9=$G51,(1-$M51),0),IF($X51=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,S51,IF($X51=1,IF(AC$9=$G51,(1-$M51),0),IF($X51=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X51=3,1,IF($X51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AO$7+$J51-1),$J51))","v":""},"",{"$f":"IF(L51=\"\", \"\", IF($X51=0,$V51,IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$T$7+$X51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51)))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$CE$7+$K51-1)*$F51)","v":""},"","","","","","","","","","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,IF($AK51=0,$W51,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1)*$F51)))","v":""},"",{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$V$7)*$F51)","v":""}]
[0.35749325743000093,0.27399787276693233,{"$f":"IF(Inventory!AH51=Inventory!$C$1032,0.5,1)*B52","v":0.27399787276693233},{"$f":"Inventory!C51","v":0},{"$f":"Inventory!E51","v":0},{"$f":"Inventory!W51","v":""},{"$f":"'Year 07'!AM52","v":""},{"$f":"IF($J52='Year 01'!$J52,'Year 07'!H52,$J52)","v":""},{"$f":"IF($J52='Year 01'!$J52,'Year 07'!I52,$J52)","v":""},{"$f":"'Year 07'!AN52","v":""},"",{"$f":"IF(E52 = 0, \"\", MATCH($E52,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!BA$7+$J52-1))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$W$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AB$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,1,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0)*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},"","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$B$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$F$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$O$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$BF$7+$K52-1))","v":""},{"$f":"IF(L52=\"\", \"\", VLOOKUP(X52,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,P52,IF($X52=1,IF(Z$9=$G52,(1-$M52),0),IF($X52=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,Q52,IF($X52=1,IF(AA$9=$G52,(1-$M52),0),IF($X52=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,R52,IF($X52=1,IF(AB$9=$G52,(1-$M52),0),IF($X52=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,S52,IF($X52=1,IF(AC$9=$G52,(1-$M52),0),IF($X52=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X52=3,1,IF($X52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AO$7+$J52-1),$J52))","v":""},"",{"$f":"IF(L52=\"\", \"\", IF($X52=0,$V52,IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$T$7+$X52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52)))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$CE$7+$K52-1)*$F52)","v":""},"","","","","","","","","","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,IF($AK52=0,$W52,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1)*$F52)))","v":""},"",{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$V$7)*$F52)","v":""}]
[1.0571060020745371E-3,8.5522046721215883E-2,{"$f":"IF(Inventory!AH52=Inventory!$C$1032,0.5,1)*B53","v":8.5522046721215883E-2},{"$f":"Inventory!C52","v":0},{"$f":"Inventory!E52","v":0},{"$f":"Inventory!W52","v":""},{"$f":"'Year 07'!AM53","v":""},{"$f":"IF($J53='Year 01'!$J53,'Year 07'!H53,$J53)","v":""},{"$f":"IF($J53='Year 01'!$J53,'Year 07'!I53,$J53)","v":""},{"$f":"'Year 07'!AN53","v":""},"",{"$f":"IF(E53 = 0, \"\", MATCH($E53,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!BA$7+$J53-1))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$W$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AB$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,1,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0)*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},"","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$B$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$F$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$O$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$BF$7+$K53-1))","v":""},{"$f":"IF(L53=\"\", \"\", VLOOKUP(X53,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,P53,IF($X53=1,IF(Z$9=$G53,(1-$M53),0),IF($X53=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,Q53,IF($X53=1,IF(AA$9=$G53,(1-$M53),0),IF($X53=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,R53,IF($X53=1,IF(AB$9=$G53,(1-$M53),0),IF($X53=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,S53,IF($X53=1,IF(AC$9=$G53,(1-$M53),0),IF($X53=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X53=3,1,IF($X53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AO$7+$J53-1),$J53))","v":""},"",{"$f":"IF(L53=\"\", \"\", IF($X53=0,$V53,IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$T$7+$X53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53)))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$CE$7+$K53-1)*$F53)","v":""},"","","","","","","","","","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,IF($AK53=0,$W53,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1)*$F53)))","v":""},"",{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$V$7)*$F53)","v":""}]
[0.91407319929083009,0.29152607588512369,{"$f":"IF(Inventory!AH53=Inventory!$C$1032,0.5,1)*B54","v":0.29152607588512369},{"$f":"Inventory!C53","v":0},{"$f":"Inventory!E53","v":0},{"$f":"Inventory!W53","v":""},{"$f":"'Year 07'!AM54","v":""},{"$f":"IF($J54='Year 01'!$J54,'Year 07'!H54,$J54)","v":""},{"$f":"IF($J54='Year 01'!$J54,'Year 07'!I54,$J54)","v":""},{"$f":"'Year 07'!AN54","v":""},"",{"$f":"IF(E54 = 0, \"\", MATCH($E54,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!BA$7+$J54-1))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$W$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AB$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,1,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0)*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},"","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$B$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$F$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$O$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$BF$7+$K54-1))","v":""},{"$f":"IF(L54=\"\", \"\", VLOOKUP(X54,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,P54,IF($X54=1,IF(Z$9=$G54,(1-$M54),0),IF($X54=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,Q54,IF($X54=1,IF(AA$9=$G54,(1-$M54),0),IF($X54=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,R54,IF($X54=1,IF(AB$9=$G54,(1-$M54),0),IF($X54=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,S54,IF($X54=1,IF(AC$9=$G54,(1-$M54),0),IF($X54=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X54=3,1,IF($X54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AO$7+$J54-1),$J54))","v":""},"",{"$f":"IF(L54=\"\", \"\", IF($X54=0,$V54,IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$T$7+$X54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54)))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$CE$7+$K54-1)*$F54)","v":""},"","","","","","","","","","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,IF($AK54=0,$W54,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1)*$F54)))","v":""},"",{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$V$7)*$F54)","v":""}]
[6.3682907856075999E-2,0.87276066694353027,{"$f":"IF(Inventory!AH54=Inventory!$C$1032,0.5,1)*B55","v":0.87276066694353027},{"$f":"Inventory!C54","v":0},{"$f":"Inventory!E54","v":0},{"$f":"Inventory!W54","v":""},{"$f":"'Year 07'!AM55","v":""},{"$f":"IF($J55='Year 01'!$J55,'Year 07'!H55,$J55)","v":""},{"$f":"IF($J55='Year 01'!$J55,'Year 07'!I55,$J55)","v":""},{"$f":"'Year 07'!AN55","v":""},"",{"$f":"IF(E55 = 0, \"\", MATCH($E55,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!BA$7+$J55-1))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$W$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AB$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,1,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0)*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},"","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$B$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$F$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$O$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$BF$7+$K55-1))","v":""},{"$f":"IF(L55=\"\", \"\", VLOOKUP(X55,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,P55,IF($X55=1,IF(Z$9=$G55,(1-$M55),0),IF($X55=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,Q55,IF($X55=1,IF(AA$9=$G55,(1-$M55),0),IF($X55=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,R55,IF($X55=1,IF(AB$9=$G55,(1-$M55),0),IF($X55=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,S55,IF($X55=1,IF(AC$9=$G55,(1-$M55),0),IF($X55=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X55=3,1,IF($X55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AO$7+$J55-1),$J55))","v":""},"",{"$f":"IF(L55=\"\", \"\", IF($X55=0,$V55,IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$T$7+$X55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55)))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$CE$7+$K55-1)*$F55)","v":""},"","","","","","","","","","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,IF($AK55=0,$W55,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1)*$F55)))","v":""},"",{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$V$7)*$F55)","v":""}]
[5.8449583880239242E-2,0.47381037982799545,{"$f":"IF(Inventory!AH55=Inventory!$C$1032,0.5,1)*B56","v":0.47381037982799545},{"$f":"Inventory!C55","v":0},{"$f":"Inventory!E55","v":0},{"$f":"Inventory!W55","v":""},{"$f":"'Year 07'!AM56","v":""},{"$f":"IF($J56='Year 01'!$J56,'Year 07'!H56,$J56)","v":""},{"$f":"IF($J56='Year 01'!$J56,'Year 07'!I56,$J56)","v":""},{"$f":"'Year 07'!AN56","v":""},"",{"$f":"IF(E56 = 0, \"\", MATCH($E56,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!BA$7+$J56-1))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$W$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AB$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,1,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0)*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},"","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$B$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$F$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$O$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$BF$7+$K56-1))","v":""},{"$f":"IF(L56=\"\", \"\", VLOOKUP(X56,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,P56,IF($X56=1,IF(Z$9=$G56,(1-$M56),0),IF($X56=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,Q56,IF($X56=1,IF(AA$9=$G56,(1-$M56),0),IF($X56=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,R56,IF($X56=1,IF(AB$9=$G56,(1-$M56),0),IF($X56=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,S56,IF($X56=1,IF(AC$9=$G56,(1-$M56),0),IF($X56=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X56=3,1,IF($X56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AO$7+$J56-1),$J56))","v":""},"",{"$f":"IF(L56=\"\", \"\", IF($X56=0,$V56,IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$T$7+$X56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56)))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$CE$7+$K56-1)*$F56)","v":""},"","","","","","","","","","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,IF($AK56=0,$W56,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1)*$F56)))","v":""},"",{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$V$7)*$F56)","v":""}]
[0.94460032414064954,0.94757970342528197,{"$f":"IF(Inventory!AH56=Inventory!$C$1032,0.5,1)*B57","v":0.94757970342528197},{"$f":"Inventory!C56","v":0},{"$f":"Inventory!E56","v":0},{"$f":"Inventory!W56","v":""},{"$f":"'Year 07'!AM57","v":""},{"$f":"IF($J57='Year 01'!$J57,'Year 07'!H57,$J57)","v":""},{"$f":"IF($J57='Year 01'!$J57,'Year 07'!I57,$J57)","v":""},{"$f":"'Year 07'!AN57","v":""},"",{"$f":"IF(E57 = 0, \"\", MATCH($E57,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!BA$7+$J57-1))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$W$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AB$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,1,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0)*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},"","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$B$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$F$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$O$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$BF$7+$K57-1))","v":""},{"$f":"IF(L57=\"\", \"\", VLOOKUP(X57,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,P57,IF($X57=1,IF(Z$9=$G57,(1-$M57),0),IF($X57=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,Q57,IF($X57=1,IF(AA$9=$G57,(1-$M57),0),IF($X57=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,R57,IF($X57=1,IF(AB$9=$G57,(1-$M57),0),IF($X57=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,S57,IF($X57=1,IF(AC$9=$G57,(1-$M57),0),IF($X57=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X57=3,1,IF($X57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AO$7+$J57-1),$J57))","v":""},"",{"$f":"IF(L57=\"\", \"\", IF($X57=0,$V57,IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$T$7+$X57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57)))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$CE$7+$K57-1)*$F57)","v":""},"","","","","","","","","","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,IF($AK57=0,$W57,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1)*$F57)))","v":""},"",{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$V$7)*$F57)","v":""}]
[0.14619747314794118,0.23772796052562939,{"$f":"IF(Inventory!AH57=Inventory!$C$1032,0.5,1)*B58","v":0.23772796052562939},{"$f":"Inventory!C57","v":0},{"$f":"Inventory!E57","v":0},{"$f":"Inventory!W57","v":""},{"$f":"'Year 07'!AM58","v":""},{"$f":"IF($J58='Year 01'!$J58,'Year 07'!H58,$J58)","v":""},{"$f":"IF($J58='Year 01'!$J58,'Year 07'!I58,$J58)","v":""},{"$f":"'Year 07'!AN58","v":""},"",{"$f":"IF(E58 = 0, \"\", MATCH($E58,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!BA$7+$J58-1))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$W$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AB$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,1,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0)*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},"","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$B$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$F$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$O$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$BF$7+$K58-1))","v":""},{"$f":"IF(L58=\"\", \"\", VLOOKUP(X58,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,P58,IF($X58=1,IF(Z$9=$G58,(1-$M58),0),IF($X58=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,Q58,IF($X58=1,IF(AA$9=$G58,(1-$M58),0),IF($X58=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,R58,IF($X58=1,IF(AB$9=$G58,(1-$M58),0),IF($X58=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,S58,IF($X58=1,IF(AC$9=$G58,(1-$M58),0),IF($X58=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X58=3,1,IF($X58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AO$7+$J58-1),$J58))","v":""},"",{"$f":"IF(L58=\"\", \"\", IF($X58=0,$V58,IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$T$7+$X58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58)))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$CE$7+$K58-1)*$F58)","v":""},"","","","","","","","","","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,IF($AK58=0,$W58,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1)*$F58)))","v":""},"",{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$V$7)*$F58)","v":""}]
[0.75140159060746115,0.26583349979326532,{"$f":"IF(Inventory!AH58=Inventory!$C$1032,0.5,1)*B59","v":0.26583349979326532},{"$f":"Inventory!C58","v":0},{"$f":"Inventory!E58","v":0},{"$f":"Inventory!W58","v":""},{"$f":"'Year 07'!AM59","v":""},{"$f":"IF($J59='Year 01'!$J59,'Year 07'!H59,$J59)","v":""},{"$f":"IF($J59='Year 01'!$J59,'Year 07'!I59,$J59)","v":""},{"$f":"'Year 07'!AN59","v":""},"",{"$f":"IF(E59 = 0, \"\", MATCH($E59,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!BA$7+$J59-1))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$W$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AB$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,1,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0)*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},"","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$B$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$F$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$O$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$BF$7+$K59-1))","v":""},{"$f":"IF(L59=\"\", \"\", VLOOKUP(X59,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,P59,IF($X59=1,IF(Z$9=$G59,(1-$M59),0),IF($X59=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,Q59,IF($X59=1,IF(AA$9=$G59,(1-$M59),0),IF($X59=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,R59,IF($X59=1,IF(AB$9=$G59,(1-$M59),0),IF($X59=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,S59,IF($X59=1,IF(AC$9=$G59,(1-$M59),0),IF($X59=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X59=3,1,IF($X59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AO$7+$J59-1),$J59))","v":""},"",{"$f":"IF(L59=\"\", \"\", IF($X59=0,$V59,IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$T$7+$X59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59)))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$CE$7+$K59-1)*$F59)","v":""},"","","","","","","","","","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,IF($AK59=0,$W59,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1)*$F59)))","v":""},"",{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$V$7)*$F59)","v":""}]
[0.28833526099138407,0.48377350493040849,{"$f":"IF(Inventory!AH59=Inventory!$C$1032,0.5,1)*B60","v":0.48377350493040849},{"$f":"Inventory!C59","v":0},{"$f":"Inventory!E59","v":0},{"$f":"Inventory!W59","v":""},{"$f":"'Year 07'!AM60","v":""},{"$f":"IF($J60='Year 01'!$J60,'Year 07'!H60,$J60)","v":""},{"$f":"IF($J60='Year 01'!$J60,'Year 07'!I60,$J60)","v":""},{"$f":"'Year 07'!AN60","v":""},"",{"$f":"IF(E60 = 0, \"\", MATCH($E60,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!BA$7+$J60-1))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$W$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AB$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,1,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0)*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},"","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$B$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$F$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$O$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$BF$7+$K60-1))","v":""},{"$f":"IF(L60=\"\", \"\", VLOOKUP(X60,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,P60,IF($X60=1,IF(Z$9=$G60,(1-$M60),0),IF($X60=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,Q60,IF($X60=1,IF(AA$9=$G60,(1-$M60),0),IF($X60=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,R60,IF($X60=1,IF(AB$9=$G60,(1-$M60),0),IF($X60=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,S60,IF($X60=1,IF(AC$9=$G60,(1-$M60),0),IF($X60=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X60=3,1,IF($X60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AO$7+$J60-1),$J60))","v":""},"",{"$f":"IF(L60=\"\", \"\", IF($X60=0,$V60,IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$T$7+$X60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60)))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$CE$7+$K60-1)*$F60)","v":""},"","","","","","","","","","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,IF($AK60=0,$W60,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1)*$F60)))","v":""},"",{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$V$7)*$F60)","v":""}]
[0.33661809451675306,0.82146928078742409,{"$f":"IF(Inventory!AH60=Inventory!$C$1032,0.5,1)*B61","v":0.82146928078742409},{"$f":"Inventory!C60","v":0},{"$f":"Inventory!E60","v":0},{"$f":"Inventory!W60","v":""},{"$f":"'Year 07'!AM61","v":""},{"$f":"IF($J61='Year 01'!$J61,'Year 07'!H61,$J61)","v":""},{"$f":"IF($J61='Year 01'!$J61,'Year 07'!I61,$J61)","v":""},{"$f":"'Year 07'!AN61","v":""},"",{"$f":"IF(E61 = 0, \"\", MATCH($E61,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!BA$7+$J61-1))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$W$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AB$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,1,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0)*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},"","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$B$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$F$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$O$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$BF$7+$K61-1))","v":""},{"$f":"IF(L61=\"\", \"\", VLOOKUP(X61,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,P61,IF($X61=1,IF(Z$9=$G61,(1-$M61),0),IF($X61=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,Q61,IF($X61=1,IF(AA$9=$G61,(1-$M61),0),IF($X61=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,R61,IF($X61=1,IF(AB$9=$G61,(1-$M61),0),IF($X61=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,S61,IF($X61=1,IF(AC$9=$G61,(1-$M61),0),IF($X61=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X61=3,1,IF($X61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AO$7+$J61-1),$J61))","v":""},"",{"$f":"IF(L61=\"\", \"\", IF($X61=0,$V61,IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$T$7+$X61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61)))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$CE$7+$K61-1)*$F61)","v":""},"","","","","","","","","","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,IF($AK61=0,$W61,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1)*$F61)))","v":""},"",{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$V$7)*$F61)","v":""}]
[0.78996680793459206,0.96842673659407852,{"$f":"IF(Inventory!AH61=Inventory!$C$1032,0.5,1)*B62","v":0.96842673659407852},{"$f":"Inventory!C61","v":0},{"$f":"Inventory!E61","v":0},{"$f":"Inventory!W61","v":""},{"$f":"'Year 07'!AM62","v":""},{"$f":"IF($J62='Year 01'!$J62,'Year 07'!H62,$J62)","v":""},{"$f":"IF($J62='Year 01'!$J62,'Year 07'!I62,$J62)","v":""},{"$f":"'Year 07'!AN62","v":""},"",{"$f":"IF(E62 = 0, \"\", MATCH($E62,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!BA$7+$J62-1))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$W$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AB$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,1,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0)*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},"","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$B$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$F$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$O$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$BF$7+$K62-1))","v":""},{"$f":"IF(L62=\"\", \"\", VLOOKUP(X62,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,P62,IF($X62=1,IF(Z$9=$G62,(1-$M62),0),IF($X62=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,Q62,IF($X62=1,IF(AA$9=$G62,(1-$M62),0),IF($X62=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,R62,IF($X62=1,IF(AB$9=$G62,(1-$M62),0),IF($X62=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,S62,IF($X62=1,IF(AC$9=$G62,(1-$M62),0),IF($X62=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X62=3,1,IF($X62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AO$7+$J62-1),$J62))","v":""},"",{"$f":"IF(L62=\"\", \"\", IF($X62=0,$V62,IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$T$7+$X62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62)))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$CE$7+$K62-1)*$F62)","v":""},"","","","","","","","","","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,IF($AK62=0,$W62,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1)*$F62)))","v":""},"",{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$V$7)*$F62)","v":""}]
[0.93332092454611082,0.34370300471967041,{"$f":"IF(Inventory!AH62=Inventory!$C$1032,0.5,1)*B63","v":0.34370300471967041},{"$f":"Inventory!C62","v":0},{"$f":"Inventory!E62","v":0},{"$f":"Inventory!W62","v":""},{"$f":"'Year 07'!AM63","v":""},{"$f":"IF($J63='Year 01'!$J63,'Year 07'!H63,$J63)","v":""},{"$f":"IF($J63='Year 01'!$J63,'Year 07'!I63,$J63)","v":""},{"$f":"'Year 07'!AN63","v":""},"",{"$f":"IF(E63 = 0, \"\", MATCH($E63,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!BA$7+$J63-1))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$W$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AB$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,1,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0)*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},"","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$B$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$F$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$O$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$BF$7+$K63-1))","v":""},{"$f":"IF(L63=\"\", \"\", VLOOKUP(X63,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,P63,IF($X63=1,IF(Z$9=$G63,(1-$M63),0),IF($X63=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,Q63,IF($X63=1,IF(AA$9=$G63,(1-$M63),0),IF($X63=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,R63,IF($X63=1,IF(AB$9=$G63,(1-$M63),0),IF($X63=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,S63,IF($X63=1,IF(AC$9=$G63,(1-$M63),0),IF($X63=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X63=3,1,IF($X63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AO$7+$J63-1),$J63))","v":""},"",{"$f":"IF(L63=\"\", \"\", IF($X63=0,$V63,IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$T$7+$X63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63)))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$CE$7+$K63-1)*$F63)","v":""},"","","","","","","","","","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,IF($AK63=0,$W63,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1)*$F63)))","v":""},"",{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$V$7)*$F63)","v":""}]
[0.58814988152645131,5.7155039847580191E-2,{"$f":"IF(Inventory!AH63=Inventory!$C$1032,0.5,1)*B64","v":5.7155039847580191E-2},{"$f":"Inventory!C63","v":0},{"$f":"Inventory!E63","v":0},{"$f":"Inventory!W63","v":""},{"$f":"'Year 07'!AM64","v":""},{"$f":"IF($J64='Year 01'!$J64,'Year 07'!H64,$J64)","v":""},{"$f":"IF($J64='Year 01'!$J64,'Year 07'!I64,$J64)","v":""},{"$f":"'Year 07'!AN64","v":""},"",{"$f":"IF(E64 = 0, \"\", MATCH($E64,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!BA$7+$J64-1))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$W$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AB$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,1,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0)*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},"","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$B$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$F$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$O$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$BF$7+$K64-1))","v":""},{"$f":"IF(L64=\"\", \"\", VLOOKUP(X64,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,P64,IF($X64=1,IF(Z$9=$G64,(1-$M64),0),IF($X64=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,Q64,IF($X64=1,IF(AA$9=$G64,(1-$M64),0),IF($X64=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,R64,IF($X64=1,IF(AB$9=$G64,(1-$M64),0),IF($X64=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,S64,IF($X64=1,IF(AC$9=$G64,(1-$M64),0),IF($X64=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X64=3,1,IF($X64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AO$7+$J64-1),$J64))","v":""},"",{"$f":"IF(L64=\"\", \"\", IF($X64=0,$V64,IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$T$7+$X64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64)))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$CE$7+$K64-1)*$F64)","v":""},"","","","","","","","","","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,IF($AK64=0,$W64,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1)*$F64)))","v":""},"",{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$V$7)*$F64)","v":""}]
[0.85559238208790211,0.31104469622619835,{"$f":"IF(Inventory!AH64=Inventory!$C$1032,0.5,1)*B65","v":0.31104469622619835},{"$f":"Inventory!C64","v":0},{"$f":"Inventory!E64","v":0},{"$f":"Inventory!W64","v":""},{"$f":"'Year 07'!AM65","v":""},{"$f":"IF($J65='Year 01'!$J65,'Year 07'!H65,$J65)","v":""},{"$f":"IF($J65='Year 01'!$J65,'Year 07'!I65,$J65)","v":""},{"$f":"'Year 07'!AN65","v":""},"",{"$f":"IF(E65 = 0, \"\", MATCH($E65,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!BA$7+$J65-1))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$W$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AB$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,1,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0)*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},"","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$B$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$F$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$O$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$BF$7+$K65-1))","v":""},{"$f":"IF(L65=\"\", \"\", VLOOKUP(X65,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,P65,IF($X65=1,IF(Z$9=$G65,(1-$M65),0),IF($X65=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,Q65,IF($X65=1,IF(AA$9=$G65,(1-$M65),0),IF($X65=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,R65,IF($X65=1,IF(AB$9=$G65,(1-$M65),0),IF($X65=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,S65,IF($X65=1,IF(AC$9=$G65,(1-$M65),0),IF($X65=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X65=3,1,IF($X65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AO$7+$J65-1),$J65))","v":""},"",{"$f":"IF(L65=\"\", \"\", IF($X65=0,$V65,IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$T$7+$X65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65)))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$CE$7+$K65-1)*$F65)","v":""},"","","","","","","","","","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,IF($AK65=0,$W65,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1)*$F65)))","v":""},"",{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$V$7)*$F65)","v":""}]
[0.56804498285069605,0.69568001572935878,{"$f":"IF(Inventory!AH65=Inventory!$C$1032,0.5,1)*B66","v":0.69568001572935878},{"$f":"Inventory!C65","v":0},{"$f":"Inventory!E65","v":0},{"$f":"Inventory!W65","v":""},{"$f":"'Year 07'!AM66","v":""},{"$f":"IF($J66='Year 01'!$J66,'Year 07'!H66,$J66)","v":""},{"$f":"IF($J66='Year 01'!$J66,'Year 07'!I66,$J66)","v":""},{"$f":"'Year 07'!AN66","v":""},"",{"$f":"IF(E66 = 0, \"\", MATCH($E66,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!BA$7+$J66-1))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$W$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AB$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,1,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0)*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},"","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$B$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$F$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$O$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$BF$7+$K66-1))","v":""},{"$f":"IF(L66=\"\", \"\", VLOOKUP(X66,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,P66,IF($X66=1,IF(Z$9=$G66,(1-$M66),0),IF($X66=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,Q66,IF($X66=1,IF(AA$9=$G66,(1-$M66),0),IF($X66=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,R66,IF($X66=1,IF(AB$9=$G66,(1-$M66),0),IF($X66=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,S66,IF($X66=1,IF(AC$9=$G66,(1-$M66),0),IF($X66=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X66=3,1,IF($X66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AO$7+$J66-1),$J66))","v":""},"",{"$f":"IF(L66=\"\", \"\", IF($X66=0,$V66,IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$T$7+$X66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66)))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$CE$7+$K66-1)*$F66)","v":""},"","","","","","","","","","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,IF($AK66=0,$W66,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1)*$F66)))","v":""},"",{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$V$7)*$F66)","v":""}]
[0.95328228359100387,0.80440292978080652,{"$f":"IF(Inventory!AH66=Inventory!$C$1032,0.5,1)*B67","v":0.80440292978080652},{"$f":"Inventory!C66","v":0},{"$f":"Inventory!E66","v":0},{"$f":"Inventory!W66","v":""},{"$f":"'Year 07'!AM67","v":""},{"$f":"IF($J67='Year 01'!$J67,'Year 07'!H67,$J67)","v":""},{"$f":"IF($J67='Year 01'!$J67,'Year 07'!I67,$J67)","v":""},{"$f":"'Year 07'!AN67","v":""},"",{"$f":"IF(E67 = 0, \"\", MATCH($E67,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!BA$7+$J67-1))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$W$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AB$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,1,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0)*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},"","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$B$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$F$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$O$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$BF$7+$K67-1))","v":""},{"$f":"IF(L67=\"\", \"\", VLOOKUP(X67,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,P67,IF($X67=1,IF(Z$9=$G67,(1-$M67),0),IF($X67=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,Q67,IF($X67=1,IF(AA$9=$G67,(1-$M67),0),IF($X67=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,R67,IF($X67=1,IF(AB$9=$G67,(1-$M67),0),IF($X67=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,S67,IF($X67=1,IF(AC$9=$G67,(1-$M67),0),IF($X67=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X67=3,1,IF($X67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AO$7+$J67-1),$J67))","v":""},"",{"$f":"IF(L67=\"\", \"\", IF($X67=0,$V67,IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$T$7+$X67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67)))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$CE$7+$K67-1)*$F67)","v":""},"","","","","","","","","","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,IF($AK67=0,$W67,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1)*$F67)))","v":""},"",{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$V$7)*$F67)","v":""}]
[0.52189331638712433,0.27404459349872379,{"$f":"IF(Inventory!AH67=Inventory!$C$1032,0.5,1)*B68","v":0.27404459349872379},{"$f":"Inventory!C67","v":0},{"$f":"Inventory!E67","v":0},{"$f":"Inventory!W67","v":""},{"$f":"'Year 07'!AM68","v":""},{"$f":"IF($J68='Year 01'!$J68,'Year 07'!H68,$J68)","v":""},{"$f":"IF($J68='Year 01'!$J68,'Year 07'!I68,$J68)","v":""},{"$f":"'Year 07'!AN68","v":""},"",{"$f":"IF(E68 = 0, \"\", MATCH($E68,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!BA$7+$J68-1))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$W$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AB$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,1,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0)*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},"","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$B$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$F$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$O$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$BF$7+$K68-1))","v":""},{"$f":"IF(L68=\"\", \"\", VLOOKUP(X68,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,P68,IF($X68=1,IF(Z$9=$G68,(1-$M68),0),IF($X68=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,Q68,IF($X68=1,IF(AA$9=$G68,(1-$M68),0),IF($X68=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,R68,IF($X68=1,IF(AB$9=$G68,(1-$M68),0),IF($X68=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,S68,IF($X68=1,IF(AC$9=$G68,(1-$M68),0),IF($X68=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X68=3,1,IF($X68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AO$7+$J68-1),$J68))","v":""},"",{"$f":"IF(L68=\"\", \"\", IF($X68=0,$V68,IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$T$7+$X68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68)))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$CE$7+$K68-1)*$F68)","v":""},"","","","","","","","","","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,IF($AK68=0,$W68,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1)*$F68)))","v":""},"",{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$V$7)*$F68)","v":""}]
[0.37154351277396269,0.41236894801092239,{"$f":"IF(Inventory!AH68=Inventory!$C$1032,0.5,1)*B69","v":0.41236894801092239},{"$f":"Inventory!C68","v":0},{"$f":"Inventory!E68","v":0},{"$f":"Inventory!W68","v":""},{"$f":"'Year 07'!AM69","v":""},{"$f":"IF($J69='Year 01'!$J69,'Year 07'!H69,$J69)","v":""},{"$f":"IF($J69='Year 01'!$J69,'Year 07'!I69,$J69)","v":""},{"$f":"'Year 07'!AN69","v":""},"",{"$f":"IF(E69 = 0, \"\", MATCH($E69,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!BA$7+$J69-1))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$W$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AB$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,1,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0)*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},"","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$B$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$F$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$O$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$BF$7+$K69-1))","v":""},{"$f":"IF(L69=\"\", \"\", VLOOKUP(X69,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,P69,IF($X69=1,IF(Z$9=$G69,(1-$M69),0),IF($X69=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,Q69,IF($X69=1,IF(AA$9=$G69,(1-$M69),0),IF($X69=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,R69,IF($X69=1,IF(AB$9=$G69,(1-$M69),0),IF($X69=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,S69,IF($X69=1,IF(AC$9=$G69,(1-$M69),0),IF($X69=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X69=3,1,IF($X69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AO$7+$J69-1),$J69))","v":""},"",{"$f":"IF(L69=\"\", \"\", IF($X69=0,$V69,IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$T$7+$X69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69)))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$CE$7+$K69-1)*$F69)","v":""},"","","","","","","","","","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,IF($AK69=0,$W69,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1)*$F69)))","v":""},"",{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$V$7)*$F69)","v":""}]
[0.66128999518183018,0.59869324401883317,{"$f":"IF(Inventory!AH69=Inventory!$C$1032,0.5,1)*B70","v":0.59869324401883317},{"$f":"Inventory!C69","v":0},{"$f":"Inventory!E69","v":0},{"$f":"Inventory!W69","v":""},{"$f":"'Year 07'!AM70","v":""},{"$f":"IF($J70='Year 01'!$J70,'Year 07'!H70,$J70)","v":""},{"$f":"IF($J70='Year 01'!$J70,'Year 07'!I70,$J70)","v":""},{"$f":"'Year 07'!AN70","v":""},"",{"$f":"IF(E70 = 0, \"\", MATCH($E70,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!BA$7+$J70-1))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$W$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AB$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,1,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0)*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},"","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$B$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$F$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$O$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$BF$7+$K70-1))","v":""},{"$f":"IF(L70=\"\", \"\", VLOOKUP(X70,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,P70,IF($X70=1,IF(Z$9=$G70,(1-$M70),0),IF($X70=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,Q70,IF($X70=1,IF(AA$9=$G70,(1-$M70),0),IF($X70=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,R70,IF($X70=1,IF(AB$9=$G70,(1-$M70),0),IF($X70=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,S70,IF($X70=1,IF(AC$9=$G70,(1-$M70),0),IF($X70=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X70=3,1,IF($X70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AO$7+$J70-1),$J70))","v":""},"",{"$f":"IF(L70=\"\", \"\", IF($X70=0,$V70,IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$T$7+$X70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70)))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$CE$7+$K70-1)*$F70)","v":""},"","","","","","","","","","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,IF($AK70=0,$W70,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1)*$F70)))","v":""},"",{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$V$7)*$F70)","v":""}]
[0.50345070199304787,0.33816060643523838,{"$f":"IF(Inventory!AH70=Inventory!$C$1032,0.5,1)*B71","v":0.33816060643523838},{"$f":"Inventory!C70","v":0},{"$f":"Inventory!E70","v":0},{"$f":"Inventory!W70","v":""},{"$f":"'Year 07'!AM71","v":""},{"$f":"IF($J71='Year 01'!$J71,'Year 07'!H71,$J71)","v":""},{"$f":"IF($J71='Year 01'!$J71,'Year 07'!I71,$J71)","v":""},{"$f":"'Year 07'!AN71","v":""},"",{"$f":"IF(E71 = 0, \"\", MATCH($E71,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!BA$7+$J71-1))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$W$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AB$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,1,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0)*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},"","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$B$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$F$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$O$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$BF$7+$K71-1))","v":""},{"$f":"IF(L71=\"\", \"\", VLOOKUP(X71,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,P71,IF($X71=1,IF(Z$9=$G71,(1-$M71),0),IF($X71=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,Q71,IF($X71=1,IF(AA$9=$G71,(1-$M71),0),IF($X71=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,R71,IF($X71=1,IF(AB$9=$G71,(1-$M71),0),IF($X71=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,S71,IF($X71=1,IF(AC$9=$G71,(1-$M71),0),IF($X71=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X71=3,1,IF($X71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AO$7+$J71-1),$J71))","v":""},"",{"$f":"IF(L71=\"\", \"\", IF($X71=0,$V71,IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$T$7+$X71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71)))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$CE$7+$K71-1)*$F71)","v":""},"","","","","","","","","","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,IF($AK71=0,$W71,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1)*$F71)))","v":""},"",{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$V$7)*$F71)","v":""}]
[0.15574512893281411,0.65748077394187088,{"$f":"IF(Inventory!AH71=Inventory!$C$1032,0.5,1)*B72","v":0.65748077394187088},{"$f":"Inventory!C71","v":0},{"$f":"Inventory!E71","v":0},{"$f":"Inventory!W71","v":""},{"$f":"'Year 07'!AM72","v":""},{"$f":"IF($J72='Year 01'!$J72,'Year 07'!H72,$J72)","v":""},{"$f":"IF($J72='Year 01'!$J72,'Year 07'!I72,$J72)","v":""},{"$f":"'Year 07'!AN72","v":""},"",{"$f":"IF(E72 = 0, \"\", MATCH($E72,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!BA$7+$J72-1))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$W$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AB$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,1,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0)*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},"","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$B$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$F$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$O$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$BF$7+$K72-1))","v":""},{"$f":"IF(L72=\"\", \"\", VLOOKUP(X72,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,P72,IF($X72=1,IF(Z$9=$G72,(1-$M72),0),IF($X72=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,Q72,IF($X72=1,IF(AA$9=$G72,(1-$M72),0),IF($X72=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,R72,IF($X72=1,IF(AB$9=$G72,(1-$M72),0),IF($X72=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,S72,IF($X72=1,IF(AC$9=$G72,(1-$M72),0),IF($X72=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X72=3,1,IF($X72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AO$7+$J72-1),$J72))","v":""},"",{"$f":"IF(L72=\"\", \"\", IF($X72=0,$V72,IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$T$7+$X72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72)))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$CE$7+$K72-1)*$F72)","v":""},"","","","","","","","","","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,IF($AK72=0,$W72,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1)*$F72)))","v":""},"",{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$V$7)*$F72)","v":""}]
[0.89589359677632163,0.22505422741013548,{"$f":"IF(Inventory!AH72=Inventory!$C$1032,0.5,1)*B73","v":0.22505422741013548},{"$f":"Inventory!C72","v":0},{"$f":"Inventory!E72","v":0},{"$f":"Inventory!W72","v":""},{"$f":"'Year 07'!AM73","v":""},{"$f":"IF($J73='Year 01'!$J73,'Year 07'!H73,$J73)","v":""},{"$f":"IF($J73='Year 01'!$J73,'Year 07'!I73,$J73)","v":""},{"$f":"'Year 07'!AN73","v":""},"",{"$f":"IF(E73 = 0, \"\", MATCH($E73,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!BA$7+$J73-1))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$W$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AB$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,1,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0)*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},"","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$B$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$F$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$O$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$BF$7+$K73-1))","v":""},{"$f":"IF(L73=\"\", \"\", VLOOKUP(X73,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,P73,IF($X73=1,IF(Z$9=$G73,(1-$M73),0),IF($X73=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,Q73,IF($X73=1,IF(AA$9=$G73,(1-$M73),0),IF($X73=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,R73,IF($X73=1,IF(AB$9=$G73,(1-$M73),0),IF($X73=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,S73,IF($X73=1,IF(AC$9=$G73,(1-$M73),0),IF($X73=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X73=3,1,IF($X73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AO$7+$J73-1),$J73))","v":""},"",{"$f":"IF(L73=\"\", \"\", IF($X73=0,$V73,IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$T$7+$X73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73)))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$CE$7+$K73-1)*$F73)","v":""},"","","","","","","","","","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,IF($AK73=0,$W73,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1)*$F73)))","v":""},"",{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$V$7)*$F73)","v":""}]
[{"$f":"RAND()","v":0.92896116207804358},0.6225178827042539,{"$f":"IF(Inventory!AH73=Inventory!$C$1032,0.5,1)*B74","v":0.6225178827042539},{"$f":"Inventory!C73","v":0},{"$f":"Inventory!E73","v":0},{"$f":"Inventory!W73","v":""},{"$f":"'Year 07'!AM74","v":""},{"$f":"IF($J74='Year 01'!$J74,'Year 07'!H74,$J74)","v":""},{"$f":"IF($J74='Year 01'!$J74,'Year 07'!I74,$J74)","v":""},{"$f":"'Year 07'!AN74","v":""},{"$f":"IF(J74 = \"\", \"\", (J74-1)*5+G74)","v":""},{"$f":"IF(E74 = 0, \"\", MATCH($E74,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!BA$7+$J74-1))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$W$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AB$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,1,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0)*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(P74:S74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($C74<=T74,($J74-1)*5+5,(IF($C74<=S74+T74,4,IF($C74<=R74+S74+T74,3,IF($C74<=Q74+R74+S74+T74,2,1))))+($J74-1)*5))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$B$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$F$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$O$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$BF$7+$K74-1))","v":""},{"$f":"IF(L74=\"\", \"\", VLOOKUP(X74,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,P74,IF($X74=1,IF(Z$9=$G74,(1-$M74),0),IF($X74=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,Q74,IF($X74=1,IF(AA$9=$G74,(1-$M74),0),IF($X74=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,R74,IF($X74=1,IF(AB$9=$G74,(1-$M74),0),IF($X74=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,S74,IF($X74=1,IF(AC$9=$G74,(1-$M74),0),IF($X74=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(Z74:AC74))","v":""},{"$f":"IF($X74=3,1,IF($X74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AO$7+$J74-1),$J74))","v":""},"",{"$f":"IF(L74=\"\", \"\", IF($X74=0,$V74,IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$T$7+$X74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$CE$7+$K74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AH74=0,AG74=0,AG74=V74),999999,AH74/(AG74-V74)))","v":""},{"$f":"IF(L74=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI74,$AG$10:$AG$1009))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AI74=999999,$AJ74<=$B$5),1,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$X74,0))","v":""},{"$f":"IF(L74=\"\", \"\", $AO74-($AN74-1)*5)","v":""},{"$f":"IF(L74=\"\", \"\", INT(($AO74-1)/5)+1)","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AF74,$U74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AG74,$V74))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(X74=0,AK74=0),AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,IF($AK74=0,$W74,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1)*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AS74,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$V$7)*$F74)","v":""}]
[1.50429028818585E-2,0.35374612208833034,{"$f":"IF(Inventory!AH74=Inventory!$C$1032,0.5,1)*B75","v":0.35374612208833034},{"$f":"Inventory!C74","v":0},{"$f":"Inventory!E74","v":0},{"$f":"Inventory!W74","v":""},{"$f":"'Year 07'!AM75","v":""},{"$f":"IF($J75='Year 01'!$J75,'Year 07'!H75,$J75)","v":""},{"$f":"IF($J75='Year 01'!$J75,'Year 07'!I75,$J75)","v":""},{"$f":"'Year 07'!AN75","v":""},"",{"$f":"IF(E75 = 0, \"\", MATCH($E75,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!BA$7+$J75-1))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$W$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AB$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,1,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0)*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},"","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$B$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$F$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$O$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$BF$7+$K75-1))","v":""},{"$f":"IF(L75=\"\", \"\", VLOOKUP(X75,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,P75,IF($X75=1,IF(Z$9=$G75,(1-$M75),0),IF($X75=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,Q75,IF($X75=1,IF(AA$9=$G75,(1-$M75),0),IF($X75=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,R75,IF($X75=1,IF(AB$9=$G75,(1-$M75),0),IF($X75=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,S75,IF($X75=1,IF(AC$9=$G75,(1-$M75),0),IF($X75=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X75=3,1,IF($X75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AO$7+$J75-1),$J75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($C75<=AD75,5,IF($C75<=AC75+AD75,4,IF($C75<=AB75+AC75+AD75,3,IF($C75<=AA75+AB75+AC75+AD75,2,1))))+($AE75-1)*5)","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,$V75,IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$T$7+$X75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75)))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$CE$7+$K75-1)*$F75)","v":""},"","","","","","","","","","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,IF($AK75=0,$W75,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1)*$F75)))","v":""},"",{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$V$7)*$F75)","v":""}]
[0.1958997842049387,0.16669616319601732,{"$f":"IF(Inventory!AH75=Inventory!$C$1032,0.5,1)*B76","v":0.16669616319601732},{"$f":"Inventory!C75","v":0},{"$f":"Inventory!E75","v":0},{"$f":"Inventory!W75","v":""},{"$f":"'Year 07'!AM76","v":""},{"$f":"IF($J76='Year 01'!$J76,'Year 07'!H76,$J76)","v":""},{"$f":"IF($J76='Year 01'!$J76,'Year 07'!I76,$J76)","v":""},{"$f":"'Year 07'!AN76","v":""},"",{"$f":"IF(E76 = 0, \"\", MATCH($E76,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!BA$7+$J76-1))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$W$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AB$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,1,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0)*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},"","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$B$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$F$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$O$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$BF$7+$K76-1))","v":""},{"$f":"IF(L76=\"\", \"\", VLOOKUP(X76,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,P76,IF($X76=1,IF(Z$9=$G76,(1-$M76),0),IF($X76=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,Q76,IF($X76=1,IF(AA$9=$G76,(1-$M76),0),IF($X76=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,R76,IF($X76=1,IF(AB$9=$G76,(1-$M76),0),IF($X76=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,S76,IF($X76=1,IF(AC$9=$G76,(1-$M76),0),IF($X76=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X76=3,1,IF($X76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AO$7+$J76-1),$J76))","v":""},"",{"$f":"IF(L76=\"\", \"\", IF($X76=0,$V76,IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$T$7+$X76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76)))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$CE$7+$K76-1)*$F76)","v":""},"","","","","","","","","","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,IF($AK76=0,$W76,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1)*$F76)))","v":""},"",{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$V$7)*$F76)","v":""}]
[0.11564767030470047,0.21336801177238163,{"$f":"IF(Inventory!AH76=Inventory!$C$1032,0.5,1)*B77","v":0.21336801177238163},{"$f":"Inventory!C76","v":0},{"$f":"Inventory!E76","v":0},{"$f":"Inventory!W76","v":""},{"$f":"'Year 07'!AM77","v":""},{"$f":"IF($J77='Year 01'!$J77,'Year 07'!H77,$J77)","v":""},{"$f":"IF($J77='Year 01'!$J77,'Year 07'!I77,$J77)","v":""},{"$f":"'Year 07'!AN77","v":""},"",{"$f":"IF(E77 = 0, \"\", MATCH($E77,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!BA$7+$J77-1))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$W$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AB$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,1,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0)*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},"","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$B$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$F$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$O$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$BF$7+$K77-1))","v":""},{"$f":"IF(L77=\"\", \"\", VLOOKUP(X77,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,P77,IF($X77=1,IF(Z$9=$G77,(1-$M77),0),IF($X77=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,Q77,IF($X77=1,IF(AA$9=$G77,(1-$M77),0),IF($X77=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,R77,IF($X77=1,IF(AB$9=$G77,(1-$M77),0),IF($X77=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,S77,IF($X77=1,IF(AC$9=$G77,(1-$M77),0),IF($X77=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X77=3,1,IF($X77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AO$7+$J77-1),$J77))","v":""},"",{"$f":"IF(L77=\"\", \"\", IF($X77=0,$V77,IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$T$7+$X77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77)))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$CE$7+$K77-1)*$F77)","v":""},"","","","","","","","","","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,IF($AK77=0,$W77,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1)*$F77)))","v":""},"",{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$V$7)*$F77)","v":""}]
[0.38088551419895045,3.1352301600192756E-2,{"$f":"IF(Inventory!AH77=Inventory!$C$1032,0.5,1)*B78","v":3.1352301600192756E-2},{"$f":"Inventory!C77","v":0},{"$f":"Inventory!E77","v":0},{"$f":"Inventory!W77","v":""},{"$f":"'Year 07'!AM78","v":""},{"$f":"IF($J78='Year 01'!$J78,'Year 07'!H78,$J78)","v":""},{"$f":"IF($J78='Year 01'!$J78,'Year 07'!I78,$J78)","v":""},{"$f":"'Year 07'!AN78","v":""},"",{"$f":"IF(E78 = 0, \"\", MATCH($E78,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!BA$7+$J78-1))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$W$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AB$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,1,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0)*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},"","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$B$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$F$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$O$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$BF$7+$K78-1))","v":""},{"$f":"IF(L78=\"\", \"\", VLOOKUP(X78,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,P78,IF($X78=1,IF(Z$9=$G78,(1-$M78),0),IF($X78=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,Q78,IF($X78=1,IF(AA$9=$G78,(1-$M78),0),IF($X78=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,R78,IF($X78=1,IF(AB$9=$G78,(1-$M78),0),IF($X78=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,S78,IF($X78=1,IF(AC$9=$G78,(1-$M78),0),IF($X78=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X78=3,1,IF($X78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AO$7+$J78-1),$J78))","v":""},"",{"$f":"IF(L78=\"\", \"\", IF($X78=0,$V78,IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$T$7+$X78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78)))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$CE$7+$K78-1)*$F78)","v":""},"","","","","","","","","","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,IF($AK78=0,$W78,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1)*$F78)))","v":""},"",{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$V$7)*$F78)","v":""}]
[2.1235535822891394E-2,0.1253275669879218,{"$f":"IF(Inventory!AH78=Inventory!$C$1032,0.5,1)*B79","v":0.1253275669879218},{"$f":"Inventory!C78","v":0},{"$f":"Inventory!E78","v":0},{"$f":"Inventory!W78","v":""},{"$f":"'Year 07'!AM79","v":""},{"$f":"IF($J79='Year 01'!$J79,'Year 07'!H79,$J79)","v":""},{"$f":"IF($J79='Year 01'!$J79,'Year 07'!I79,$J79)","v":""},{"$f":"'Year 07'!AN79","v":""},"",{"$f":"IF(E79 = 0, \"\", MATCH($E79,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!BA$7+$J79-1))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$W$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AB$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,1,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0)*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},"","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$B$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$F$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$O$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$BF$7+$K79-1))","v":""},{"$f":"IF(L79=\"\", \"\", VLOOKUP(X79,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,P79,IF($X79=1,IF(Z$9=$G79,(1-$M79),0),IF($X79=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,Q79,IF($X79=1,IF(AA$9=$G79,(1-$M79),0),IF($X79=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,R79,IF($X79=1,IF(AB$9=$G79,(1-$M79),0),IF($X79=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,S79,IF($X79=1,IF(AC$9=$G79,(1-$M79),0),IF($X79=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X79=3,1,IF($X79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AO$7+$J79-1),$J79))","v":""},"",{"$f":"IF(L79=\"\", \"\", IF($X79=0,$V79,IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$T$7+$X79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79)))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$CE$7+$K79-1)*$F79)","v":""},"","","","","","","","","","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,IF($AK79=0,$W79,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1)*$F79)))","v":""},"",{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$V$7)*$F79)","v":""}]
[0.90445762229254012,0.88445371358909086,{"$f":"IF(Inventory!AH79=Inventory!$C$1032,0.5,1)*B80","v":0.88445371358909086},{"$f":"Inventory!C79","v":0},{"$f":"Inventory!E79","v":0},{"$f":"Inventory!W79","v":""},{"$f":"'Year 07'!AM80","v":""},{"$f":"IF($J80='Year 01'!$J80,'Year 07'!H80,$J80)","v":""},{"$f":"IF($J80='Year 01'!$J80,'Year 07'!I80,$J80)","v":""},{"$f":"'Year 07'!AN80","v":""},"",{"$f":"IF(E80 = 0, \"\", MATCH($E80,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!BA$7+$J80-1))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$W$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AB$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,1,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0)*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},"","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$B$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$F$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$O$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$BF$7+$K80-1))","v":""},{"$f":"IF(L80=\"\", \"\", VLOOKUP(X80,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,P80,IF($X80=1,IF(Z$9=$G80,(1-$M80),0),IF($X80=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,Q80,IF($X80=1,IF(AA$9=$G80,(1-$M80),0),IF($X80=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,R80,IF($X80=1,IF(AB$9=$G80,(1-$M80),0),IF($X80=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,S80,IF($X80=1,IF(AC$9=$G80,(1-$M80),0),IF($X80=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X80=3,1,IF($X80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AO$7+$J80-1),$J80))","v":""},"",{"$f":"IF(L80=\"\", \"\", IF($X80=0,$V80,IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$T$7+$X80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80)))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$CE$7+$K80-1)*$F80)","v":""},"","","","","","","","","","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,IF($AK80=0,$W80,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1)*$F80)))","v":""},"",{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$V$7)*$F80)","v":""}]
[0.86417406342445735,0.43377247584391598,{"$f":"IF(Inventory!AH80=Inventory!$C$1032,0.5,1)*B81","v":0.43377247584391598},{"$f":"Inventory!C80","v":0},{"$f":"Inventory!E80","v":0},{"$f":"Inventory!W80","v":""},{"$f":"'Year 07'!AM81","v":""},{"$f":"IF($J81='Year 01'!$J81,'Year 07'!H81,$J81)","v":""},{"$f":"IF($J81='Year 01'!$J81,'Year 07'!I81,$J81)","v":""},{"$f":"'Year 07'!AN81","v":""},"",{"$f":"IF(E81 = 0, \"\", MATCH($E81,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!BA$7+$J81-1))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$W$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AB$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,1,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0)*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},"","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$B$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$F$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$O$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$BF$7+$K81-1))","v":""},{"$f":"IF(L81=\"\", \"\", VLOOKUP(X81,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,P81,IF($X81=1,IF(Z$9=$G81,(1-$M81),0),IF($X81=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,Q81,IF($X81=1,IF(AA$9=$G81,(1-$M81),0),IF($X81=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,R81,IF($X81=1,IF(AB$9=$G81,(1-$M81),0),IF($X81=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,S81,IF($X81=1,IF(AC$9=$G81,(1-$M81),0),IF($X81=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X81=3,1,IF($X81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AO$7+$J81-1),$J81))","v":""},"",{"$f":"IF(L81=\"\", \"\", IF($X81=0,$V81,IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$T$7+$X81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81)))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$CE$7+$K81-1)*$F81)","v":""},"","","","","","","","","","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,IF($AK81=0,$W81,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1)*$F81)))","v":""},"",{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$V$7)*$F81)","v":""}]
[0.10604682910534247,0.75441047087194468,{"$f":"IF(Inventory!AH81=Inventory!$C$1032,0.5,1)*B82","v":0.75441047087194468},{"$f":"Inventory!C81","v":0},{"$f":"Inventory!E81","v":0},{"$f":"Inventory!W81","v":""},{"$f":"'Year 07'!AM82","v":""},{"$f":"IF($J82='Year 01'!$J82,'Year 07'!H82,$J82)","v":""},{"$f":"IF($J82='Year 01'!$J82,'Year 07'!I82,$J82)","v":""},{"$f":"'Year 07'!AN82","v":""},"",{"$f":"IF(E82 = 0, \"\", MATCH($E82,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!BA$7+$J82-1))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$W$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AB$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,1,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0)*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},"","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$B$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$F$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$O$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$BF$7+$K82-1))","v":""},{"$f":"IF(L82=\"\", \"\", VLOOKUP(X82,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,P82,IF($X82=1,IF(Z$9=$G82,(1-$M82),0),IF($X82=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,Q82,IF($X82=1,IF(AA$9=$G82,(1-$M82),0),IF($X82=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,R82,IF($X82=1,IF(AB$9=$G82,(1-$M82),0),IF($X82=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,S82,IF($X82=1,IF(AC$9=$G82,(1-$M82),0),IF($X82=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X82=3,1,IF($X82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AO$7+$J82-1),$J82))","v":""},"",{"$f":"IF(L82=\"\", \"\", IF($X82=0,$V82,IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$T$7+$X82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82)))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$CE$7+$K82-1)*$F82)","v":""},"","","","","","","","","","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,IF($AK82=0,$W82,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1)*$F82)))","v":""},"",{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$V$7)*$F82)","v":""}]
[0.93689932613662952,0.93950373202791571,{"$f":"IF(Inventory!AH82=Inventory!$C$1032,0.5,1)*B83","v":0.93950373202791571},{"$f":"Inventory!C82","v":0},{"$f":"Inventory!E82","v":0},{"$f":"Inventory!W82","v":""},{"$f":"'Year 07'!AM83","v":""},{"$f":"IF($J83='Year 01'!$J83,'Year 07'!H83,$J83)","v":""},{"$f":"IF($J83='Year 01'!$J83,'Year 07'!I83,$J83)","v":""},{"$f":"'Year 07'!AN83","v":""},"",{"$f":"IF(E83 = 0, \"\", MATCH($E83,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!BA$7+$J83-1))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$W$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AB$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,1,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0)*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},"","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$B$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$F$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$O$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$BF$7+$K83-1))","v":""},{"$f":"IF(L83=\"\", \"\", VLOOKUP(X83,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,P83,IF($X83=1,IF(Z$9=$G83,(1-$M83),0),IF($X83=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,Q83,IF($X83=1,IF(AA$9=$G83,(1-$M83),0),IF($X83=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,R83,IF($X83=1,IF(AB$9=$G83,(1-$M83),0),IF($X83=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,S83,IF($X83=1,IF(AC$9=$G83,(1-$M83),0),IF($X83=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X83=3,1,IF($X83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AO$7+$J83-1),$J83))","v":""},"",{"$f":"IF(L83=\"\", \"\", IF($X83=0,$V83,IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$T$7+$X83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83)))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$CE$7+$K83-1)*$F83)","v":""},"","","","","","","","","","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,IF($AK83=0,$W83,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1)*$F83)))","v":""},"",{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$V$7)*$F83)","v":""}]
[0.53493575311532782,0.71284849356101387,{"$f":"IF(Inventory!AH83=Inventory!$C$1032,0.5,1)*B84","v":0.71284849356101387},{"$f":"Inventory!C83","v":0},{"$f":"Inventory!E83","v":0},{"$f":"Inventory!W83","v":""},{"$f":"'Year 07'!AM84","v":""},{"$f":"IF($J84='Year 01'!$J84,'Year 07'!H84,$J84)","v":""},{"$f":"IF($J84='Year 01'!$J84,'Year 07'!I84,$J84)","v":""},{"$f":"'Year 07'!AN84","v":""},"",{"$f":"IF(E84 = 0, \"\", MATCH($E84,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!BA$7+$J84-1))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$W$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AB$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,1,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0)*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},"","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$B$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$F$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$O$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$BF$7+$K84-1))","v":""},{"$f":"IF(L84=\"\", \"\", VLOOKUP(X84,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,P84,IF($X84=1,IF(Z$9=$G84,(1-$M84),0),IF($X84=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,Q84,IF($X84=1,IF(AA$9=$G84,(1-$M84),0),IF($X84=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,R84,IF($X84=1,IF(AB$9=$G84,(1-$M84),0),IF($X84=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,S84,IF($X84=1,IF(AC$9=$G84,(1-$M84),0),IF($X84=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X84=3,1,IF($X84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AO$7+$J84-1),$J84))","v":""},"",{"$f":"IF(L84=\"\", \"\", IF($X84=0,$V84,IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$T$7+$X84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84)))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$CE$7+$K84-1)*$F84)","v":""},"","","","","","","","","","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,IF($AK84=0,$W84,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1)*$F84)))","v":""},"",{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$V$7)*$F84)","v":""}]
[0.118807241472209,0.27449601884686481,{"$f":"IF(Inventory!AH84=Inventory!$C$1032,0.5,1)*B85","v":0.27449601884686481},{"$f":"Inventory!C84","v":0},{"$f":"Inventory!E84","v":0},{"$f":"Inventory!W84","v":""},{"$f":"'Year 07'!AM85","v":""},{"$f":"IF($J85='Year 01'!$J85,'Year 07'!H85,$J85)","v":""},{"$f":"IF($J85='Year 01'!$J85,'Year 07'!I85,$J85)","v":""},{"$f":"'Year 07'!AN85","v":""},"",{"$f":"IF(E85 = 0, \"\", MATCH($E85,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!BA$7+$J85-1))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$W$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AB$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,1,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0)*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},"","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$B$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$F$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$O$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$BF$7+$K85-1))","v":""},{"$f":"IF(L85=\"\", \"\", VLOOKUP(X85,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,P85,IF($X85=1,IF(Z$9=$G85,(1-$M85),0),IF($X85=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,Q85,IF($X85=1,IF(AA$9=$G85,(1-$M85),0),IF($X85=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,R85,IF($X85=1,IF(AB$9=$G85,(1-$M85),0),IF($X85=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,S85,IF($X85=1,IF(AC$9=$G85,(1-$M85),0),IF($X85=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X85=3,1,IF($X85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AO$7+$J85-1),$J85))","v":""},"",{"$f":"IF(L85=\"\", \"\", IF($X85=0,$V85,IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$T$7+$X85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85)))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$CE$7+$K85-1)*$F85)","v":""},"","","","","","","","","","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,IF($AK85=0,$W85,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1)*$F85)))","v":""},"",{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$V$7)*$F85)","v":""}]
[0.31327066385393043,0.67540195410673054,{"$f":"IF(Inventory!AH85=Inventory!$C$1032,0.5,1)*B86","v":0.67540195410673054},{"$f":"Inventory!C85","v":0},{"$f":"Inventory!E85","v":0},{"$f":"Inventory!W85","v":""},{"$f":"'Year 07'!AM86","v":""},{"$f":"IF($J86='Year 01'!$J86,'Year 07'!H86,$J86)","v":""},{"$f":"IF($J86='Year 01'!$J86,'Year 07'!I86,$J86)","v":""},{"$f":"'Year 07'!AN86","v":""},"",{"$f":"IF(E86 = 0, \"\", MATCH($E86,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!BA$7+$J86-1))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$W$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AB$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,1,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0)*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},"","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$B$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$F$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$O$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$BF$7+$K86-1))","v":""},{"$f":"IF(L86=\"\", \"\", VLOOKUP(X86,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,P86,IF($X86=1,IF(Z$9=$G86,(1-$M86),0),IF($X86=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,Q86,IF($X86=1,IF(AA$9=$G86,(1-$M86),0),IF($X86=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,R86,IF($X86=1,IF(AB$9=$G86,(1-$M86),0),IF($X86=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,S86,IF($X86=1,IF(AC$9=$G86,(1-$M86),0),IF($X86=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X86=3,1,IF($X86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AO$7+$J86-1),$J86))","v":""},"",{"$f":"IF(L86=\"\", \"\", IF($X86=0,$V86,IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$T$7+$X86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86)))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$CE$7+$K86-1)*$F86)","v":""},"","","","","","","","","","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,IF($AK86=0,$W86,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1)*$F86)))","v":""},"",{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$V$7)*$F86)","v":""}]
[0.23754876293909644,0.60575479658500009,{"$f":"IF(Inventory!AH86=Inventory!$C$1032,0.5,1)*B87","v":0.60575479658500009},{"$f":"Inventory!C86","v":0},{"$f":"Inventory!E86","v":0},{"$f":"Inventory!W86","v":""},{"$f":"'Year 07'!AM87","v":""},{"$f":"IF($J87='Year 01'!$J87,'Year 07'!H87,$J87)","v":""},{"$f":"IF($J87='Year 01'!$J87,'Year 07'!I87,$J87)","v":""},{"$f":"'Year 07'!AN87","v":""},"",{"$f":"IF(E87 = 0, \"\", MATCH($E87,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!BA$7+$J87-1))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$W$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AB$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,1,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0)*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},"","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$B$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$F$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$O$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$BF$7+$K87-1))","v":""},{"$f":"IF(L87=\"\", \"\", VLOOKUP(X87,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,P87,IF($X87=1,IF(Z$9=$G87,(1-$M87),0),IF($X87=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,Q87,IF($X87=1,IF(AA$9=$G87,(1-$M87),0),IF($X87=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,R87,IF($X87=1,IF(AB$9=$G87,(1-$M87),0),IF($X87=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,S87,IF($X87=1,IF(AC$9=$G87,(1-$M87),0),IF($X87=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X87=3,1,IF($X87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AO$7+$J87-1),$J87))","v":""},"",{"$f":"IF(L87=\"\", \"\", IF($X87=0,$V87,IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$T$7+$X87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87)))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$CE$7+$K87-1)*$F87)","v":""},"","","","","","","","","","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,IF($AK87=0,$W87,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1)*$F87)))","v":""},"",{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$V$7)*$F87)","v":""}]
[0.39141280794809252,0.60770150887637775,{"$f":"IF(Inventory!AH87=Inventory!$C$1032,0.5,1)*B88","v":0.60770150887637775},{"$f":"Inventory!C87","v":0},{"$f":"Inventory!E87","v":0},{"$f":"Inventory!W87","v":""},{"$f":"'Year 07'!AM88","v":""},{"$f":"IF($J88='Year 01'!$J88,'Year 07'!H88,$J88)","v":""},{"$f":"IF($J88='Year 01'!$J88,'Year 07'!I88,$J88)","v":""},{"$f":"'Year 07'!AN88","v":""},"",{"$f":"IF(E88 = 0, \"\", MATCH($E88,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!BA$7+$J88-1))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$W$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AB$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,1,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0)*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},"","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$B$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$F$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$O$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$BF$7+$K88-1))","v":""},{"$f":"IF(L88=\"\", \"\", VLOOKUP(X88,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,P88,IF($X88=1,IF(Z$9=$G88,(1-$M88),0),IF($X88=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,Q88,IF($X88=1,IF(AA$9=$G88,(1-$M88),0),IF($X88=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,R88,IF($X88=1,IF(AB$9=$G88,(1-$M88),0),IF($X88=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,S88,IF($X88=1,IF(AC$9=$G88,(1-$M88),0),IF($X88=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X88=3,1,IF($X88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AO$7+$J88-1),$J88))","v":""},"",{"$f":"IF(L88=\"\", \"\", IF($X88=0,$V88,IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$T$7+$X88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88)))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$CE$7+$K88-1)*$F88)","v":""},"","","","","","","","","","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,IF($AK88=0,$W88,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1)*$F88)))","v":""},"",{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$V$7)*$F88)","v":""}]
[0.59624015826307042,0.72063252856961124,{"$f":"IF(Inventory!AH88=Inventory!$C$1032,0.5,1)*B89","v":0.72063252856961124},{"$f":"Inventory!C88","v":0},{"$f":"Inventory!E88","v":0},{"$f":"Inventory!W88","v":""},{"$f":"'Year 07'!AM89","v":""},{"$f":"IF($J89='Year 01'!$J89,'Year 07'!H89,$J89)","v":""},{"$f":"IF($J89='Year 01'!$J89,'Year 07'!I89,$J89)","v":""},{"$f":"'Year 07'!AN89","v":""},"",{"$f":"IF(E89 = 0, \"\", MATCH($E89,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!BA$7+$J89-1))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$W$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AB$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,1,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0)*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},"","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$B$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$F$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$O$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$BF$7+$K89-1))","v":""},{"$f":"IF(L89=\"\", \"\", VLOOKUP(X89,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,P89,IF($X89=1,IF(Z$9=$G89,(1-$M89),0),IF($X89=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,Q89,IF($X89=1,IF(AA$9=$G89,(1-$M89),0),IF($X89=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,R89,IF($X89=1,IF(AB$9=$G89,(1-$M89),0),IF($X89=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,S89,IF($X89=1,IF(AC$9=$G89,(1-$M89),0),IF($X89=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X89=3,1,IF($X89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AO$7+$J89-1),$J89))","v":""},"",{"$f":"IF(L89=\"\", \"\", IF($X89=0,$V89,IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$T$7+$X89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89)))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$CE$7+$K89-1)*$F89)","v":""},"","","","","","","","","","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,IF($AK89=0,$W89,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1)*$F89)))","v":""},"",{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$V$7)*$F89)","v":""}]
[0.45375391739347659,0.26297871866174882,{"$f":"IF(Inventory!AH89=Inventory!$C$1032,0.5,1)*B90","v":0.26297871866174882},{"$f":"Inventory!C89","v":0},{"$f":"Inventory!E89","v":0},{"$f":"Inventory!W89","v":""},{"$f":"'Year 07'!AM90","v":""},{"$f":"IF($J90='Year 01'!$J90,'Year 07'!H90,$J90)","v":""},{"$f":"IF($J90='Year 01'!$J90,'Year 07'!I90,$J90)","v":""},{"$f":"'Year 07'!AN90","v":""},"",{"$f":"IF(E90 = 0, \"\", MATCH($E90,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!BA$7+$J90-1))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$W$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AB$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,1,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0)*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},"","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$B$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$F$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$O$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$BF$7+$K90-1))","v":""},{"$f":"IF(L90=\"\", \"\", VLOOKUP(X90,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,P90,IF($X90=1,IF(Z$9=$G90,(1-$M90),0),IF($X90=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,Q90,IF($X90=1,IF(AA$9=$G90,(1-$M90),0),IF($X90=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,R90,IF($X90=1,IF(AB$9=$G90,(1-$M90),0),IF($X90=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,S90,IF($X90=1,IF(AC$9=$G90,(1-$M90),0),IF($X90=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X90=3,1,IF($X90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AO$7+$J90-1),$J90))","v":""},"",{"$f":"IF(L90=\"\", \"\", IF($X90=0,$V90,IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$T$7+$X90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90)))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$CE$7+$K90-1)*$F90)","v":""},"","","","","","","","","","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,IF($AK90=0,$W90,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1)*$F90)))","v":""},"",{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$V$7)*$F90)","v":""}]
[0.91169449980949413,0.98393823736231667,{"$f":"IF(Inventory!AH90=Inventory!$C$1032,0.5,1)*B91","v":0.98393823736231667},{"$f":"Inventory!C90","v":0},{"$f":"Inventory!E90","v":0},{"$f":"Inventory!W90","v":""},{"$f":"'Year 07'!AM91","v":""},{"$f":"IF($J91='Year 01'!$J91,'Year 07'!H91,$J91)","v":""},{"$f":"IF($J91='Year 01'!$J91,'Year 07'!I91,$J91)","v":""},{"$f":"'Year 07'!AN91","v":""},"",{"$f":"IF(E91 = 0, \"\", MATCH($E91,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!BA$7+$J91-1))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$W$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AB$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,1,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0)*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},"","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$B$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$F$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$O$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$BF$7+$K91-1))","v":""},{"$f":"IF(L91=\"\", \"\", VLOOKUP(X91,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,P91,IF($X91=1,IF(Z$9=$G91,(1-$M91),0),IF($X91=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,Q91,IF($X91=1,IF(AA$9=$G91,(1-$M91),0),IF($X91=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,R91,IF($X91=1,IF(AB$9=$G91,(1-$M91),0),IF($X91=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,S91,IF($X91=1,IF(AC$9=$G91,(1-$M91),0),IF($X91=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X91=3,1,IF($X91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AO$7+$J91-1),$J91))","v":""},"",{"$f":"IF(L91=\"\", \"\", IF($X91=0,$V91,IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$T$7+$X91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91)))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$CE$7+$K91-1)*$F91)","v":""},"","","","","","","","","","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,IF($AK91=0,$W91,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1)*$F91)))","v":""},"",{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$V$7)*$F91)","v":""}]
[0.41304888017852559,0.26023594484866941,{"$f":"IF(Inventory!AH91=Inventory!$C$1032,0.5,1)*B92","v":0.26023594484866941},{"$f":"Inventory!C91","v":0},{"$f":"Inventory!E91","v":0},{"$f":"Inventory!W91","v":""},{"$f":"'Year 07'!AM92","v":""},{"$f":"IF($J92='Year 01'!$J92,'Year 07'!H92,$J92)","v":""},{"$f":"IF($J92='Year 01'!$J92,'Year 07'!I92,$J92)","v":""},{"$f":"'Year 07'!AN92","v":""},"",{"$f":"IF(E92 = 0, \"\", MATCH($E92,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!BA$7+$J92-1))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$W$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AB$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,1,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0)*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},"","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$B$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$F$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$O$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$BF$7+$K92-1))","v":""},{"$f":"IF(L92=\"\", \"\", VLOOKUP(X92,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,P92,IF($X92=1,IF(Z$9=$G92,(1-$M92),0),IF($X92=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,Q92,IF($X92=1,IF(AA$9=$G92,(1-$M92),0),IF($X92=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,R92,IF($X92=1,IF(AB$9=$G92,(1-$M92),0),IF($X92=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,S92,IF($X92=1,IF(AC$9=$G92,(1-$M92),0),IF($X92=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X92=3,1,IF($X92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AO$7+$J92-1),$J92))","v":""},"",{"$f":"IF(L92=\"\", \"\", IF($X92=0,$V92,IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$T$7+$X92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92)))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$CE$7+$K92-1)*$F92)","v":""},"","","","","","","","","","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,IF($AK92=0,$W92,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1)*$F92)))","v":""},"",{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$V$7)*$F92)","v":""}]
[0.69335549413329167,0.57229875384140594,{"$f":"IF(Inventory!AH92=Inventory!$C$1032,0.5,1)*B93","v":0.57229875384140594},{"$f":"Inventory!C92","v":0},{"$f":"Inventory!E92","v":0},{"$f":"Inventory!W92","v":""},{"$f":"'Year 07'!AM93","v":""},{"$f":"IF($J93='Year 01'!$J93,'Year 07'!H93,$J93)","v":""},{"$f":"IF($J93='Year 01'!$J93,'Year 07'!I93,$J93)","v":""},{"$f":"'Year 07'!AN93","v":""},"",{"$f":"IF(E93 = 0, \"\", MATCH($E93,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!BA$7+$J93-1))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$W$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AB$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,1,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0)*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},"","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$B$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$F$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$O$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$BF$7+$K93-1))","v":""},{"$f":"IF(L93=\"\", \"\", VLOOKUP(X93,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,P93,IF($X93=1,IF(Z$9=$G93,(1-$M93),0),IF($X93=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,Q93,IF($X93=1,IF(AA$9=$G93,(1-$M93),0),IF($X93=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,R93,IF($X93=1,IF(AB$9=$G93,(1-$M93),0),IF($X93=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,S93,IF($X93=1,IF(AC$9=$G93,(1-$M93),0),IF($X93=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X93=3,1,IF($X93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AO$7+$J93-1),$J93))","v":""},"",{"$f":"IF(L93=\"\", \"\", IF($X93=0,$V93,IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$T$7+$X93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93)))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$CE$7+$K93-1)*$F93)","v":""},"","","","","","","","","","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,IF($AK93=0,$W93,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1)*$F93)))","v":""},"",{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$V$7)*$F93)","v":""}]
[0.68119556790695279,0.92640489145151717,{"$f":"IF(Inventory!AH93=Inventory!$C$1032,0.5,1)*B94","v":0.92640489145151717},{"$f":"Inventory!C93","v":0},{"$f":"Inventory!E93","v":0},{"$f":"Inventory!W93","v":""},{"$f":"'Year 07'!AM94","v":""},{"$f":"IF($J94='Year 01'!$J94,'Year 07'!H94,$J94)","v":""},{"$f":"IF($J94='Year 01'!$J94,'Year 07'!I94,$J94)","v":""},{"$f":"'Year 07'!AN94","v":""},"",{"$f":"IF(E94 = 0, \"\", MATCH($E94,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!BA$7+$J94-1))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$W$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AB$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,1,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0)*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},"","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$B$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$F$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$O$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$BF$7+$K94-1))","v":""},{"$f":"IF(L94=\"\", \"\", VLOOKUP(X94,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,P94,IF($X94=1,IF(Z$9=$G94,(1-$M94),0),IF($X94=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,Q94,IF($X94=1,IF(AA$9=$G94,(1-$M94),0),IF($X94=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,R94,IF($X94=1,IF(AB$9=$G94,(1-$M94),0),IF($X94=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,S94,IF($X94=1,IF(AC$9=$G94,(1-$M94),0),IF($X94=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X94=3,1,IF($X94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AO$7+$J94-1),$J94))","v":""},"",{"$f":"IF(L94=\"\", \"\", IF($X94=0,$V94,IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$T$7+$X94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94)))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$CE$7+$K94-1)*$F94)","v":""},"","","","","","","","","","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,IF($AK94=0,$W94,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1)*$F94)))","v":""},"",{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$V$7)*$F94)","v":""}]
[0.80612787919380691,0.18827255366132545,{"$f":"IF(Inventory!AH94=Inventory!$C$1032,0.5,1)*B95","v":0.18827255366132545},{"$f":"Inventory!C94","v":0},{"$f":"Inventory!E94","v":0},{"$f":"Inventory!W94","v":""},{"$f":"'Year 07'!AM95","v":""},{"$f":"IF($J95='Year 01'!$J95,'Year 07'!H95,$J95)","v":""},{"$f":"IF($J95='Year 01'!$J95,'Year 07'!I95,$J95)","v":""},{"$f":"'Year 07'!AN95","v":""},"",{"$f":"IF(E95 = 0, \"\", MATCH($E95,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!BA$7+$J95-1))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$W$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AB$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,1,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0)*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},"","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$B$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$F$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$O$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$BF$7+$K95-1))","v":""},{"$f":"IF(L95=\"\", \"\", VLOOKUP(X95,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,P95,IF($X95=1,IF(Z$9=$G95,(1-$M95),0),IF($X95=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,Q95,IF($X95=1,IF(AA$9=$G95,(1-$M95),0),IF($X95=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,R95,IF($X95=1,IF(AB$9=$G95,(1-$M95),0),IF($X95=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,S95,IF($X95=1,IF(AC$9=$G95,(1-$M95),0),IF($X95=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X95=3,1,IF($X95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AO$7+$J95-1),$J95))","v":""},"",{"$f":"IF(L95=\"\", \"\", IF($X95=0,$V95,IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$T$7+$X95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95)))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$CE$7+$K95-1)*$F95)","v":""},"","","","","","","","","","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,IF($AK95=0,$W95,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1)*$F95)))","v":""},"",{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$V$7)*$F95)","v":""}]
[0.94076266152135757,0.49389490324224583,{"$f":"IF(Inventory!AH95=Inventory!$C$1032,0.5,1)*B96","v":0.49389490324224583},{"$f":"Inventory!C95","v":0},{"$f":"Inventory!E95","v":0},{"$f":"Inventory!W95","v":""},{"$f":"'Year 07'!AM96","v":""},{"$f":"IF($J96='Year 01'!$J96,'Year 07'!H96,$J96)","v":""},{"$f":"IF($J96='Year 01'!$J96,'Year 07'!I96,$J96)","v":""},{"$f":"'Year 07'!AN96","v":""},"",{"$f":"IF(E96 = 0, \"\", MATCH($E96,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!BA$7+$J96-1))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$W$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AB$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,1,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0)*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},"","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$B$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$F$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$O$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$BF$7+$K96-1))","v":""},{"$f":"IF(L96=\"\", \"\", VLOOKUP(X96,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,P96,IF($X96=1,IF(Z$9=$G96,(1-$M96),0),IF($X96=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,Q96,IF($X96=1,IF(AA$9=$G96,(1-$M96),0),IF($X96=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,R96,IF($X96=1,IF(AB$9=$G96,(1-$M96),0),IF($X96=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,S96,IF($X96=1,IF(AC$9=$G96,(1-$M96),0),IF($X96=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X96=3,1,IF($X96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AO$7+$J96-1),$J96))","v":""},"",{"$f":"IF(L96=\"\", \"\", IF($X96=0,$V96,IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$T$7+$X96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96)))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$CE$7+$K96-1)*$F96)","v":""},"","","","","","","","","","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,IF($AK96=0,$W96,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1)*$F96)))","v":""},"",{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$V$7)*$F96)","v":""}]
[0.1490231637603413,0.96405985804126315,{"$f":"IF(Inventory!AH96=Inventory!$C$1032,0.5,1)*B97","v":0.96405985804126315},{"$f":"Inventory!C96","v":0},{"$f":"Inventory!E96","v":0},{"$f":"Inventory!W96","v":""},{"$f":"'Year 07'!AM97","v":""},{"$f":"IF($J97='Year 01'!$J97,'Year 07'!H97,$J97)","v":""},{"$f":"IF($J97='Year 01'!$J97,'Year 07'!I97,$J97)","v":""},{"$f":"'Year 07'!AN97","v":""},"",{"$f":"IF(E97 = 0, \"\", MATCH($E97,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!BA$7+$J97-1))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$W$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AB$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,1,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0)*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},"","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$B$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$F$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$O$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$BF$7+$K97-1))","v":""},{"$f":"IF(L97=\"\", \"\", VLOOKUP(X97,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,P97,IF($X97=1,IF(Z$9=$G97,(1-$M97),0),IF($X97=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,Q97,IF($X97=1,IF(AA$9=$G97,(1-$M97),0),IF($X97=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,R97,IF($X97=1,IF(AB$9=$G97,(1-$M97),0),IF($X97=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,S97,IF($X97=1,IF(AC$9=$G97,(1-$M97),0),IF($X97=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X97=3,1,IF($X97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AO$7+$J97-1),$J97))","v":""},"",{"$f":"IF(L97=\"\", \"\", IF($X97=0,$V97,IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$T$7+$X97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97)))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$CE$7+$K97-1)*$F97)","v":""},"","","","","","","","","","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,IF($AK97=0,$W97,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1)*$F97)))","v":""},"",{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$V$7)*$F97)","v":""}]
[0.77589763304648685,0.85521687243580846,{"$f":"IF(Inventory!AH97=Inventory!$C$1032,0.5,1)*B98","v":0.85521687243580846},{"$f":"Inventory!C97","v":0},{"$f":"Inventory!E97","v":0},{"$f":"Inventory!W97","v":""},{"$f":"'Year 07'!AM98","v":""},{"$f":"IF($J98='Year 01'!$J98,'Year 07'!H98,$J98)","v":""},{"$f":"IF($J98='Year 01'!$J98,'Year 07'!I98,$J98)","v":""},{"$f":"'Year 07'!AN98","v":""},"",{"$f":"IF(E98 = 0, \"\", MATCH($E98,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!BA$7+$J98-1))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$W$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AB$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,1,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0)*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},"","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$B$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$F$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$O$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$BF$7+$K98-1))","v":""},{"$f":"IF(L98=\"\", \"\", VLOOKUP(X98,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,P98,IF($X98=1,IF(Z$9=$G98,(1-$M98),0),IF($X98=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,Q98,IF($X98=1,IF(AA$9=$G98,(1-$M98),0),IF($X98=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,R98,IF($X98=1,IF(AB$9=$G98,(1-$M98),0),IF($X98=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,S98,IF($X98=1,IF(AC$9=$G98,(1-$M98),0),IF($X98=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X98=3,1,IF($X98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AO$7+$J98-1),$J98))","v":""},"",{"$f":"IF(L98=\"\", \"\", IF($X98=0,$V98,IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$T$7+$X98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98)))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$CE$7+$K98-1)*$F98)","v":""},"","","","","","","","","","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,IF($AK98=0,$W98,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1)*$F98)))","v":""},"",{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$V$7)*$F98)","v":""}]
[0.76440541934680239,0.89622966231124002,{"$f":"IF(Inventory!AH98=Inventory!$C$1032,0.5,1)*B99","v":0.89622966231124002},{"$f":"Inventory!C98","v":0},{"$f":"Inventory!E98","v":0},{"$f":"Inventory!W98","v":""},{"$f":"'Year 07'!AM99","v":""},{"$f":"IF($J99='Year 01'!$J99,'Year 07'!H99,$J99)","v":""},{"$f":"IF($J99='Year 01'!$J99,'Year 07'!I99,$J99)","v":""},{"$f":"'Year 07'!AN99","v":""},"",{"$f":"IF(E99 = 0, \"\", MATCH($E99,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!BA$7+$J99-1))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$W$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AB$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,1,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0)*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},"","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$B$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$F$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$O$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$BF$7+$K99-1))","v":""},{"$f":"IF(L99=\"\", \"\", VLOOKUP(X99,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,P99,IF($X99=1,IF(Z$9=$G99,(1-$M99),0),IF($X99=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,Q99,IF($X99=1,IF(AA$9=$G99,(1-$M99),0),IF($X99=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,R99,IF($X99=1,IF(AB$9=$G99,(1-$M99),0),IF($X99=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,S99,IF($X99=1,IF(AC$9=$G99,(1-$M99),0),IF($X99=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X99=3,1,IF($X99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AO$7+$J99-1),$J99))","v":""},"",{"$f":"IF(L99=\"\", \"\", IF($X99=0,$V99,IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$T$7+$X99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99)))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$CE$7+$K99-1)*$F99)","v":""},"","","","","","","","","","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,IF($AK99=0,$W99,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1)*$F99)))","v":""},"",{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$V$7)*$F99)","v":""}]
[0.60378505329073384,0.68241530849000709,{"$f":"IF(Inventory!AH99=Inventory!$C$1032,0.5,1)*B100","v":0.68241530849000709},{"$f":"Inventory!C99","v":0},{"$f":"Inventory!E99","v":0},{"$f":"Inventory!W99","v":""},{"$f":"'Year 07'!AM100","v":""},{"$f":"IF($J100='Year 01'!$J100,'Year 07'!H100,$J100)","v":""},{"$f":"IF($J100='Year 01'!$J100,'Year 07'!I100,$J100)","v":""},{"$f":"'Year 07'!AN100","v":""},"",{"$f":"IF(E100 = 0, \"\", MATCH($E100,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!BA$7+$J100-1))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$W$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AB$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,1,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0)*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},"","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$B$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$F$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$O$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$BF$7+$K100-1))","v":""},{"$f":"IF(L100=\"\", \"\", VLOOKUP(X100,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,P100,IF($X100=1,IF(Z$9=$G100,(1-$M100),0),IF($X100=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,Q100,IF($X100=1,IF(AA$9=$G100,(1-$M100),0),IF($X100=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,R100,IF($X100=1,IF(AB$9=$G100,(1-$M100),0),IF($X100=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,S100,IF($X100=1,IF(AC$9=$G100,(1-$M100),0),IF($X100=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X100=3,1,IF($X100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AO$7+$J100-1),$J100))","v":""},"",{"$f":"IF(L100=\"\", \"\", IF($X100=0,$V100,IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$T$7+$X100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100)))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$CE$7+$K100-1)*$F100)","v":""},"","","","","","","","","","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,IF($AK100=0,$W100,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1)*$F100)))","v":""},"",{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$V$7)*$F100)","v":""}]
[0.80136051901460925,0.68097441679315751,{"$f":"IF(Inventory!AH100=Inventory!$C$1032,0.5,1)*B101","v":0.68097441679315751},{"$f":"Inventory!C100","v":0},{"$f":"Inventory!E100","v":0},{"$f":"Inventory!W100","v":""},{"$f":"'Year 07'!AM101","v":""},{"$f":"IF($J101='Year 01'!$J101,'Year 07'!H101,$J101)","v":""},{"$f":"IF($J101='Year 01'!$J101,'Year 07'!I101,$J101)","v":""},{"$f":"'Year 07'!AN101","v":""},"",{"$f":"IF(E101 = 0, \"\", MATCH($E101,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!BA$7+$J101-1))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$W$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AB$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,1,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0)*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},"","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$B$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$F$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$O$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$BF$7+$K101-1))","v":""},{"$f":"IF(L101=\"\", \"\", VLOOKUP(X101,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,P101,IF($X101=1,IF(Z$9=$G101,(1-$M101),0),IF($X101=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,Q101,IF($X101=1,IF(AA$9=$G101,(1-$M101),0),IF($X101=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,R101,IF($X101=1,IF(AB$9=$G101,(1-$M101),0),IF($X101=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,S101,IF($X101=1,IF(AC$9=$G101,(1-$M101),0),IF($X101=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X101=3,1,IF($X101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AO$7+$J101-1),$J101))","v":""},"",{"$f":"IF(L101=\"\", \"\", IF($X101=0,$V101,IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$T$7+$X101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101)))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$CE$7+$K101-1)*$F101)","v":""},"","","","","","","","","","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,IF($AK101=0,$W101,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1)*$F101)))","v":""},"",{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$V$7)*$F101)","v":""}]
[0.96984422295398653,0.34581994798395954,{"$f":"IF(Inventory!AH101=Inventory!$C$1032,0.5,1)*B102","v":0.34581994798395954},{"$f":"Inventory!C101","v":0},{"$f":"Inventory!E101","v":0},{"$f":"Inventory!W101","v":""},{"$f":"'Year 07'!AM102","v":""},{"$f":"IF($J102='Year 01'!$J102,'Year 07'!H102,$J102)","v":""},{"$f":"IF($J102='Year 01'!$J102,'Year 07'!I102,$J102)","v":""},{"$f":"'Year 07'!AN102","v":""},"",{"$f":"IF(E102 = 0, \"\", MATCH($E102,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!BA$7+$J102-1))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$W$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AB$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,1,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0)*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},"","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$B$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$F$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$O$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$BF$7+$K102-1))","v":""},{"$f":"IF(L102=\"\", \"\", VLOOKUP(X102,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,P102,IF($X102=1,IF(Z$9=$G102,(1-$M102),0),IF($X102=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,Q102,IF($X102=1,IF(AA$9=$G102,(1-$M102),0),IF($X102=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,R102,IF($X102=1,IF(AB$9=$G102,(1-$M102),0),IF($X102=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,S102,IF($X102=1,IF(AC$9=$G102,(1-$M102),0),IF($X102=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X102=3,1,IF($X102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AO$7+$J102-1),$J102))","v":""},"",{"$f":"IF(L102=\"\", \"\", IF($X102=0,$V102,IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$T$7+$X102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102)))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$CE$7+$K102-1)*$F102)","v":""},"","","","","","","","","","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,IF($AK102=0,$W102,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1)*$F102)))","v":""},"",{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$V$7)*$F102)","v":""}]
[0.75133648556762833,4.8641690815795502E-2,{"$f":"IF(Inventory!AH102=Inventory!$C$1032,0.5,1)*B103","v":4.8641690815795502E-2},{"$f":"Inventory!C102","v":0},{"$f":"Inventory!E102","v":0},{"$f":"Inventory!W102","v":""},{"$f":"'Year 07'!AM103","v":""},{"$f":"IF($J103='Year 01'!$J103,'Year 07'!H103,$J103)","v":""},{"$f":"IF($J103='Year 01'!$J103,'Year 07'!I103,$J103)","v":""},{"$f":"'Year 07'!AN103","v":""},"",{"$f":"IF(E103 = 0, \"\", MATCH($E103,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!BA$7+$J103-1))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$W$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AB$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,1,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0)*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},"","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$B$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$F$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$O$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$BF$7+$K103-1))","v":""},{"$f":"IF(L103=\"\", \"\", VLOOKUP(X103,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,P103,IF($X103=1,IF(Z$9=$G103,(1-$M103),0),IF($X103=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,Q103,IF($X103=1,IF(AA$9=$G103,(1-$M103),0),IF($X103=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,R103,IF($X103=1,IF(AB$9=$G103,(1-$M103),0),IF($X103=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,S103,IF($X103=1,IF(AC$9=$G103,(1-$M103),0),IF($X103=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X103=3,1,IF($X103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AO$7+$J103-1),$J103))","v":""},"",{"$f":"IF(L103=\"\", \"\", IF($X103=0,$V103,IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$T$7+$X103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103)))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$CE$7+$K103-1)*$F103)","v":""},"","","","","","","","","","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,IF($AK103=0,$W103,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1)*$F103)))","v":""},"",{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$V$7)*$F103)","v":""}]
[0.32407644681376557,0.20163911090594333,{"$f":"IF(Inventory!AH103=Inventory!$C$1032,0.5,1)*B104","v":0.20163911090594333},{"$f":"Inventory!C103","v":0},{"$f":"Inventory!E103","v":0},{"$f":"Inventory!W103","v":""},{"$f":"'Year 07'!AM104","v":""},{"$f":"IF($J104='Year 01'!$J104,'Year 07'!H104,$J104)","v":""},{"$f":"IF($J104='Year 01'!$J104,'Year 07'!I104,$J104)","v":""},{"$f":"'Year 07'!AN104","v":""},"",{"$f":"IF(E104 = 0, \"\", MATCH($E104,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!BA$7+$J104-1))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$W$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AB$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,1,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0)*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},"","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$B$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$F$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$O$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$BF$7+$K104-1))","v":""},{"$f":"IF(L104=\"\", \"\", VLOOKUP(X104,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,P104,IF($X104=1,IF(Z$9=$G104,(1-$M104),0),IF($X104=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,Q104,IF($X104=1,IF(AA$9=$G104,(1-$M104),0),IF($X104=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,R104,IF($X104=1,IF(AB$9=$G104,(1-$M104),0),IF($X104=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,S104,IF($X104=1,IF(AC$9=$G104,(1-$M104),0),IF($X104=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X104=3,1,IF($X104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AO$7+$J104-1),$J104))","v":""},"",{"$f":"IF(L104=\"\", \"\", IF($X104=0,$V104,IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$T$7+$X104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104)))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$CE$7+$K104-1)*$F104)","v":""},"","","","","","","","","","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,IF($AK104=0,$W104,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1)*$F104)))","v":""},"",{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$V$7)*$F104)","v":""}]
[0.46782145323268898,0.99140703918702433,{"$f":"IF(Inventory!AH104=Inventory!$C$1032,0.5,1)*B105","v":0.99140703918702433},{"$f":"Inventory!C104","v":0},{"$f":"Inventory!E104","v":0},{"$f":"Inventory!W104","v":""},{"$f":"'Year 07'!AM105","v":""},{"$f":"IF($J105='Year 01'!$J105,'Year 07'!H105,$J105)","v":""},{"$f":"IF($J105='Year 01'!$J105,'Year 07'!I105,$J105)","v":""},{"$f":"'Year 07'!AN105","v":""},"",{"$f":"IF(E105 = 0, \"\", MATCH($E105,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!BA$7+$J105-1))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$W$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AB$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,1,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0)*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},"","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$B$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$F$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$O$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$BF$7+$K105-1))","v":""},{"$f":"IF(L105=\"\", \"\", VLOOKUP(X105,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,P105,IF($X105=1,IF(Z$9=$G105,(1-$M105),0),IF($X105=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,Q105,IF($X105=1,IF(AA$9=$G105,(1-$M105),0),IF($X105=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,R105,IF($X105=1,IF(AB$9=$G105,(1-$M105),0),IF($X105=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,S105,IF($X105=1,IF(AC$9=$G105,(1-$M105),0),IF($X105=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X105=3,1,IF($X105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AO$7+$J105-1),$J105))","v":""},"",{"$f":"IF(L105=\"\", \"\", IF($X105=0,$V105,IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$T$7+$X105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105)))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$CE$7+$K105-1)*$F105)","v":""},"","","","","","","","","","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,IF($AK105=0,$W105,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1)*$F105)))","v":""},"",{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$V$7)*$F105)","v":""}]
[0.57605511508542329,0.31692193970547833,{"$f":"IF(Inventory!AH105=Inventory!$C$1032,0.5,1)*B106","v":0.31692193970547833},{"$f":"Inventory!C105","v":0},{"$f":"Inventory!E105","v":0},{"$f":"Inventory!W105","v":""},{"$f":"'Year 07'!AM106","v":""},{"$f":"IF($J106='Year 01'!$J106,'Year 07'!H106,$J106)","v":""},{"$f":"IF($J106='Year 01'!$J106,'Year 07'!I106,$J106)","v":""},{"$f":"'Year 07'!AN106","v":""},"",{"$f":"IF(E106 = 0, \"\", MATCH($E106,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!BA$7+$J106-1))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$W$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AB$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,1,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0)*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},"","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$B$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$F$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$O$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$BF$7+$K106-1))","v":""},{"$f":"IF(L106=\"\", \"\", VLOOKUP(X106,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,P106,IF($X106=1,IF(Z$9=$G106,(1-$M106),0),IF($X106=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,Q106,IF($X106=1,IF(AA$9=$G106,(1-$M106),0),IF($X106=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,R106,IF($X106=1,IF(AB$9=$G106,(1-$M106),0),IF($X106=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,S106,IF($X106=1,IF(AC$9=$G106,(1-$M106),0),IF($X106=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X106=3,1,IF($X106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AO$7+$J106-1),$J106))","v":""},"",{"$f":"IF(L106=\"\", \"\", IF($X106=0,$V106,IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$T$7+$X106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106)))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$CE$7+$K106-1)*$F106)","v":""},"","","","","","","","","","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,IF($AK106=0,$W106,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1)*$F106)))","v":""},"",{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$V$7)*$F106)","v":""}]
[0.75032444207647309,0.20349605950138561,{"$f":"IF(Inventory!AH106=Inventory!$C$1032,0.5,1)*B107","v":0.20349605950138561},{"$f":"Inventory!C106","v":0},{"$f":"Inventory!E106","v":0},{"$f":"Inventory!W106","v":""},{"$f":"'Year 07'!AM107","v":""},{"$f":"IF($J107='Year 01'!$J107,'Year 07'!H107,$J107)","v":""},{"$f":"IF($J107='Year 01'!$J107,'Year 07'!I107,$J107)","v":""},{"$f":"'Year 07'!AN107","v":""},"",{"$f":"IF(E107 = 0, \"\", MATCH($E107,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!BA$7+$J107-1))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$W$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AB$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,1,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0)*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},"","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$B$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$F$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$O$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$BF$7+$K107-1))","v":""},{"$f":"IF(L107=\"\", \"\", VLOOKUP(X107,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,P107,IF($X107=1,IF(Z$9=$G107,(1-$M107),0),IF($X107=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,Q107,IF($X107=1,IF(AA$9=$G107,(1-$M107),0),IF($X107=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,R107,IF($X107=1,IF(AB$9=$G107,(1-$M107),0),IF($X107=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,S107,IF($X107=1,IF(AC$9=$G107,(1-$M107),0),IF($X107=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X107=3,1,IF($X107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AO$7+$J107-1),$J107))","v":""},"",{"$f":"IF(L107=\"\", \"\", IF($X107=0,$V107,IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$T$7+$X107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107)))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$CE$7+$K107-1)*$F107)","v":""},"","","","","","","","","","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,IF($AK107=0,$W107,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1)*$F107)))","v":""},"",{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$V$7)*$F107)","v":""}]
[0.7799375778111296,0.61126260182268521,{"$f":"IF(Inventory!AH107=Inventory!$C$1032,0.5,1)*B108","v":0.61126260182268521},{"$f":"Inventory!C107","v":0},{"$f":"Inventory!E107","v":0},{"$f":"Inventory!W107","v":""},{"$f":"'Year 07'!AM108","v":""},{"$f":"IF($J108='Year 01'!$J108,'Year 07'!H108,$J108)","v":""},{"$f":"IF($J108='Year 01'!$J108,'Year 07'!I108,$J108)","v":""},{"$f":"'Year 07'!AN108","v":""},"",{"$f":"IF(E108 = 0, \"\", MATCH($E108,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!BA$7+$J108-1))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$W$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AB$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,1,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0)*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},"","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$B$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$F$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$O$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$BF$7+$K108-1))","v":""},{"$f":"IF(L108=\"\", \"\", VLOOKUP(X108,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,P108,IF($X108=1,IF(Z$9=$G108,(1-$M108),0),IF($X108=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,Q108,IF($X108=1,IF(AA$9=$G108,(1-$M108),0),IF($X108=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,R108,IF($X108=1,IF(AB$9=$G108,(1-$M108),0),IF($X108=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,S108,IF($X108=1,IF(AC$9=$G108,(1-$M108),0),IF($X108=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X108=3,1,IF($X108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AO$7+$J108-1),$J108))","v":""},"",{"$f":"IF(L108=\"\", \"\", IF($X108=0,$V108,IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$T$7+$X108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108)))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$CE$7+$K108-1)*$F108)","v":""},"","","","","","","","","","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,IF($AK108=0,$W108,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1)*$F108)))","v":""},"",{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$V$7)*$F108)","v":""}]
[0.48574263669005624,0.17521894348405298,{"$f":"IF(Inventory!AH108=Inventory!$C$1032,0.5,1)*B109","v":0.17521894348405298},{"$f":"Inventory!C108","v":0},{"$f":"Inventory!E108","v":0},{"$f":"Inventory!W108","v":""},{"$f":"'Year 07'!AM109","v":""},{"$f":"IF($J109='Year 01'!$J109,'Year 07'!H109,$J109)","v":""},{"$f":"IF($J109='Year 01'!$J109,'Year 07'!I109,$J109)","v":""},{"$f":"'Year 07'!AN109","v":""},"",{"$f":"IF(E109 = 0, \"\", MATCH($E109,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!BA$7+$J109-1))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$W$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AB$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,1,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0)*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},"","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$B$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$F$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$O$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$BF$7+$K109-1))","v":""},{"$f":"IF(L109=\"\", \"\", VLOOKUP(X109,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,P109,IF($X109=1,IF(Z$9=$G109,(1-$M109),0),IF($X109=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,Q109,IF($X109=1,IF(AA$9=$G109,(1-$M109),0),IF($X109=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,R109,IF($X109=1,IF(AB$9=$G109,(1-$M109),0),IF($X109=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,S109,IF($X109=1,IF(AC$9=$G109,(1-$M109),0),IF($X109=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X109=3,1,IF($X109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AO$7+$J109-1),$J109))","v":""},"",{"$f":"IF(L109=\"\", \"\", IF($X109=0,$V109,IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$T$7+$X109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109)))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$CE$7+$K109-1)*$F109)","v":""},"","","","","","","","","","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,IF($AK109=0,$W109,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1)*$F109)))","v":""},"",{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$V$7)*$F109)","v":""}]
[6.143264286899508E-2,0.25910019300340981,{"$f":"IF(Inventory!AH109=Inventory!$C$1032,0.5,1)*B110","v":0.25910019300340981},{"$f":"Inventory!C109","v":0},{"$f":"Inventory!E109","v":0},{"$f":"Inventory!W109","v":""},{"$f":"'Year 07'!AM110","v":""},{"$f":"IF($J110='Year 01'!$J110,'Year 07'!H110,$J110)","v":""},{"$f":"IF($J110='Year 01'!$J110,'Year 07'!I110,$J110)","v":""},{"$f":"'Year 07'!AN110","v":""},"",{"$f":"IF(E110 = 0, \"\", MATCH($E110,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!BA$7+$J110-1))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$W$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AB$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,1,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0)*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},"","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$B$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$F$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$O$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$BF$7+$K110-1))","v":""},{"$f":"IF(L110=\"\", \"\", VLOOKUP(X110,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,P110,IF($X110=1,IF(Z$9=$G110,(1-$M110),0),IF($X110=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,Q110,IF($X110=1,IF(AA$9=$G110,(1-$M110),0),IF($X110=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,R110,IF($X110=1,IF(AB$9=$G110,(1-$M110),0),IF($X110=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,S110,IF($X110=1,IF(AC$9=$G110,(1-$M110),0),IF($X110=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X110=3,1,IF($X110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AO$7+$J110-1),$J110))","v":""},"",{"$f":"IF(L110=\"\", \"\", IF($X110=0,$V110,IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$T$7+$X110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110)))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$CE$7+$K110-1)*$F110)","v":""},"","","","","","","","","","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,IF($AK110=0,$W110,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1)*$F110)))","v":""},"",{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$V$7)*$F110)","v":""}]
[0.87800193498810419,0.40707514293401914,{"$f":"IF(Inventory!AH110=Inventory!$C$1032,0.5,1)*B111","v":0.40707514293401914},{"$f":"Inventory!C110","v":0},{"$f":"Inventory!E110","v":0},{"$f":"Inventory!W110","v":""},{"$f":"'Year 07'!AM111","v":""},{"$f":"IF($J111='Year 01'!$J111,'Year 07'!H111,$J111)","v":""},{"$f":"IF($J111='Year 01'!$J111,'Year 07'!I111,$J111)","v":""},{"$f":"'Year 07'!AN111","v":""},"",{"$f":"IF(E111 = 0, \"\", MATCH($E111,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!BA$7+$J111-1))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$W$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AB$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,1,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0)*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},"","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$B$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$F$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$O$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$BF$7+$K111-1))","v":""},{"$f":"IF(L111=\"\", \"\", VLOOKUP(X111,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,P111,IF($X111=1,IF(Z$9=$G111,(1-$M111),0),IF($X111=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,Q111,IF($X111=1,IF(AA$9=$G111,(1-$M111),0),IF($X111=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,R111,IF($X111=1,IF(AB$9=$G111,(1-$M111),0),IF($X111=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,S111,IF($X111=1,IF(AC$9=$G111,(1-$M111),0),IF($X111=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X111=3,1,IF($X111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AO$7+$J111-1),$J111))","v":""},"",{"$f":"IF(L111=\"\", \"\", IF($X111=0,$V111,IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$T$7+$X111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111)))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$CE$7+$K111-1)*$F111)","v":""},"","","","","","","","","","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,IF($AK111=0,$W111,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1)*$F111)))","v":""},"",{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$V$7)*$F111)","v":""}]
[0.34376958725225082,0.52891980512082337,{"$f":"IF(Inventory!AH111=Inventory!$C$1032,0.5,1)*B112","v":0.52891980512082337},{"$f":"Inventory!C111","v":0},{"$f":"Inventory!E111","v":0},{"$f":"Inventory!W111","v":""},{"$f":"'Year 07'!AM112","v":""},{"$f":"IF($J112='Year 01'!$J112,'Year 07'!H112,$J112)","v":""},{"$f":"IF($J112='Year 01'!$J112,'Year 07'!I112,$J112)","v":""},{"$f":"'Year 07'!AN112","v":""},"",{"$f":"IF(E112 = 0, \"\", MATCH($E112,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!BA$7+$J112-1))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$W$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AB$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,1,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0)*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},"","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$B$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$F$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$O$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$BF$7+$K112-1))","v":""},{"$f":"IF(L112=\"\", \"\", VLOOKUP(X112,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,P112,IF($X112=1,IF(Z$9=$G112,(1-$M112),0),IF($X112=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,Q112,IF($X112=1,IF(AA$9=$G112,(1-$M112),0),IF($X112=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,R112,IF($X112=1,IF(AB$9=$G112,(1-$M112),0),IF($X112=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,S112,IF($X112=1,IF(AC$9=$G112,(1-$M112),0),IF($X112=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X112=3,1,IF($X112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AO$7+$J112-1),$J112))","v":""},"",{"$f":"IF(L112=\"\", \"\", IF($X112=0,$V112,IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$T$7+$X112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112)))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$CE$7+$K112-1)*$F112)","v":""},"","","","","","","","","","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,IF($AK112=0,$W112,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1)*$F112)))","v":""},"",{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$V$7)*$F112)","v":""}]
[0.99534004192539016,0.77761253098122352,{"$f":"IF(Inventory!AH112=Inventory!$C$1032,0.5,1)*B113","v":0.77761253098122352},{"$f":"Inventory!C112","v":0},{"$f":"Inventory!E112","v":0},{"$f":"Inventory!W112","v":""},{"$f":"'Year 07'!AM113","v":""},{"$f":"IF($J113='Year 01'!$J113,'Year 07'!H113,$J113)","v":""},{"$f":"IF($J113='Year 01'!$J113,'Year 07'!I113,$J113)","v":""},{"$f":"'Year 07'!AN113","v":""},"",{"$f":"IF(E113 = 0, \"\", MATCH($E113,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!BA$7+$J113-1))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$W$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AB$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,1,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0)*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},"","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$B$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$F$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$O$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$BF$7+$K113-1))","v":""},{"$f":"IF(L113=\"\", \"\", VLOOKUP(X113,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,P113,IF($X113=1,IF(Z$9=$G113,(1-$M113),0),IF($X113=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,Q113,IF($X113=1,IF(AA$9=$G113,(1-$M113),0),IF($X113=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,R113,IF($X113=1,IF(AB$9=$G113,(1-$M113),0),IF($X113=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,S113,IF($X113=1,IF(AC$9=$G113,(1-$M113),0),IF($X113=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X113=3,1,IF($X113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AO$7+$J113-1),$J113))","v":""},"",{"$f":"IF(L113=\"\", \"\", IF($X113=0,$V113,IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$T$7+$X113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113)))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$CE$7+$K113-1)*$F113)","v":""},"","","","","","","","","","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,IF($AK113=0,$W113,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1)*$F113)))","v":""},"",{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$V$7)*$F113)","v":""}]
[0.19615817015974091,0.18992609862993293,{"$f":"IF(Inventory!AH113=Inventory!$C$1032,0.5,1)*B114","v":0.18992609862993293},{"$f":"Inventory!C113","v":0},{"$f":"Inventory!E113","v":0},{"$f":"Inventory!W113","v":""},{"$f":"'Year 07'!AM114","v":""},{"$f":"IF($J114='Year 01'!$J114,'Year 07'!H114,$J114)","v":""},{"$f":"IF($J114='Year 01'!$J114,'Year 07'!I114,$J114)","v":""},{"$f":"'Year 07'!AN114","v":""},"",{"$f":"IF(E114 = 0, \"\", MATCH($E114,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!BA$7+$J114-1))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$W$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AB$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,1,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0)*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},"","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$B$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$F$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$O$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$BF$7+$K114-1))","v":""},{"$f":"IF(L114=\"\", \"\", VLOOKUP(X114,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,P114,IF($X114=1,IF(Z$9=$G114,(1-$M114),0),IF($X114=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,Q114,IF($X114=1,IF(AA$9=$G114,(1-$M114),0),IF($X114=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,R114,IF($X114=1,IF(AB$9=$G114,(1-$M114),0),IF($X114=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,S114,IF($X114=1,IF(AC$9=$G114,(1-$M114),0),IF($X114=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X114=3,1,IF($X114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AO$7+$J114-1),$J114))","v":""},"",{"$f":"IF(L114=\"\", \"\", IF($X114=0,$V114,IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$T$7+$X114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114)))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$CE$7+$K114-1)*$F114)","v":""},"","","","","","","","","","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,IF($AK114=0,$W114,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1)*$F114)))","v":""},"",{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$V$7)*$F114)","v":""}]
[0.35895514563150666,8.0800949205227401E-2,{"$f":"IF(Inventory!AH114=Inventory!$C$1032,0.5,1)*B115","v":8.0800949205227401E-2},{"$f":"Inventory!C114","v":0},{"$f":"Inventory!E114","v":0},{"$f":"Inventory!W114","v":""},{"$f":"'Year 07'!AM115","v":""},{"$f":"IF($J115='Year 01'!$J115,'Year 07'!H115,$J115)","v":""},{"$f":"IF($J115='Year 01'!$J115,'Year 07'!I115,$J115)","v":""},{"$f":"'Year 07'!AN115","v":""},"",{"$f":"IF(E115 = 0, \"\", MATCH($E115,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!BA$7+$J115-1))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$W$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AB$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,1,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0)*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},"","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$B$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$F$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$O$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$BF$7+$K115-1))","v":""},{"$f":"IF(L115=\"\", \"\", VLOOKUP(X115,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,P115,IF($X115=1,IF(Z$9=$G115,(1-$M115),0),IF($X115=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,Q115,IF($X115=1,IF(AA$9=$G115,(1-$M115),0),IF($X115=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,R115,IF($X115=1,IF(AB$9=$G115,(1-$M115),0),IF($X115=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,S115,IF($X115=1,IF(AC$9=$G115,(1-$M115),0),IF($X115=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X115=3,1,IF($X115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AO$7+$J115-1),$J115))","v":""},"",{"$f":"IF(L115=\"\", \"\", IF($X115=0,$V115,IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$T$7+$X115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115)))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$CE$7+$K115-1)*$F115)","v":""},"","","","","","","","","","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,IF($AK115=0,$W115,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1)*$F115)))","v":""},"",{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$V$7)*$F115)","v":""}]
[0.67908489925205229,0.91680625236936419,{"$f":"IF(Inventory!AH115=Inventory!$C$1032,0.5,1)*B116","v":0.91680625236936419},{"$f":"Inventory!C115","v":0},{"$f":"Inventory!E115","v":0},{"$f":"Inventory!W115","v":""},{"$f":"'Year 07'!AM116","v":""},{"$f":"IF($J116='Year 01'!$J116,'Year 07'!H116,$J116)","v":""},{"$f":"IF($J116='Year 01'!$J116,'Year 07'!I116,$J116)","v":""},{"$f":"'Year 07'!AN116","v":""},"",{"$f":"IF(E116 = 0, \"\", MATCH($E116,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!BA$7+$J116-1))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$W$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AB$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,1,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0)*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},"","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$B$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$F$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$O$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$BF$7+$K116-1))","v":""},{"$f":"IF(L116=\"\", \"\", VLOOKUP(X116,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,P116,IF($X116=1,IF(Z$9=$G116,(1-$M116),0),IF($X116=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,Q116,IF($X116=1,IF(AA$9=$G116,(1-$M116),0),IF($X116=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,R116,IF($X116=1,IF(AB$9=$G116,(1-$M116),0),IF($X116=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,S116,IF($X116=1,IF(AC$9=$G116,(1-$M116),0),IF($X116=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X116=3,1,IF($X116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AO$7+$J116-1),$J116))","v":""},"",{"$f":"IF(L116=\"\", \"\", IF($X116=0,$V116,IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$T$7+$X116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116)))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$CE$7+$K116-1)*$F116)","v":""},"","","","","","","","","","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,IF($AK116=0,$W116,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1)*$F116)))","v":""},"",{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$V$7)*$F116)","v":""}]
[0.57846353856873245,0.435820987771113,{"$f":"IF(Inventory!AH116=Inventory!$C$1032,0.5,1)*B117","v":0.435820987771113},{"$f":"Inventory!C116","v":0},{"$f":"Inventory!E116","v":0},{"$f":"Inventory!W116","v":""},{"$f":"'Year 07'!AM117","v":""},{"$f":"IF($J117='Year 01'!$J117,'Year 07'!H117,$J117)","v":""},{"$f":"IF($J117='Year 01'!$J117,'Year 07'!I117,$J117)","v":""},{"$f":"'Year 07'!AN117","v":""},"",{"$f":"IF(E117 = 0, \"\", MATCH($E117,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!BA$7+$J117-1))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$W$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AB$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,1,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0)*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},"","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$B$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$F$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$O$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$BF$7+$K117-1))","v":""},{"$f":"IF(L117=\"\", \"\", VLOOKUP(X117,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,P117,IF($X117=1,IF(Z$9=$G117,(1-$M117),0),IF($X117=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,Q117,IF($X117=1,IF(AA$9=$G117,(1-$M117),0),IF($X117=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,R117,IF($X117=1,IF(AB$9=$G117,(1-$M117),0),IF($X117=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,S117,IF($X117=1,IF(AC$9=$G117,(1-$M117),0),IF($X117=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X117=3,1,IF($X117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AO$7+$J117-1),$J117))","v":""},"",{"$f":"IF(L117=\"\", \"\", IF($X117=0,$V117,IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$T$7+$X117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117)))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$CE$7+$K117-1)*$F117)","v":""},"","","","","","","","","","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,IF($AK117=0,$W117,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1)*$F117)))","v":""},"",{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$V$7)*$F117)","v":""}]
[7.8569089819690019E-2,0.81565563339359526,{"$f":"IF(Inventory!AH117=Inventory!$C$1032,0.5,1)*B118","v":0.81565563339359526},{"$f":"Inventory!C117","v":0},{"$f":"Inventory!E117","v":0},{"$f":"Inventory!W117","v":""},{"$f":"'Year 07'!AM118","v":""},{"$f":"IF($J118='Year 01'!$J118,'Year 07'!H118,$J118)","v":""},{"$f":"IF($J118='Year 01'!$J118,'Year 07'!I118,$J118)","v":""},{"$f":"'Year 07'!AN118","v":""},"",{"$f":"IF(E118 = 0, \"\", MATCH($E118,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!BA$7+$J118-1))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$W$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AB$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,1,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0)*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},"","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$B$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$F$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$O$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$BF$7+$K118-1))","v":""},{"$f":"IF(L118=\"\", \"\", VLOOKUP(X118,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,P118,IF($X118=1,IF(Z$9=$G118,(1-$M118),0),IF($X118=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,Q118,IF($X118=1,IF(AA$9=$G118,(1-$M118),0),IF($X118=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,R118,IF($X118=1,IF(AB$9=$G118,(1-$M118),0),IF($X118=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,S118,IF($X118=1,IF(AC$9=$G118,(1-$M118),0),IF($X118=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X118=3,1,IF($X118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AO$7+$J118-1),$J118))","v":""},"",{"$f":"IF(L118=\"\", \"\", IF($X118=0,$V118,IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$T$7+$X118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118)))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$CE$7+$K118-1)*$F118)","v":""},"","","","","","","","","","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,IF($AK118=0,$W118,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1)*$F118)))","v":""},"",{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$V$7)*$F118)","v":""}]
[0.46429901997222167,0.4700098704207486,{"$f":"IF(Inventory!AH118=Inventory!$C$1032,0.5,1)*B119","v":0.4700098704207486},{"$f":"Inventory!C118","v":0},{"$f":"Inventory!E118","v":0},{"$f":"Inventory!W118","v":""},{"$f":"'Year 07'!AM119","v":""},{"$f":"IF($J119='Year 01'!$J119,'Year 07'!H119,$J119)","v":""},{"$f":"IF($J119='Year 01'!$J119,'Year 07'!I119,$J119)","v":""},{"$f":"'Year 07'!AN119","v":""},"",{"$f":"IF(E119 = 0, \"\", MATCH($E119,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!BA$7+$J119-1))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$W$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AB$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,1,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0)*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},"","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$B$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$F$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$O$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$BF$7+$K119-1))","v":""},{"$f":"IF(L119=\"\", \"\", VLOOKUP(X119,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,P119,IF($X119=1,IF(Z$9=$G119,(1-$M119),0),IF($X119=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,Q119,IF($X119=1,IF(AA$9=$G119,(1-$M119),0),IF($X119=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,R119,IF($X119=1,IF(AB$9=$G119,(1-$M119),0),IF($X119=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,S119,IF($X119=1,IF(AC$9=$G119,(1-$M119),0),IF($X119=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X119=3,1,IF($X119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AO$7+$J119-1),$J119))","v":""},"",{"$f":"IF(L119=\"\", \"\", IF($X119=0,$V119,IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$T$7+$X119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119)))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$CE$7+$K119-1)*$F119)","v":""},"","","","","","","","","","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,IF($AK119=0,$W119,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1)*$F119)))","v":""},"",{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$V$7)*$F119)","v":""}]
[0.35151327281416545,0.46506362189731987,{"$f":"IF(Inventory!AH119=Inventory!$C$1032,0.5,1)*B120","v":0.46506362189731987},{"$f":"Inventory!C119","v":0},{"$f":"Inventory!E119","v":0},{"$f":"Inventory!W119","v":""},{"$f":"'Year 07'!AM120","v":""},{"$f":"IF($J120='Year 01'!$J120,'Year 07'!H120,$J120)","v":""},{"$f":"IF($J120='Year 01'!$J120,'Year 07'!I120,$J120)","v":""},{"$f":"'Year 07'!AN120","v":""},"",{"$f":"IF(E120 = 0, \"\", MATCH($E120,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!BA$7+$J120-1))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$W$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AB$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,1,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0)*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},"","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$B$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$F$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$O$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$BF$7+$K120-1))","v":""},{"$f":"IF(L120=\"\", \"\", VLOOKUP(X120,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,P120,IF($X120=1,IF(Z$9=$G120,(1-$M120),0),IF($X120=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,Q120,IF($X120=1,IF(AA$9=$G120,(1-$M120),0),IF($X120=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,R120,IF($X120=1,IF(AB$9=$G120,(1-$M120),0),IF($X120=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,S120,IF($X120=1,IF(AC$9=$G120,(1-$M120),0),IF($X120=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X120=3,1,IF($X120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AO$7+$J120-1),$J120))","v":""},"",{"$f":"IF(L120=\"\", \"\", IF($X120=0,$V120,IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$T$7+$X120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120)))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$CE$7+$K120-1)*$F120)","v":""},"","","","","","","","","","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,IF($AK120=0,$W120,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1)*$F120)))","v":""},"",{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$V$7)*$F120)","v":""}]
[0.81719292256301845,5.1769307752414395E-2,{"$f":"IF(Inventory!AH120=Inventory!$C$1032,0.5,1)*B121","v":5.1769307752414395E-2},{"$f":"Inventory!C120","v":0},{"$f":"Inventory!E120","v":0},{"$f":"Inventory!W120","v":""},{"$f":"'Year 07'!AM121","v":""},{"$f":"IF($J121='Year 01'!$J121,'Year 07'!H121,$J121)","v":""},{"$f":"IF($J121='Year 01'!$J121,'Year 07'!I121,$J121)","v":""},{"$f":"'Year 07'!AN121","v":""},"",{"$f":"IF(E121 = 0, \"\", MATCH($E121,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!BA$7+$J121-1))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$W$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AB$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,1,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0)*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},"","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$B$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$F$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$O$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$BF$7+$K121-1))","v":""},{"$f":"IF(L121=\"\", \"\", VLOOKUP(X121,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,P121,IF($X121=1,IF(Z$9=$G121,(1-$M121),0),IF($X121=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,Q121,IF($X121=1,IF(AA$9=$G121,(1-$M121),0),IF($X121=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,R121,IF($X121=1,IF(AB$9=$G121,(1-$M121),0),IF($X121=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,S121,IF($X121=1,IF(AC$9=$G121,(1-$M121),0),IF($X121=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X121=3,1,IF($X121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AO$7+$J121-1),$J121))","v":""},"",{"$f":"IF(L121=\"\", \"\", IF($X121=0,$V121,IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$T$7+$X121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121)))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$CE$7+$K121-1)*$F121)","v":""},"","","","","","","","","","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,IF($AK121=0,$W121,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1)*$F121)))","v":""},"",{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$V$7)*$F121)","v":""}]
[0.91936291768965184,0.25622821956842279,{"$f":"IF(Inventory!AH121=Inventory!$C$1032,0.5,1)*B122","v":0.25622821956842279},{"$f":"Inventory!C121","v":0},{"$f":"Inventory!E121","v":0},{"$f":"Inventory!W121","v":""},{"$f":"'Year 07'!AM122","v":""},{"$f":"IF($J122='Year 01'!$J122,'Year 07'!H122,$J122)","v":""},{"$f":"IF($J122='Year 01'!$J122,'Year 07'!I122,$J122)","v":""},{"$f":"'Year 07'!AN122","v":""},"",{"$f":"IF(E122 = 0, \"\", MATCH($E122,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!BA$7+$J122-1))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$W$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AB$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,1,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0)*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},"","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$B$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$F$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$O$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$BF$7+$K122-1))","v":""},{"$f":"IF(L122=\"\", \"\", VLOOKUP(X122,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,P122,IF($X122=1,IF(Z$9=$G122,(1-$M122),0),IF($X122=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,Q122,IF($X122=1,IF(AA$9=$G122,(1-$M122),0),IF($X122=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,R122,IF($X122=1,IF(AB$9=$G122,(1-$M122),0),IF($X122=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,S122,IF($X122=1,IF(AC$9=$G122,(1-$M122),0),IF($X122=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X122=3,1,IF($X122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AO$7+$J122-1),$J122))","v":""},"",{"$f":"IF(L122=\"\", \"\", IF($X122=0,$V122,IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$T$7+$X122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122)))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$CE$7+$K122-1)*$F122)","v":""},"","","","","","","","","","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,IF($AK122=0,$W122,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1)*$F122)))","v":""},"",{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$V$7)*$F122)","v":""}]
[3.1711854519710481E-2,0.69172715871828205,{"$f":"IF(Inventory!AH122=Inventory!$C$1032,0.5,1)*B123","v":0.69172715871828205},{"$f":"Inventory!C122","v":0},{"$f":"Inventory!E122","v":0},{"$f":"Inventory!W122","v":""},{"$f":"'Year 07'!AM123","v":""},{"$f":"IF($J123='Year 01'!$J123,'Year 07'!H123,$J123)","v":""},{"$f":"IF($J123='Year 01'!$J123,'Year 07'!I123,$J123)","v":""},{"$f":"'Year 07'!AN123","v":""},"",{"$f":"IF(E123 = 0, \"\", MATCH($E123,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!BA$7+$J123-1))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$W$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AB$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,1,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0)*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},"","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$B$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$F$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$O$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$BF$7+$K123-1))","v":""},{"$f":"IF(L123=\"\", \"\", VLOOKUP(X123,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,P123,IF($X123=1,IF(Z$9=$G123,(1-$M123),0),IF($X123=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,Q123,IF($X123=1,IF(AA$9=$G123,(1-$M123),0),IF($X123=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,R123,IF($X123=1,IF(AB$9=$G123,(1-$M123),0),IF($X123=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,S123,IF($X123=1,IF(AC$9=$G123,(1-$M123),0),IF($X123=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X123=3,1,IF($X123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AO$7+$J123-1),$J123))","v":""},"",{"$f":"IF(L123=\"\", \"\", IF($X123=0,$V123,IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$T$7+$X123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123)))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$CE$7+$K123-1)*$F123)","v":""},"","","","","","","","","","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,IF($AK123=0,$W123,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1)*$F123)))","v":""},"",{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$V$7)*$F123)","v":""}]
[0.85543624750803182,0.27502522497954462,{"$f":"IF(Inventory!AH123=Inventory!$C$1032,0.5,1)*B124","v":0.27502522497954462},{"$f":"Inventory!C123","v":0},{"$f":"Inventory!E123","v":0},{"$f":"Inventory!W123","v":""},{"$f":"'Year 07'!AM124","v":""},{"$f":"IF($J124='Year 01'!$J124,'Year 07'!H124,$J124)","v":""},{"$f":"IF($J124='Year 01'!$J124,'Year 07'!I124,$J124)","v":""},{"$f":"'Year 07'!AN124","v":""},"",{"$f":"IF(E124 = 0, \"\", MATCH($E124,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!BA$7+$J124-1))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$W$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AB$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,1,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0)*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},"","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$B$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$F$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$O$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$BF$7+$K124-1))","v":""},{"$f":"IF(L124=\"\", \"\", VLOOKUP(X124,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,P124,IF($X124=1,IF(Z$9=$G124,(1-$M124),0),IF($X124=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,Q124,IF($X124=1,IF(AA$9=$G124,(1-$M124),0),IF($X124=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,R124,IF($X124=1,IF(AB$9=$G124,(1-$M124),0),IF($X124=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,S124,IF($X124=1,IF(AC$9=$G124,(1-$M124),0),IF($X124=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X124=3,1,IF($X124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AO$7+$J124-1),$J124))","v":""},"",{"$f":"IF(L124=\"\", \"\", IF($X124=0,$V124,IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$T$7+$X124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124)))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$CE$7+$K124-1)*$F124)","v":""},"","","","","","","","","","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,IF($AK124=0,$W124,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1)*$F124)))","v":""},"",{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$V$7)*$F124)","v":""}]
[0.75987450134518664,0.79057386258681983,{"$f":"IF(Inventory!AH124=Inventory!$C$1032,0.5,1)*B125","v":0.79057386258681983},{"$f":"Inventory!C124","v":0},{"$f":"Inventory!E124","v":0},{"$f":"Inventory!W124","v":""},{"$f":"'Year 07'!AM125","v":""},{"$f":"IF($J125='Year 01'!$J125,'Year 07'!H125,$J125)","v":""},{"$f":"IF($J125='Year 01'!$J125,'Year 07'!I125,$J125)","v":""},{"$f":"'Year 07'!AN125","v":""},"",{"$f":"IF(E125 = 0, \"\", MATCH($E125,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!BA$7+$J125-1))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$W$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AB$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,1,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0)*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},"","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$B$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$F$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$O$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$BF$7+$K125-1))","v":""},{"$f":"IF(L125=\"\", \"\", VLOOKUP(X125,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,P125,IF($X125=1,IF(Z$9=$G125,(1-$M125),0),IF($X125=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,Q125,IF($X125=1,IF(AA$9=$G125,(1-$M125),0),IF($X125=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,R125,IF($X125=1,IF(AB$9=$G125,(1-$M125),0),IF($X125=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,S125,IF($X125=1,IF(AC$9=$G125,(1-$M125),0),IF($X125=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X125=3,1,IF($X125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AO$7+$J125-1),$J125))","v":""},"",{"$f":"IF(L125=\"\", \"\", IF($X125=0,$V125,IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$T$7+$X125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125)))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$CE$7+$K125-1)*$F125)","v":""},"","","","","","","","","","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,IF($AK125=0,$W125,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1)*$F125)))","v":""},"",{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$V$7)*$F125)","v":""}]
[0.91170690189071346,0.72499689120075939,{"$f":"IF(Inventory!AH128=Inventory!$C$1032,0.5,1)*B129","v":0.72499689120075939},{"$f":"Inventory!C128","v":0},{"$f":"Inventory!E128","v":0},{"$f":"Inventory!W128","v":""},{"$f":"'Year 07'!AM129","v":""},{"$f":"IF($J129='Year 01'!$J129,'Year 07'!H129,$J129)","v":""},{"$f":"IF($J129='Year 01'!$J129,'Year 07'!I129,$J129)","v":""},{"$f":"'Year 07'!AN129","v":""},"",{"$f":"IF(E129 = 0, \"\", MATCH($E129,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!BA$7+$J129-1))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$W$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AB$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,1,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0)*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},"","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$B$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$F$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$O$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$BF$7+$K129-1))","v":""},{"$f":"IF(L129=\"\", \"\", VLOOKUP(X129,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,P129,IF($X129=1,IF(Z$9=$G129,(1-$M129),0),IF($X129=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,Q129,IF($X129=1,IF(AA$9=$G129,(1-$M129),0),IF($X129=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,R129,IF($X129=1,IF(AB$9=$G129,(1-$M129),0),IF($X129=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,S129,IF($X129=1,IF(AC$9=$G129,(1-$M129),0),IF($X129=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X129=3,1,IF($X129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AO$7+$J129-1),$J129))","v":""},"",{"$f":"IF(L129=\"\", \"\", IF($X129=0,$V129,IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$T$7+$X129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129)))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$CE$7+$K129-1)*$F129)","v":""},"","","","","","","","","","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,IF($AK129=0,$W129,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1)*$F129)))","v":""},"",{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$V$7)*$F129)","v":""}]
[0.16918358554187818,0.2951239461722982,{"$f":"IF(Inventory!AH133=Inventory!$C$1032,0.5,1)*B134","v":0.2951239461722982},{"$f":"Inventory!C133","v":0},{"$f":"Inventory!E133","v":0},{"$f":"Inventory!W133","v":""},{"$f":"'Year 07'!AM134","v":""},{"$f":"IF($J134='Year 01'!$J134,'Year 07'!H134,$J134)","v":""},{"$f":"IF($J134='Year 01'!$J134,'Year 07'!I134,$J134)","v":""},{"$f":"'Year 07'!AN134","v":""},"",{"$f":"IF(E134 = 0, \"\", MATCH($E134,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!BA$7+$J134-1))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$W$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AB$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,1,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0)*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},"","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$B$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$F$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$O$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$BF$7+$K134-1))","v":""},{"$f":"IF(L134=\"\", \"\", VLOOKUP(X134,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,P134,IF($X134=1,IF(Z$9=$G134,(1-$M134),0),IF($X134=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,Q134,IF($X134=1,IF(AA$9=$G134,(1-$M134),0),IF($X134=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,R134,IF($X134=1,IF(AB$9=$G134,(1-$M134),0),IF($X134=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,S134,IF($X134=1,IF(AC$9=$G134,(1-$M134),0),IF($X134=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X134=3,1,IF($X134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AO$7+$J134-1),$J134))","v":""},"",{"$f":"IF(L134=\"\", \"\", IF($X134=0,$V134,IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$T$7+$X134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134)))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$CE$7+$K134-1)*$F134)","v":""},"","","","","","","","","","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,IF($AK134=0,$W134,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1)*$F134)))","v":""},"",{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$V$7)*$F134)","v":""}]
[0.56132037394572409,0.41723901686683695,{"$f":"IF(Inventory!AH141=Inventory!$C$1032,0.5,1)*B142","v":0.41723901686683695},{"$f":"Inventory!C141","v":0},{"$f":"Inventory!E141","v":0},{"$f":"Inventory!W141","v":""},{"$f":"'Year 07'!AM142","v":""},{"$f":"IF($J142='Year 01'!$J142,'Year 07'!H142,$J142)","v":""},{"$f":"IF($J142='Year 01'!$J142,'Year 07'!I142,$J142)","v":""},{"$f":"'Year 07'!AN142","v":""},"",{"$f":"IF(E142 = 0, \"\", MATCH($E142,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!BA$7+$J142-1))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$W$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AB$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,1,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0)*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},"","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$B$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$F$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$O$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$BF$7+$K142-1))","v":""},{"$f":"IF(L142=\"\", \"\", VLOOKUP(X142,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,P142,IF($X142=1,IF(Z$9=$G142,(1-$M142),0),IF($X142=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,Q142,IF($X142=1,IF(AA$9=$G142,(1-$M142),0),IF($X142=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,R142,IF($X142=1,IF(AB$9=$G142,(1-$M142),0),IF($X142=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,S142,IF($X142=1,IF(AC$9=$G142,(1-$M142),0),IF($X142=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X142=3,1,IF($X142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AO$7+$J142-1),$J142))","v":""},"",{"$f":"IF(L142=\"\", \"\", IF($X142=0,$V142,IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$T$7+$X142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142)))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$CE$7+$K142-1)*$F142)","v":""},"","","","","","","","","","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,IF($AK142=0,$W142,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1)*$F142)))","v":""},"",{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$V$7)*$F142)","v":""}]
[0.88333913296685973,0.74229759244622551,{"$f":"IF(Inventory!AH146=Inventory!$C$1032,0.5,1)*B147","v":0.74229759244622551},{"$f":"Inventory!C146","v":0},{"$f":"Inventory!E146","v":0},{"$f":"Inventory!W146","v":""},{"$f":"'Year 07'!AM147","v":""},{"$f":"IF($J147='Year 01'!$J147,'Year 07'!H147,$J147)","v":""},{"$f":"IF($J147='Year 01'!$J147,'Year 07'!I147,$J147)","v":""},{"$f":"'Year 07'!AN147","v":""},"",{"$f":"IF(E147 = 0, \"\", MATCH($E147,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!BA$7+$J147-1))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$W$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AB$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,1,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0)*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},"","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$B$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$F$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$O$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$BF$7+$K147-1))","v":""},{"$f":"IF(L147=\"\", \"\", VLOOKUP(X147,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,P147,IF($X147=1,IF(Z$9=$G147,(1-$M147),0),IF($X147=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,Q147,IF($X147=1,IF(AA$9=$G147,(1-$M147),0),IF($X147=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,R147,IF($X147=1,IF(AB$9=$G147,(1-$M147),0),IF($X147=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,S147,IF($X147=1,IF(AC$9=$G147,(1-$M147),0),IF($X147=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X147=3,1,IF($X147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AO$7+$J147-1),$J147))","v":""},"",{"$f":"IF(L147=\"\", \"\", IF($X147=0,$V147,IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$T$7+$X147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147)))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$CE$7+$K147-1)*$F147)","v":""},"","","","","","","","","","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,IF($AK147=0,$W147,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1)*$F147)))","v":""},"",{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$V$7)*$F147)","v":""}]
[0.75280735316745473,0.59931801534929463,{"$f":"IF(Inventory!AH154=Inventory!$C$1032,0.5,1)*B155","v":0.59931801534929463},{"$f":"Inventory!C154","v":0},{"$f":"Inventory!E154","v":0},{"$f":"Inventory!W154","v":""},{"$f":"'Year 07'!AM155","v":""},{"$f":"IF($J155='Year 01'!$J155,'Year 07'!H155,$J155)","v":""},{"$f":"IF($J155='Year 01'!$J155,'Year 07'!I155,$J155)","v":""},{"$f":"'Year 07'!AN155","v":""},"",{"$f":"IF(E155 = 0, \"\", MATCH($E155,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!BA$7+$J155-1))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$W$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AB$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,1,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0)*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},"","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$B$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$F$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$O$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$BF$7+$K155-1))","v":""},{"$f":"IF(L155=\"\", \"\", VLOOKUP(X155,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,P155,IF($X155=1,IF(Z$9=$G155,(1-$M155),0),IF($X155=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,Q155,IF($X155=1,IF(AA$9=$G155,(1-$M155),0),IF($X155=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,R155,IF($X155=1,IF(AB$9=$G155,(1-$M155),0),IF($X155=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,S155,IF($X155=1,IF(AC$9=$G155,(1-$M155),0),IF($X155=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X155=3,1,IF($X155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AO$7+$J155-1),$J155))","v":""},"",{"$f":"IF(L155=\"\", \"\", IF($X155=0,$V155,IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$T$7+$X155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155)))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$CE$7+$K155-1)*$F155)","v":""},"","","","","","","","","","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,IF($AK155=0,$W155,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1)*$F155)))","v":""},"",{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$V$7)*$F155)","v":""}]
[0.1339666302799023,0.76868183561963155,{"$f":"IF(Inventory!AH161=Inventory!$C$1032,0.5,1)*B162","v":0.76868183561963155},{"$f":"Inventory!C161","v":0},{"$f":"Inventory!E161","v":0},{"$f":"Inventory!W161","v":""},{"$f":"'Year 07'!AM162","v":""},{"$f":"IF($J162='Year 01'!$J162,'Year 07'!H162,$J162)","v":""},{"$f":"IF($J162='Year 01'!$J162,'Year 07'!I162,$J162)","v":""},{"$f":"'Year 07'!AN162","v":""},"",{"$f":"IF(E162 = 0, \"\", MATCH($E162,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!BA$7+$J162-1))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$W$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AB$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,1,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0)*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},"","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$B$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$F$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$O$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$BF$7+$K162-1))","v":""},{"$f":"IF(L162=\"\", \"\", VLOOKUP(X162,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,P162,IF($X162=1,IF(Z$9=$G162,(1-$M162),0),IF($X162=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,Q162,IF($X162=1,IF(AA$9=$G162,(1-$M162),0),IF($X162=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,R162,IF($X162=1,IF(AB$9=$G162,(1-$M162),0),IF($X162=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,S162,IF($X162=1,IF(AC$9=$G162,(1-$M162),0),IF($X162=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X162=3,1,IF($X162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AO$7+$J162-1),$J162))","v":""},"",{"$f":"IF(L162=\"\", \"\", IF($X162=0,$V162,IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$T$7+$X162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162)))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$CE$7+$K162-1)*$F162)","v":""},"","","","","","","","","","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,IF($AK162=0,$W162,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1)*$F162)))","v":""},"",{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$V$7)*$F162)","v":""}]
[0.95485380160662381,0.8697190423412684,{"$f":"IF(Inventory!AH166=Inventory!$C$1032,0.5,1)*B167","v":0.8697190423412684},{"$f":"Inventory!C166","v":0},{"$f":"Inventory!E166","v":0},{"$f":"Inventory!W166","v":""},{"$f":"'Year 07'!AM167","v":""},{"$f":"IF($J167='Year 01'!$J167,'Year 07'!H167,$J167)","v":""},{"$f":"IF($J167='Year 01'!$J167,'Year 07'!I167,$J167)","v":""},{"$f":"'Year 07'!AN167","v":""},"",{"$f":"IF(E167 = 0, \"\", MATCH($E167,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!BA$7+$J167-1))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$W$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AB$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,1,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0)*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},"","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$B$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$F$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$O$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$BF$7+$K167-1))","v":""},{"$f":"IF(L167=\"\", \"\", VLOOKUP(X167,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,P167,IF($X167=1,IF(Z$9=$G167,(1-$M167),0),IF($X167=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,Q167,IF($X167=1,IF(AA$9=$G167,(1-$M167),0),IF($X167=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,R167,IF($X167=1,IF(AB$9=$G167,(1-$M167),0),IF($X167=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,S167,IF($X167=1,IF(AC$9=$G167,(1-$M167),0),IF($X167=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X167=3,1,IF($X167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AO$7+$J167-1),$J167))","v":""},"",{"$f":"IF(L167=\"\", \"\", IF($X167=0,$V167,IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$T$7+$X167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167)))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$CE$7+$K167-1)*$F167)","v":""},"","","","","","","","","","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,IF($AK167=0,$W167,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1)*$F167)))","v":""},"",{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$V$7)*$F167)","v":""}]
[0.52573801492634475,0.58995396150510282,{"$f":"IF(Inventory!AH174=Inventory!$C$1032,0.5,1)*B175","v":0.58995396150510282},{"$f":"Inventory!C174","v":0},{"$f":"Inventory!E174","v":0},{"$f":"Inventory!W174","v":""},{"$f":"'Year 07'!AM175","v":""},{"$f":"IF($J175='Year 01'!$J175,'Year 07'!H175,$J175)","v":""},{"$f":"IF($J175='Year 01'!$J175,'Year 07'!I175,$J175)","v":""},{"$f":"'Year 07'!AN175","v":""},"",{"$f":"IF(E175 = 0, \"\", MATCH($E175,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!BA$7+$J175-1))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$W$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AB$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,1,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0)*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},"","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$B$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$F$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$O$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$BF$7+$K175-1))","v":""},{"$f":"IF(L175=\"\", \"\", VLOOKUP(X175,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,P175,IF($X175=1,IF(Z$9=$G175,(1-$M175),0),IF($X175=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,Q175,IF($X175=1,IF(AA$9=$G175,(1-$M175),0),IF($X175=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,R175,IF($X175=1,IF(AB$9=$G175,(1-$M175),0),IF($X175=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,S175,IF($X175=1,IF(AC$9=$G175,(1-$M175),0),IF($X175=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X175=3,1,IF($X175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AO$7+$J175-1),$J175))","v":""},"",{"$f":"IF(L175=\"\", \"\", IF($X175=0,$V175,IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$T$7+$X175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175)))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$CE$7+$K175-1)*$F175)","v":""},"","","","","","","","","","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,IF($AK175=0,$W175,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1)*$F175)))","v":""},"",{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$V$7)*$F175)","v":""}]
[4.6148072263034523E-2,0.10729479312867596,{"$f":"IF(Inventory!AH179=Inventory!$C$1032,0.5,1)*B180","v":0.10729479312867596},{"$f":"Inventory!C179","v":0},{"$f":"Inventory!E179","v":0},{"$f":"Inventory!W179","v":""},{"$f":"'Year 07'!AM180","v":""},{"$f":"IF($J180='Year 01'!$J180,'Year 07'!H180,$J180)","v":""},{"$f":"IF($J180='Year 01'!$J180,'Year 07'!I180,$J180)","v":""},{"$f":"'Year 07'!AN180","v":""},"",{"$f":"IF(E180 = 0, \"\", MATCH($E180,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!BA$7+$J180-1))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$W$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AB$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,1,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0)*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},"","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$B$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$F$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$O$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$BF$7+$K180-1))","v":""},{"$f":"IF(L180=\"\", \"\", VLOOKUP(X180,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,P180,IF($X180=1,IF(Z$9=$G180,(1-$M180),0),IF($X180=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,Q180,IF($X180=1,IF(AA$9=$G180,(1-$M180),0),IF($X180=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,R180,IF($X180=1,IF(AB$9=$G180,(1-$M180),0),IF($X180=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,S180,IF($X180=1,IF(AC$9=$G180,(1-$M180),0),IF($X180=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X180=3,1,IF($X180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AO$7+$J180-1),$J180))","v":""},"",{"$f":"IF(L180=\"\", \"\", IF($X180=0,$V180,IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$T$7+$X180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180)))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$CE$7+$K180-1)*$F180)","v":""},"","","","","","","","","","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,IF($AK180=0,$W180,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1)*$F180)))","v":""},"",{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$V$7)*$F180)","v":""}]
[0.35637399477324427,0.3278848349273622,{"$f":"IF(Inventory!AH187=Inventory!$C$1032,0.5,1)*B188","v":0.3278848349273622},{"$f":"Inventory!C187","v":0},{"$f":"Inventory!E187","v":0},{"$f":"Inventory!W187","v":""},{"$f":"'Year 07'!AM188","v":""},{"$f":"IF($J188='Year 01'!$J188,'Year 07'!H188,$J188)","v":""},{"$f":"IF($J188='Year 01'!$J188,'Year 07'!I188,$J188)","v":""},{"$f":"'Year 07'!AN188","v":""},"",{"$f":"IF(E188 = 0, \"\", MATCH($E188,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!BA$7+$J188-1))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$W$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AB$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,1,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0)*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},"","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$B$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$F$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$O$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$BF$7+$K188-1))","v":""},{"$f":"IF(L188=\"\", \"\", VLOOKUP(X188,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,P188,IF($X188=1,IF(Z$9=$G188,(1-$M188),0),IF($X188=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,Q188,IF($X188=1,IF(AA$9=$G188,(1-$M188),0),IF($X188=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,R188,IF($X188=1,IF(AB$9=$G188,(1-$M188),0),IF($X188=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,S188,IF($X188=1,IF(AC$9=$G188,(1-$M188),0),IF($X188=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X188=3,1,IF($X188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AO$7+$J188-1),$J188))","v":""},"",{"$f":"IF(L188=\"\", \"\", IF($X188=0,$V188,IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$T$7+$X188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188)))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$CE$7+$K188-1)*$F188)","v":""},"","","","","","","","","","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,IF($AK188=0,$W188,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1)*$F188)))","v":""},"",{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$V$7)*$F188)","v":""}]
[0.84072041456286462,0.94702788044594566,{"$f":"IF(Inventory!AH195=Inventory!$C$1032,0.5,1)*B196","v":0.94702788044594566},{"$f":"Inventory!C195","v":0},{"$f":"Inventory!E195","v":0},{"$f":"Inventory!W195","v":""},{"$f":"'Year 07'!AM196","v":""},{"$f":"IF($J196='Year 01'!$J196,'Year 07'!H196,$J196)","v":""},{"$f":"IF($J196='Year 01'!$J196,'Year 07'!I196,$J196)","v":""},{"$f":"'Year 07'!AN196","v":""},"",{"$f":"IF(E196 = 0, \"\", MATCH($E196,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!BA$7+$J196-1))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$W$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AB$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,1,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0)*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},"","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$B$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$F$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$O$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$BF$7+$K196-1))","v":""},{"$f":"IF(L196=\"\", \"\", VLOOKUP(X196,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,P196,IF($X196=1,IF(Z$9=$G196,(1-$M196),0),IF($X196=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,Q196,IF($X196=1,IF(AA$9=$G196,(1-$M196),0),IF($X196=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,R196,IF($X196=1,IF(AB$9=$G196,(1-$M196),0),IF($X196=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,S196,IF($X196=1,IF(AC$9=$G196,(1-$M196),0),IF($X196=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X196=3,1,IF($X196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AO$7+$J196-1),$J196))","v":""},"",{"$f":"IF(L196=\"\", \"\", IF($X196=0,$V196,IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$T$7+$X196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196)))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$CE$7+$K196-1)*$F196)","v":""},"","","","","","","","","","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,IF($AK196=0,$W196,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1)*$F196)))","v":""},"",{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$V$7)*$F196)","v":""}]
[0.89227508521428489,0.70951656036069766,{"$f":"IF(Inventory!AH202=Inventory!$C$1032,0.5,1)*B203","v":0.70951656036069766},{"$f":"Inventory!C202","v":0},{"$f":"Inventory!E202","v":0},{"$f":"Inventory!W202","v":""},{"$f":"'Year 07'!AM203","v":""},{"$f":"IF($J203='Year 01'!$J203,'Year 07'!H203,$J203)","v":""},{"$f":"IF($J203='Year 01'!$J203,'Year 07'!I203,$J203)","v":""},{"$f":"'Year 07'!AN203","v":""},"",{"$f":"IF(E203 = 0, \"\", MATCH($E203,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!BA$7+$J203-1))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$W$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AB$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,1,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0)*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},"","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$B$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$F$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$O$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$BF$7+$K203-1))","v":""},{"$f":"IF(L203=\"\", \"\", VLOOKUP(X203,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,P203,IF($X203=1,IF(Z$9=$G203,(1-$M203),0),IF($X203=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,Q203,IF($X203=1,IF(AA$9=$G203,(1-$M203),0),IF($X203=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,R203,IF($X203=1,IF(AB$9=$G203,(1-$M203),0),IF($X203=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,S203,IF($X203=1,IF(AC$9=$G203,(1-$M203),0),IF($X203=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X203=3,1,IF($X203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AO$7+$J203-1),$J203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($C203<=AD203,5,IF($C203<=AC203+AD203,4,IF($C203<=AB203+AC203+AD203,3,IF($C203<=AA203+AB203+AC203+AD203,2,1))))+($AE203-1)*5)","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,$V203,IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$T$7+$X203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203)))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$CE$7+$K203-1)*$F203)","v":""},"","","","","","","","","","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,IF($AK203=0,$W203,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1)*$F203)))","v":""},"",{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$V$7)*$F203)","v":""}]
[0.66237379029086663,2.2490456445751428E-2,{"$f":"IF(Inventory!AH207=Inventory!$C$1032,0.5,1)*B208","v":2.2490456445751428E-2},{"$f":"Inventory!C207","v":0},{"$f":"Inventory!E207","v":0},{"$f":"Inventory!W207","v":""},{"$f":"'Year 07'!AM208","v":""},{"$f":"IF($J208='Year 01'!$J208,'Year 07'!H208,$J208)","v":""},{"$f":"IF($J208='Year 01'!$J208,'Year 07'!I208,$J208)","v":""},{"$f":"'Year 07'!AN208","v":""},"",{"$f":"IF(E208 = 0, \"\", MATCH($E208,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!BA$7+$J208-1))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$W$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AB$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,1,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0)*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},"","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$B$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$F$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$O$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$BF$7+$K208-1))","v":""},{"$f":"IF(L208=\"\", \"\", VLOOKUP(X208,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,P208,IF($X208=1,IF(Z$9=$G208,(1-$M208),0),IF($X208=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,Q208,IF($X208=1,IF(AA$9=$G208,(1-$M208),0),IF($X208=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,R208,IF($X208=1,IF(AB$9=$G208,(1-$M208),0),IF($X208=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,S208,IF($X208=1,IF(AC$9=$G208,(1-$M208),0),IF($X208=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X208=3,1,IF($X208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AO$7+$J208-1),$J208))","v":""},"",{"$f":"IF(L208=\"\", \"\", IF($X208=0,$V208,IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$T$7+$X208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208)))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$CE$7+$K208-1)*$F208)","v":""},"","","","","","","","","","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,IF($AK208=0,$W208,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1)*$F208)))","v":""},"",{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$V$7)*$F208)","v":""}]
[0.49941669557220192,0.7113599224591719,{"$f":"IF(Inventory!AH215=Inventory!$C$1032,0.5,1)*B216","v":0.7113599224591719},{"$f":"Inventory!C215","v":0},{"$f":"Inventory!E215","v":0},{"$f":"Inventory!W215","v":""},{"$f":"'Year 07'!AM216","v":""},{"$f":"IF($J216='Year 01'!$J216,'Year 07'!H216,$J216)","v":""},{"$f":"IF($J216='Year 01'!$J216,'Year 07'!I216,$J216)","v":""},{"$f":"'Year 07'!AN216","v":""},"",{"$f":"IF(E216 = 0, \"\", MATCH($E216,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!BA$7+$J216-1))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$W$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AB$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,1,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0)*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},"","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$B$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$F$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$O$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$BF$7+$K216-1))","v":""},{"$f":"IF(L216=\"\", \"\", VLOOKUP(X216,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,P216,IF($X216=1,IF(Z$9=$G216,(1-$M216),0),IF($X216=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,Q216,IF($X216=1,IF(AA$9=$G216,(1-$M216),0),IF($X216=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,R216,IF($X216=1,IF(AB$9=$G216,(1-$M216),0),IF($X216=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,S216,IF($X216=1,IF(AC$9=$G216,(1-$M216),0),IF($X216=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X216=3,1,IF($X216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AO$7+$J216-1),$J216))","v":""},"",{"$f":"IF(L216=\"\", \"\", IF($X216=0,$V216,IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$T$7+$X216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216)))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$CE$7+$K216-1)*$F216)","v":""},"","","","","","","","","","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,IF($AK216=0,$W216,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1)*$F216)))","v":""},"",{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$V$7)*$F216)","v":""}]
[0.45564442836396568,0.54762362791813124,{"$f":"IF(Inventory!AH220=Inventory!$C$1032,0.5,1)*B221","v":0.54762362791813124},{"$f":"Inventory!C220","v":0},{"$f":"Inventory!E220","v":0},{"$f":"Inventory!W220","v":""},{"$f":"'Year 07'!AM221","v":""},{"$f":"IF($J221='Year 01'!$J221,'Year 07'!H221,$J221)","v":""},{"$f":"IF($J221='Year 01'!$J221,'Year 07'!I221,$J221)","v":""},{"$f":"'Year 07'!AN221","v":""},"",{"$f":"IF(E221 = 0, \"\", MATCH($E221,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!BA$7+$J221-1))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$W$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AB$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,1,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0)*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},"","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$B$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$F$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$O$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$BF$7+$K221-1))","v":""},{"$f":"IF(L221=\"\", \"\", VLOOKUP(X221,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,P221,IF($X221=1,IF(Z$9=$G221,(1-$M221),0),IF($X221=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,Q221,IF($X221=1,IF(AA$9=$G221,(1-$M221),0),IF($X221=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,R221,IF($X221=1,IF(AB$9=$G221,(1-$M221),0),IF($X221=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,S221,IF($X221=1,IF(AC$9=$G221,(1-$M221),0),IF($X221=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X221=3,1,IF($X221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AO$7+$J221-1),$J221))","v":""},"",{"$f":"IF(L221=\"\", \"\", IF($X221=0,$V221,IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$T$7+$X221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221)))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$CE$7+$K221-1)*$F221)","v":""},"","","","","","","","","","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,IF($AK221=0,$W221,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1)*$F221)))","v":""},"",{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$V$7)*$F221)","v":""}]
[0.68757698249690624,7.5864662721605414E-2,{"$f":"IF(Inventory!AH228=Inventory!$C$1032,0.5,1)*B229","v":7.5864662721605414E-2},{"$f":"Inventory!C228","v":0},{"$f":"Inventory!E228","v":0},{"$f":"Inventory!W228","v":""},{"$f":"'Year 07'!AM229","v":""},{"$f":"IF($J229='Year 01'!$J229,'Year 07'!H229,$J229)","v":""},{"$f":"IF($J229='Year 01'!$J229,'Year 07'!I229,$J229)","v":""},{"$f":"'Year 07'!AN229","v":""},"",{"$f":"IF(E229 = 0, \"\", MATCH($E229,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!BA$7+$J229-1))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$W$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AB$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,1,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0)*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},"","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$B$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$F$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$O$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$BF$7+$K229-1))","v":""},{"$f":"IF(L229=\"\", \"\", VLOOKUP(X229,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,P229,IF($X229=1,IF(Z$9=$G229,(1-$M229),0),IF($X229=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,Q229,IF($X229=1,IF(AA$9=$G229,(1-$M229),0),IF($X229=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,R229,IF($X229=1,IF(AB$9=$G229,(1-$M229),0),IF($X229=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,S229,IF($X229=1,IF(AC$9=$G229,(1-$M229),0),IF($X229=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X229=3,1,IF($X229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AO$7+$J229-1),$J229))","v":""},"",{"$f":"IF(L229=\"\", \"\", IF($X229=0,$V229,IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$T$7+$X229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229)))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$CE$7+$K229-1)*$F229)","v":""},"","","","","","","","","","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,IF($AK229=0,$W229,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1)*$F229)))","v":""},"",{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$V$7)*$F229)","v":""}]
[0.88836495503506407,2.8376367998059981E-2,{"$f":"IF(Inventory!AH240=Inventory!$C$1032,0.5,1)*B241","v":2.8376367998059981E-2},{"$f":"Inventory!C240","v":0},{"$f":"Inventory!E240","v":0},{"$f":"Inventory!W240","v":""},{"$f":"'Year 07'!AM241","v":""},{"$f":"IF($J241='Year 01'!$J241,'Year 07'!H241,$J241)","v":""},{"$f":"IF($J241='Year 01'!$J241,'Year 07'!I241,$J241)","v":""},{"$f":"'Year 07'!AN241","v":""},"",{"$f":"IF(E241 = 0, \"\", MATCH($E241,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!BA$7+$J241-1))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$W$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AB$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,1,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0)*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},"","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$B$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$F$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$O$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$BF$7+$K241-1))","v":""},{"$f":"IF(L241=\"\", \"\", VLOOKUP(X241,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,P241,IF($X241=1,IF(Z$9=$G241,(1-$M241),0),IF($X241=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,Q241,IF($X241=1,IF(AA$9=$G241,(1-$M241),0),IF($X241=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,R241,IF($X241=1,IF(AB$9=$G241,(1-$M241),0),IF($X241=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,S241,IF($X241=1,IF(AC$9=$G241,(1-$M241),0),IF($X241=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X241=3,1,IF($X241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AO$7+$J241-1),$J241))","v":""},"",{"$f":"IF(L241=\"\", \"\", IF($X241=0,$V241,IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$T$7+$X241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241)))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$CE$7+$K241-1)*$F241)","v":""},"","","","","","","","","","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,IF($AK241=0,$W241,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1)*$F241)))","v":""},"",{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$V$7)*$F241)","v":""}]
[0.80446580909212184,0.5484721697102819,{"$f":"IF(Inventory!AH245=Inventory!$C$1032,0.5,1)*B246","v":0.5484721697102819},{"$f":"Inventory!C245","v":0},{"$f":"Inventory!E245","v":0},{"$f":"Inventory!W245","v":""},{"$f":"'Year 07'!AM246","v":""},{"$f":"IF($J246='Year 01'!$J246,'Year 07'!H246,$J246)","v":""},{"$f":"IF($J246='Year 01'!$J246,'Year 07'!I246,$J246)","v":""},{"$f":"'Year 07'!AN246","v":""},"",{"$f":"IF(E246 = 0, \"\", MATCH($E246,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!BA$7+$J246-1))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$W$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AB$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,1,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0)*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},"","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$B$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$F$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$O$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$BF$7+$K246-1))","v":""},{"$f":"IF(L246=\"\", \"\", VLOOKUP(X246,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,P246,IF($X246=1,IF(Z$9=$G246,(1-$M246),0),IF($X246=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,Q246,IF($X246=1,IF(AA$9=$G246,(1-$M246),0),IF($X246=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,R246,IF($X246=1,IF(AB$9=$G246,(1-$M246),0),IF($X246=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,S246,IF($X246=1,IF(AC$9=$G246,(1-$M246),0),IF($X246=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X246=3,1,IF($X246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AO$7+$J246-1),$J246))","v":""},"",{"$f":"IF(L246=\"\", \"\", IF($X246=0,$V246,IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$T$7+$X246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246)))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$CE$7+$K246-1)*$F246)","v":""},"","","","","","","","","","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,IF($AK246=0,$W246,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1)*$F246)))","v":""},"",{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$V$7)*$F246)","v":""}]
[0.24048389959806626,0.66527717111262052,{"$f":"IF(Inventory!AH248=Inventory!$C$1032,0.5,1)*B249","v":0.66527717111262052},{"$f":"Inventory!C248","v":0},{"$f":"Inventory!E248","v":0},{"$f":"Inventory!W248","v":""},{"$f":"'Year 07'!AM249","v":""},{"$f":"IF($J249='Year 01'!$J249,'Year 07'!H249,$J249)","v":""},{"$f":"IF($J249='Year 01'!$J249,'Year 07'!I249,$J249)","v":""},{"$f":"'Year 07'!AN249","v":""},"",{"$f":"IF(E249 = 0, \"\", MATCH($E249,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!BA$7+$J249-1))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$W$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AB$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,1,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0)*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},"","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$B$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$F$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$O$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$BF$7+$K249-1))","v":""},{"$f":"IF(L249=\"\", \"\", VLOOKUP(X249,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,P249,IF($X249=1,IF(Z$9=$G249,(1-$M249),0),IF($X249=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,Q249,IF($X249=1,IF(AA$9=$G249,(1-$M249),0),IF($X249=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,R249,IF($X249=1,IF(AB$9=$G249,(1-$M249),0),IF($X249=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,S249,IF($X249=1,IF(AC$9=$G249,(1-$M249),0),IF($X249=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X249=3,1,IF($X249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AO$7+$J249-1),$J249))","v":""},"",{"$f":"IF(L249=\"\", \"\", IF($X249=0,$V249,IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$T$7+$X249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249)))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$CE$7+$K249-1)*$F249)","v":""},"","","","","","","","","","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,IF($AK249=0,$W249,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1)*$F249)))","v":""},"",{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$V$7)*$F249)","v":""}]
[0.19254836335801684,0.31194086507578322,{"$f":"IF(Inventory!AH260=Inventory!$C$1032,0.5,1)*B261","v":0.31194086507578322},{"$f":"Inventory!C260","v":0},{"$f":"Inventory!E260","v":0},{"$f":"Inventory!W260","v":""},{"$f":"'Year 07'!AM261","v":""},{"$f":"IF($J261='Year 01'!$J261,'Year 07'!H261,$J261)","v":""},{"$f":"IF($J261='Year 01'!$J261,'Year 07'!I261,$J261)","v":""},{"$f":"'Year 07'!AN261","v":""},"",{"$f":"IF(E261 = 0, \"\", MATCH($E261,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!BA$7+$J261-1))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$W$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AB$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,1,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0)*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},"","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$B$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$F$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$O$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$BF$7+$K261-1))","v":""},{"$f":"IF(L261=\"\", \"\", VLOOKUP(X261,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,P261,IF($X261=1,IF(Z$9=$G261,(1-$M261),0),IF($X261=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,Q261,IF($X261=1,IF(AA$9=$G261,(1-$M261),0),IF($X261=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,R261,IF($X261=1,IF(AB$9=$G261,(1-$M261),0),IF($X261=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,S261,IF($X261=1,IF(AC$9=$G261,(1-$M261),0),IF($X261=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X261=3,1,IF($X261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AO$7+$J261-1),$J261))","v":""},"",{"$f":"IF(L261=\"\", \"\", IF($X261=0,$V261,IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$T$7+$X261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261)))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$CE$7+$K261-1)*$F261)","v":""},"","","","","","","","","","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,IF($AK261=0,$W261,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1)*$F261)))","v":""},"",{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$V$7)*$F261)","v":""}]
[0.92505034002606934,0.67664713234644824,{"$f":"IF(Inventory!AH261=Inventory!$C$1032,0.5,1)*B262","v":0.67664713234644824},{"$f":"Inventory!C261","v":0},{"$f":"Inventory!E261","v":0},{"$f":"Inventory!W261","v":""},{"$f":"'Year 07'!AM262","v":""},{"$f":"IF($J262='Year 01'!$J262,'Year 07'!H262,$J262)","v":""},{"$f":"IF($J262='Year 01'!$J262,'Year 07'!I262,$J262)","v":""},{"$f":"'Year 07'!AN262","v":""},"",{"$f":"IF(E262 = 0, \"\", MATCH($E262,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!BA$7+$J262-1))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$W$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AB$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,1,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0)*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},"","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$B$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$F$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$O$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$BF$7+$K262-1))","v":""},{"$f":"IF(L262=\"\", \"\", VLOOKUP(X262,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,P262,IF($X262=1,IF(Z$9=$G262,(1-$M262),0),IF($X262=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,Q262,IF($X262=1,IF(AA$9=$G262,(1-$M262),0),IF($X262=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,R262,IF($X262=1,IF(AB$9=$G262,(1-$M262),0),IF($X262=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,S262,IF($X262=1,IF(AC$9=$G262,(1-$M262),0),IF($X262=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X262=3,1,IF($X262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AO$7+$J262-1),$J262))","v":""},"",{"$f":"IF(L262=\"\", \"\", IF($X262=0,$V262,IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$T$7+$X262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262)))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$CE$7+$K262-1)*$F262)","v":""},"","","","","","","","","","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,IF($AK262=0,$W262,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1)*$F262)))","v":""},"",{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$V$7)*$F262)","v":""}]
[0.99359504777060503,0.52192195153437015,{"$f":"IF(Inventory!AH273=Inventory!$C$1032,0.5,1)*B274","v":0.52192195153437015},{"$f":"Inventory!C273","v":0},{"$f":"Inventory!E273","v":0},{"$f":"Inventory!W273","v":""},{"$f":"'Year 07'!AM274","v":""},{"$f":"IF($J274='Year 01'!$J274,'Year 07'!H274,$J274)","v":""},{"$f":"IF($J274='Year 01'!$J274,'Year 07'!I274,$J274)","v":""},{"$f":"'Year 07'!AN274","v":""},"",{"$f":"IF(E274 = 0, \"\", MATCH($E274,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!BA$7+$J274-1))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$W$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AB$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,1,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0)*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},"","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$B$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$F$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$O$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$BF$7+$K274-1))","v":""},{"$f":"IF(L274=\"\", \"\", VLOOKUP(X274,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,P274,IF($X274=1,IF(Z$9=$G274,(1-$M274),0),IF($X274=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,Q274,IF($X274=1,IF(AA$9=$G274,(1-$M274),0),IF($X274=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,R274,IF($X274=1,IF(AB$9=$G274,(1-$M274),0),IF($X274=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,S274,IF($X274=1,IF(AC$9=$G274,(1-$M274),0),IF($X274=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X274=3,1,IF($X274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AO$7+$J274-1),$J274))","v":""},"",{"$f":"IF(L274=\"\", \"\", IF($X274=0,$V274,IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$T$7+$X274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274)))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$CE$7+$K274-1)*$F274)","v":""},"","","","","","","","","","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,IF($AK274=0,$W274,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1)*$F274)))","v":""},"",{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$V$7)*$F274)","v":""}]
[0.13718463051237673,0.37140422508074633,{"$f":"IF(Inventory!AH278=Inventory!$C$1032,0.5,1)*B279","v":0.37140422508074633},{"$f":"Inventory!C278","v":0},{"$f":"Inventory!E278","v":0},{"$f":"Inventory!W278","v":""},{"$f":"'Year 07'!AM279","v":""},{"$f":"IF($J279='Year 01'!$J279,'Year 07'!H279,$J279)","v":""},{"$f":"IF($J279='Year 01'!$J279,'Year 07'!I279,$J279)","v":""},{"$f":"'Year 07'!AN279","v":""},"",{"$f":"IF(E279 = 0, \"\", MATCH($E279,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!BA$7+$J279-1))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$W$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AB$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,1,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0)*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},"","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$B$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$F$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$O$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$BF$7+$K279-1))","v":""},{"$f":"IF(L279=\"\", \"\", VLOOKUP(X279,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,P279,IF($X279=1,IF(Z$9=$G279,(1-$M279),0),IF($X279=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,Q279,IF($X279=1,IF(AA$9=$G279,(1-$M279),0),IF($X279=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,R279,IF($X279=1,IF(AB$9=$G279,(1-$M279),0),IF($X279=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,S279,IF($X279=1,IF(AC$9=$G279,(1-$M279),0),IF($X279=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X279=3,1,IF($X279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AO$7+$J279-1),$J279))","v":""},"",{"$f":"IF(L279=\"\", \"\", IF($X279=0,$V279,IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$T$7+$X279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279)))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$CE$7+$K279-1)*$F279)","v":""},"","","","","","","","","","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,IF($AK279=0,$W279,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1)*$F279)))","v":""},"",{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$V$7)*$F279)","v":""}]
[0.40765720736780398,0.4002338256711131,{"$f":"IF(Inventory!AH281=Inventory!$C$1032,0.5,1)*B282","v":0.4002338256711131},{"$f":"Inventory!C281","v":0},{"$f":"Inventory!E281","v":0},{"$f":"Inventory!W281","v":""},{"$f":"'Year 07'!AM282","v":""},{"$f":"IF($J282='Year 01'!$J282,'Year 07'!H282,$J282)","v":""},{"$f":"IF($J282='Year 01'!$J282,'Year 07'!I282,$J282)","v":""},{"$f":"'Year 07'!AN282","v":""},"",{"$f":"IF(E282 = 0, \"\", MATCH($E282,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!BA$7+$J282-1))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$W$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AB$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,1,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0)*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},"","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$B$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$F$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$O$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$BF$7+$K282-1))","v":""},{"$f":"IF(L282=\"\", \"\", VLOOKUP(X282,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,P282,IF($X282=1,IF(Z$9=$G282,(1-$M282),0),IF($X282=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,Q282,IF($X282=1,IF(AA$9=$G282,(1-$M282),0),IF($X282=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,R282,IF($X282=1,IF(AB$9=$G282,(1-$M282),0),IF($X282=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,S282,IF($X282=1,IF(AC$9=$G282,(1-$M282),0),IF($X282=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X282=3,1,IF($X282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AO$7+$J282-1),$J282))","v":""},"",{"$f":"IF(L282=\"\", \"\", IF($X282=0,$V282,IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$T$7+$X282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282)))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$CE$7+$K282-1)*$F282)","v":""},"","","","","","","","","","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,IF($AK282=0,$W282,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1)*$F282)))","v":""},"",{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$V$7)*$F282)","v":""}]
[0.87972614635114299,0.23410519366779303,{"$f":"IF(Inventory!AH293=Inventory!$C$1032,0.5,1)*B294","v":0.23410519366779303},{"$f":"Inventory!C293","v":0},{"$f":"Inventory!E293","v":0},{"$f":"Inventory!W293","v":""},{"$f":"'Year 07'!AM294","v":""},{"$f":"IF($J294='Year 01'!$J294,'Year 07'!H294,$J294)","v":""},{"$f":"IF($J294='Year 01'!$J294,'Year 07'!I294,$J294)","v":""},{"$f":"'Year 07'!AN294","v":""},"",{"$f":"IF(E294 = 0, \"\", MATCH($E294,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!BA$7+$J294-1))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$W$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AB$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,1,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0)*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},"","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$B$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$F$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$O$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$BF$7+$K294-1))","v":""},{"$f":"IF(L294=\"\", \"\", VLOOKUP(X294,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,P294,IF($X294=1,IF(Z$9=$G294,(1-$M294),0),IF($X294=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,Q294,IF($X294=1,IF(AA$9=$G294,(1-$M294),0),IF($X294=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,R294,IF($X294=1,IF(AB$9=$G294,(1-$M294),0),IF($X294=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,S294,IF($X294=1,IF(AC$9=$G294,(1-$M294),0),IF($X294=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X294=3,1,IF($X294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AO$7+$J294-1),$J294))","v":""},"",{"$f":"IF(L294=\"\", \"\", IF($X294=0,$V294,IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$T$7+$X294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294)))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$CE$7+$K294-1)*$F294)","v":""},"","","","","","","","","","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,IF($AK294=0,$W294,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1)*$F294)))","v":""},"",{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$V$7)*$F294)","v":""}]
[0.2548496077451422,0.88448412343932115,{"$f":"IF(Inventory!AH301=Inventory!$C$1032,0.5,1)*B302","v":0.88448412343932115},{"$f":"Inventory!C301","v":0},{"$f":"Inventory!E301","v":0},{"$f":"Inventory!W301","v":""},{"$f":"'Year 07'!AM302","v":""},{"$f":"IF($J302='Year 01'!$J302,'Year 07'!H302,$J302)","v":""},{"$f":"IF($J302='Year 01'!$J302,'Year 07'!I302,$J302)","v":""},{"$f":"'Year 07'!AN302","v":""},"",{"$f":"IF(E302 = 0, \"\", MATCH($E302,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!BA$7+$J302-1))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$W$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AB$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,1,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0)*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},"","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$B$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$F$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$O$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$BF$7+$K302-1))","v":""},{"$f":"IF(L302=\"\", \"\", VLOOKUP(X302,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,P302,IF($X302=1,IF(Z$9=$G302,(1-$M302),0),IF($X302=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,Q302,IF($X302=1,IF(AA$9=$G302,(1-$M302),0),IF($X302=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,R302,IF($X302=1,IF(AB$9=$G302,(1-$M302),0),IF($X302=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,S302,IF($X302=1,IF(AC$9=$G302,(1-$M302),0),IF($X302=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X302=3,1,IF($X302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AO$7+$J302-1),$J302))","v":""},"",{"$f":"IF(L302=\"\", \"\", IF($X302=0,$V302,IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$T$7+$X302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302)))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$CE$7+$K302-1)*$F302)","v":""},"","","","","","","","","","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,IF($AK302=0,$W302,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1)*$F302)))","v":""},"",{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$V$7)*$F302)","v":""}]
[1.1474623696205999E-4,0.23965166718013098,{"$f":"IF(Inventory!AH302=Inventory!$C$1032,0.5,1)*B303","v":0.23965166718013098},{"$f":"Inventory!C302","v":0},{"$f":"Inventory!E302","v":0},{"$f":"Inventory!W302","v":""},{"$f":"'Year 07'!AM303","v":""},{"$f":"IF($J303='Year 01'!$J303,'Year 07'!H303,$J303)","v":""},{"$f":"IF($J303='Year 01'!$J303,'Year 07'!I303,$J303)","v":""},{"$f":"'Year 07'!AN303","v":""},"",{"$f":"IF(E303 = 0, \"\", MATCH($E303,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!BA$7+$J303-1))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$W$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AB$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,1,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0)*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},"","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$B$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$F$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$O$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$BF$7+$K303-1))","v":""},{"$f":"IF(L303=\"\", \"\", VLOOKUP(X303,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,P303,IF($X303=1,IF(Z$9=$G303,(1-$M303),0),IF($X303=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,Q303,IF($X303=1,IF(AA$9=$G303,(1-$M303),0),IF($X303=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,R303,IF($X303=1,IF(AB$9=$G303,(1-$M303),0),IF($X303=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,S303,IF($X303=1,IF(AC$9=$G303,(1-$M303),0),IF($X303=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X303=3,1,IF($X303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AO$7+$J303-1),$J303))","v":""},"",{"$f":"IF(L303=\"\", \"\", IF($X303=0,$V303,IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$T$7+$X303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303)))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$CE$7+$K303-1)*$F303)","v":""},"","","","","","","","","","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,IF($AK303=0,$W303,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1)*$F303)))","v":""},"",{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$V$7)*$F303)","v":""}]
[0.26856587081105909,0.90864967091226267,{"$f":"IF(Inventory!AH314=Inventory!$C$1032,0.5,1)*B315","v":0.90864967091226267},{"$f":"Inventory!C314","v":0},{"$f":"Inventory!E314","v":0},{"$f":"Inventory!W314","v":""},{"$f":"'Year 07'!AM315","v":""},{"$f":"IF($J315='Year 01'!$J315,'Year 07'!H315,$J315)","v":""},{"$f":"IF($J315='Year 01'!$J315,'Year 07'!I315,$J315)","v":""},{"$f":"'Year 07'!AN315","v":""},"",{"$f":"IF(E315 = 0, \"\", MATCH($E315,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!BA$7+$J315-1))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$W$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AB$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,1,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0)*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},"","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$B$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$F$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$O$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$BF$7+$K315-1))","v":""},{"$f":"IF(L315=\"\", \"\", VLOOKUP(X315,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,P315,IF($X315=1,IF(Z$9=$G315,(1-$M315),0),IF($X315=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,Q315,IF($X315=1,IF(AA$9=$G315,(1-$M315),0),IF($X315=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,R315,IF($X315=1,IF(AB$9=$G315,(1-$M315),0),IF($X315=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,S315,IF($X315=1,IF(AC$9=$G315,(1-$M315),0),IF($X315=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X315=3,1,IF($X315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AO$7+$J315-1),$J315))","v":""},"",{"$f":"IF(L315=\"\", \"\", IF($X315=0,$V315,IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$T$7+$X315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315)))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$CE$7+$K315-1)*$F315)","v":""},"","","","","","","","","","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,IF($AK315=0,$W315,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1)*$F315)))","v":""},"",{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$V$7)*$F315)","v":""}]
[0.37447727300725575,0.87624713191895554,{"$f":"IF(Inventory!AH321=Inventory!$C$1032,0.5,1)*B322","v":0.87624713191895554},{"$f":"Inventory!C321","v":0},{"$f":"Inventory!E321","v":0},{"$f":"Inventory!W321","v":""},{"$f":"'Year 07'!AM322","v":""},{"$f":"IF($J322='Year 01'!$J322,'Year 07'!H322,$J322)","v":""},{"$f":"IF($J322='Year 01'!$J322,'Year 07'!I322,$J322)","v":""},{"$f":"'Year 07'!AN322","v":""},"",{"$f":"IF(E322 = 0, \"\", MATCH($E322,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!BA$7+$J322-1))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$W$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AB$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,1,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0)*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},"","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$B$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$F$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$O$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$BF$7+$K322-1))","v":""},{"$f":"IF(L322=\"\", \"\", VLOOKUP(X322,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,P322,IF($X322=1,IF(Z$9=$G322,(1-$M322),0),IF($X322=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,Q322,IF($X322=1,IF(AA$9=$G322,(1-$M322),0),IF($X322=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,R322,IF($X322=1,IF(AB$9=$G322,(1-$M322),0),IF($X322=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,S322,IF($X322=1,IF(AC$9=$G322,(1-$M322),0),IF($X322=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X322=3,1,IF($X322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AO$7+$J322-1),$J322))","v":""},"",{"$f":"IF(L322=\"\", \"\", IF($X322=0,$V322,IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$T$7+$X322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322)))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$CE$7+$K322-1)*$F322)","v":""},"","","","","","","","","","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,IF($AK322=0,$W322,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1)*$F322)))","v":""},"",{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$V$7)*$F322)","v":""}]
[5.2503909158957418E-3,0.29928409725879901,{"$f":"IF(Inventory!AH326=Inventory!$C$1032,0.5,1)*B327","v":0.29928409725879901},{"$f":"Inventory!C326","v":0},{"$f":"Inventory!E326","v":0},{"$f":"Inventory!W326","v":""},{"$f":"'Year 07'!AM327","v":""},{"$f":"IF($J327='Year 01'!$J327,'Year 07'!H327,$J327)","v":""},{"$f":"IF($J327='Year 01'!$J327,'Year 07'!I327,$J327)","v":""},{"$f":"'Year 07'!AN327","v":""},"",{"$f":"IF(E327 = 0, \"\", MATCH($E327,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!BA$7+$J327-1))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$W$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AB$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,1,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0)*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},"","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$B$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$F$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$O$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$BF$7+$K327-1))","v":""},{"$f":"IF(L327=\"\", \"\", VLOOKUP(X327,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,P327,IF($X327=1,IF(Z$9=$G327,(1-$M327),0),IF($X327=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,Q327,IF($X327=1,IF(AA$9=$G327,(1-$M327),0),IF($X327=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,R327,IF($X327=1,IF(AB$9=$G327,(1-$M327),0),IF($X327=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,S327,IF($X327=1,IF(AC$9=$G327,(1-$M327),0),IF($X327=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X327=3,1,IF($X327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AO$7+$J327-1),$J327))","v":""},"",{"$f":"IF(L327=\"\", \"\", IF($X327=0,$V327,IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$T$7+$X327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327)))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$CE$7+$K327-1)*$F327)","v":""},"","","","","","","","","","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,IF($AK327=0,$W327,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1)*$F327)))","v":""},"",{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$V$7)*$F327)","v":""}]
[0.85769738920988858,0.252308581715741,{"$f":"IF(Inventory!AH334=Inventory!$C$1032,0.5,1)*B335","v":0.252308581715741},{"$f":"Inventory!C334","v":0},{"$f":"Inventory!E334","v":0},{"$f":"Inventory!W334","v":""},{"$f":"'Year 07'!AM335","v":""},{"$f":"IF($J335='Year 01'!$J335,'Year 07'!H335,$J335)","v":""},{"$f":"IF($J335='Year 01'!$J335,'Year 07'!I335,$J335)","v":""},{"$f":"'Year 07'!AN335","v":""},"",{"$f":"IF(E335 = 0, \"\", MATCH($E335,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!BA$7+$J335-1))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$W$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AB$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,1,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0)*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},"","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$B$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$F$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$O$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$BF$7+$K335-1))","v":""},{"$f":"IF(L335=\"\", \"\", VLOOKUP(X335,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,P335,IF($X335=1,IF(Z$9=$G335,(1-$M335),0),IF($X335=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,Q335,IF($X335=1,IF(AA$9=$G335,(1-$M335),0),IF($X335=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,R335,IF($X335=1,IF(AB$9=$G335,(1-$M335),0),IF($X335=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,S335,IF($X335=1,IF(AC$9=$G335,(1-$M335),0),IF($X335=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X335=3,1,IF($X335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AO$7+$J335-1),$J335))","v":""},"",{"$f":"IF(L335=\"\", \"\", IF($X335=0,$V335,IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$T$7+$X335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335)))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$CE$7+$K335-1)*$F335)","v":""},"","","","","","","","","","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,IF($AK335=0,$W335,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1)*$F335)))","v":""},"",{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$V$7)*$F335)","v":""}]
[0.43816503689178143,0.16906785291386606,{"$f":"IF(Inventory!AH342=Inventory!$C$1032,0.5,1)*B343","v":0.16906785291386606},{"$f":"Inventory!C342","v":0},{"$f":"Inventory!E342","v":0},{"$f":"Inventory!W342","v":""},{"$f":"'Year 07'!AM343","v":""},{"$f":"IF($J343='Year 01'!$J343,'Year 07'!H343,$J343)","v":""},{"$f":"IF($J343='Year 01'!$J343,'Year 07'!I343,$J343)","v":""},{"$f":"'Year 07'!AN343","v":""},"",{"$f":"IF(E343 = 0, \"\", MATCH($E343,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!BA$7+$J343-1))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$W$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AB$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,1,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0)*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},"","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$B$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$F$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$O$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$BF$7+$K343-1))","v":""},{"$f":"IF(L343=\"\", \"\", VLOOKUP(X343,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,P343,IF($X343=1,IF(Z$9=$G343,(1-$M343),0),IF($X343=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,Q343,IF($X343=1,IF(AA$9=$G343,(1-$M343),0),IF($X343=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,R343,IF($X343=1,IF(AB$9=$G343,(1-$M343),0),IF($X343=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,S343,IF($X343=1,IF(AC$9=$G343,(1-$M343),0),IF($X343=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X343=3,1,IF($X343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AO$7+$J343-1),$J343))","v":""},"",{"$f":"IF(L343=\"\", \"\", IF($X343=0,$V343,IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$T$7+$X343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343)))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$CE$7+$K343-1)*$F343)","v":""},"","","","","","","","","","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,IF($AK343=0,$W343,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1)*$F343)))","v":""},"",{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$V$7)*$F343)","v":""}]
[0.18730308867052725,0.61702008743726711,{"$f":"IF(Inventory!AH347=Inventory!$C$1032,0.5,1)*B348","v":0.61702008743726711},{"$f":"Inventory!C347","v":0},{"$f":"Inventory!E347","v":0},{"$f":"Inventory!W347","v":""},{"$f":"'Year 07'!AM348","v":""},{"$f":"IF($J348='Year 01'!$J348,'Year 07'!H348,$J348)","v":""},{"$f":"IF($J348='Year 01'!$J348,'Year 07'!I348,$J348)","v":""},{"$f":"'Year 07'!AN348","v":""},"",{"$f":"IF(E348 = 0, \"\", MATCH($E348,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!BA$7+$J348-1))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$W$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AB$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,1,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0)*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},"","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$B$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$F$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$O$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$BF$7+$K348-1))","v":""},{"$f":"IF(L348=\"\", \"\", VLOOKUP(X348,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,P348,IF($X348=1,IF(Z$9=$G348,(1-$M348),0),IF($X348=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,Q348,IF($X348=1,IF(AA$9=$G348,(1-$M348),0),IF($X348=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,R348,IF($X348=1,IF(AB$9=$G348,(1-$M348),0),IF($X348=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,S348,IF($X348=1,IF(AC$9=$G348,(1-$M348),0),IF($X348=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X348=3,1,IF($X348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AO$7+$J348-1),$J348))","v":""},"",{"$f":"IF(L348=\"\", \"\", IF($X348=0,$V348,IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$T$7+$X348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348)))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$CE$7+$K348-1)*$F348)","v":""},"","","","","","","","","","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,IF($AK348=0,$W348,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1)*$F348)))","v":""},"",{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$V$7)*$F348)","v":""}]
[0.1684705802926515,3.9664555088685938E-2,{"$f":"IF(Inventory!AH355=Inventory!$C$1032,0.5,1)*B356","v":3.9664555088685938E-2},{"$f":"Inventory!C355","v":0},{"$f":"Inventory!E355","v":0},{"$f":"Inventory!W355","v":""},{"$f":"'Year 07'!AM356","v":""},{"$f":"IF($J356='Year 01'!$J356,'Year 07'!H356,$J356)","v":""},{"$f":"IF($J356='Year 01'!$J356,'Year 07'!I356,$J356)","v":""},{"$f":"'Year 07'!AN356","v":""},"",{"$f":"IF(E356 = 0, \"\", MATCH($E356,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!BA$7+$J356-1))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$W$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AB$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,1,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0)*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},"","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$B$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$F$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$O$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$BF$7+$K356-1))","v":""},{"$f":"IF(L356=\"\", \"\", VLOOKUP(X356,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,P356,IF($X356=1,IF(Z$9=$G356,(1-$M356),0),IF($X356=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,Q356,IF($X356=1,IF(AA$9=$G356,(1-$M356),0),IF($X356=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,R356,IF($X356=1,IF(AB$9=$G356,(1-$M356),0),IF($X356=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,S356,IF($X356=1,IF(AC$9=$G356,(1-$M356),0),IF($X356=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X356=3,1,IF($X356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AO$7+$J356-1),$J356))","v":""},"",{"$f":"IF(L356=\"\", \"\", IF($X356=0,$V356,IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$T$7+$X356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356)))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$CE$7+$K356-1)*$F356)","v":""},"","","","","","","","","","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,IF($AK356=0,$W356,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1)*$F356)))","v":""},"",{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$V$7)*$F356)","v":""}]
[0.58712600949339566,0.4858967596668794,{"$f":"IF(Inventory!AH358=Inventory!$C$1032,0.5,1)*B359","v":0.4858967596668794},{"$f":"Inventory!C358","v":0},{"$f":"Inventory!E358","v":0},{"$f":"Inventory!W358","v":""},{"$f":"'Year 07'!AM359","v":""},{"$f":"IF($J359='Year 01'!$J359,'Year 07'!H359,$J359)","v":""},{"$f":"IF($J359='Year 01'!$J359,'Year 07'!I359,$J359)","v":""},{"$f":"'Year 07'!AN359","v":""},"",{"$f":"IF(E359 = 0, \"\", MATCH($E359,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!BA$7+$J359-1))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$W$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AB$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,1,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0)*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},"","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$B$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$F$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$O$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$BF$7+$K359-1))","v":""},{"$f":"IF(L359=\"\", \"\", VLOOKUP(X359,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,P359,IF($X359=1,IF(Z$9=$G359,(1-$M359),0),IF($X359=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,Q359,IF($X359=1,IF(AA$9=$G359,(1-$M359),0),IF($X359=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,R359,IF($X359=1,IF(AB$9=$G359,(1-$M359),0),IF($X359=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,S359,IF($X359=1,IF(AC$9=$G359,(1-$M359),0),IF($X359=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X359=3,1,IF($X359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AO$7+$J359-1),$J359))","v":""},"",{"$f":"IF(L359=\"\", \"\", IF($X359=0,$V359,IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$T$7+$X359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359)))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$CE$7+$K359-1)*$F359)","v":""},"","","","","","","","","","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,IF($AK359=0,$W359,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1)*$F359)))","v":""},"",{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$V$7)*$F359)","v":""}]
[0.98845782495314405,8.1440401253697559E-2,{"$f":"IF(Inventory!AH367=Inventory!$C$1032,0.5,1)*B368","v":8.1440401253697559E-2},{"$f":"Inventory!C367","v":0},{"$f":"Inventory!E367","v":0},{"$f":"Inventory!W367","v":""},{"$f":"'Year 07'!AM368","v":""},{"$f":"IF($J368='Year 01'!$J368,'Year 07'!H368,$J368)","v":""},{"$f":"IF($J368='Year 01'!$J368,'Year 07'!I368,$J368)","v":""},{"$f":"'Year 07'!AN368","v":""},"",{"$f":"IF(E368 = 0, \"\", MATCH($E368,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!BA$7+$J368-1))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$W$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AB$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,1,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0)*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},"","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$B$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$F$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$O$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$BF$7+$K368-1))","v":""},{"$f":"IF(L368=\"\", \"\", VLOOKUP(X368,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,P368,IF($X368=1,IF(Z$9=$G368,(1-$M368),0),IF($X368=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,Q368,IF($X368=1,IF(AA$9=$G368,(1-$M368),0),IF($X368=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,R368,IF($X368=1,IF(AB$9=$G368,(1-$M368),0),IF($X368=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,S368,IF($X368=1,IF(AC$9=$G368,(1-$M368),0),IF($X368=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X368=3,1,IF($X368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AO$7+$J368-1),$J368))","v":""},"",{"$f":"IF(L368=\"\", \"\", IF($X368=0,$V368,IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$T$7+$X368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368)))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$CE$7+$K368-1)*$F368)","v":""},"","","","","","","","","","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,IF($AK368=0,$W368,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1)*$F368)))","v":""},"",{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$V$7)*$F368)","v":""}]
[0.76177699276881161,0.69459172058578245,{"$f":"IF(Inventory!AH375=Inventory!$C$1032,0.5,1)*B376","v":0.69459172058578245},{"$f":"Inventory!C375","v":0},{"$f":"Inventory!E375","v":0},{"$f":"Inventory!W375","v":""},{"$f":"'Year 07'!AM376","v":""},{"$f":"IF($J376='Year 01'!$J376,'Year 07'!H376,$J376)","v":""},{"$f":"IF($J376='Year 01'!$J376,'Year 07'!I376,$J376)","v":""},{"$f":"'Year 07'!AN376","v":""},"",{"$f":"IF(E376 = 0, \"\", MATCH($E376,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!BA$7+$J376-1))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$W$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AB$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,1,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0)*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},"","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$B$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$F$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$O$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$BF$7+$K376-1))","v":""},{"$f":"IF(L376=\"\", \"\", VLOOKUP(X376,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,P376,IF($X376=1,IF(Z$9=$G376,(1-$M376),0),IF($X376=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,Q376,IF($X376=1,IF(AA$9=$G376,(1-$M376),0),IF($X376=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,R376,IF($X376=1,IF(AB$9=$G376,(1-$M376),0),IF($X376=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,S376,IF($X376=1,IF(AC$9=$G376,(1-$M376),0),IF($X376=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X376=3,1,IF($X376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AO$7+$J376-1),$J376))","v":""},"",{"$f":"IF(L376=\"\", \"\", IF($X376=0,$V376,IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$T$7+$X376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376)))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$CE$7+$K376-1)*$F376)","v":""},"","","","","","","","","","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,IF($AK376=0,$W376,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1)*$F376)))","v":""},"",{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$V$7)*$F376)","v":""}]
[0.25875266147996567,0.55316205915571892,{"$f":"IF(Inventory!AH380=Inventory!$C$1032,0.5,1)*B381","v":0.55316205915571892},{"$f":"Inventory!C380","v":0},{"$f":"Inventory!E380","v":0},{"$f":"Inventory!W380","v":""},{"$f":"'Year 07'!AM381","v":""},{"$f":"IF($J381='Year 01'!$J381,'Year 07'!H381,$J381)","v":""},{"$f":"IF($J381='Year 01'!$J381,'Year 07'!I381,$J381)","v":""},{"$f":"'Year 07'!AN381","v":""},"",{"$f":"IF(E381 = 0, \"\", MATCH($E381,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!BA$7+$J381-1))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$W$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AB$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,1,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0)*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},"","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$B$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$F$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$O$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$BF$7+$K381-1))","v":""},{"$f":"IF(L381=\"\", \"\", VLOOKUP(X381,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,P381,IF($X381=1,IF(Z$9=$G381,(1-$M381),0),IF($X381=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,Q381,IF($X381=1,IF(AA$9=$G381,(1-$M381),0),IF($X381=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,R381,IF($X381=1,IF(AB$9=$G381,(1-$M381),0),IF($X381=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,S381,IF($X381=1,IF(AC$9=$G381,(1-$M381),0),IF($X381=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X381=3,1,IF($X381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AO$7+$J381-1),$J381))","v":""},"",{"$f":"IF(L381=\"\", \"\", IF($X381=0,$V381,IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$T$7+$X381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381)))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$CE$7+$K381-1)*$F381)","v":""},"","","","","","","","","","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,IF($AK381=0,$W381,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1)*$F381)))","v":""},"",{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$V$7)*$F381)","v":""}]
[0.136097685990061,5.542890504355269E-2,{"$f":"IF(Inventory!AH388=Inventory!$C$1032,0.5,1)*B389","v":5.542890504355269E-2},{"$f":"Inventory!C388","v":0},{"$f":"Inventory!E388","v":0},{"$f":"Inventory!W388","v":""},{"$f":"'Year 07'!AM389","v":""},{"$f":"IF($J389='Year 01'!$J389,'Year 07'!H389,$J389)","v":""},{"$f":"IF($J389='Year 01'!$J389,'Year 07'!I389,$J389)","v":""},{"$f":"'Year 07'!AN389","v":""},"",{"$f":"IF(E389 = 0, \"\", MATCH($E389,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!BA$7+$J389-1))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$W$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AB$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,1,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0)*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},"","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$B$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$F$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$O$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$BF$7+$K389-1))","v":""},{"$f":"IF(L389=\"\", \"\", VLOOKUP(X389,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,P389,IF($X389=1,IF(Z$9=$G389,(1-$M389),0),IF($X389=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,Q389,IF($X389=1,IF(AA$9=$G389,(1-$M389),0),IF($X389=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,R389,IF($X389=1,IF(AB$9=$G389,(1-$M389),0),IF($X389=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,S389,IF($X389=1,IF(AC$9=$G389,(1-$M389),0),IF($X389=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X389=3,1,IF($X389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AO$7+$J389-1),$J389))","v":""},"",{"$f":"IF(L389=\"\", \"\", IF($X389=0,$V389,IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$T$7+$X389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389)))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$CE$7+$K389-1)*$F389)","v":""},"","","","","","","","","","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,IF($AK389=0,$W389,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1)*$F389)))","v":""},"",{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$V$7)*$F389)","v":""}]
[0.66333740188667933,0.41455468391161687,{"$f":"IF(Inventory!AH391=Inventory!$C$1032,0.5,1)*B392","v":0.41455468391161687},{"$f":"Inventory!C391","v":0},{"$f":"Inventory!E391","v":0},{"$f":"Inventory!W391","v":""},{"$f":"'Year 07'!AM392","v":""},{"$f":"IF($J392='Year 01'!$J392,'Year 07'!H392,$J392)","v":""},{"$f":"IF($J392='Year 01'!$J392,'Year 07'!I392,$J392)","v":""},{"$f":"'Year 07'!AN392","v":""},"",{"$f":"IF(E392 = 0, \"\", MATCH($E392,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!BA$7+$J392-1))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$W$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AB$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,1,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0)*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},"","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$B$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$F$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$O$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$BF$7+$K392-1))","v":""},{"$f":"IF(L392=\"\", \"\", VLOOKUP(X392,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,P392,IF($X392=1,IF(Z$9=$G392,(1-$M392),0),IF($X392=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,Q392,IF($X392=1,IF(AA$9=$G392,(1-$M392),0),IF($X392=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,R392,IF($X392=1,IF(AB$9=$G392,(1-$M392),0),IF($X392=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,S392,IF($X392=1,IF(AC$9=$G392,(1-$M392),0),IF($X392=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X392=3,1,IF($X392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AO$7+$J392-1),$J392))","v":""},"",{"$f":"IF(L392=\"\", \"\", IF($X392=0,$V392,IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$T$7+$X392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392)))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$CE$7+$K392-1)*$F392)","v":""},"","","","","","","","","","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,IF($AK392=0,$W392,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1)*$F392)))","v":""},"",{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$V$7)*$F392)","v":""}]
[5.1119654823264971E-2,0.60080211453761045,{"$f":"IF(Inventory!AH400=Inventory!$C$1032,0.5,1)*B401","v":0.60080211453761045},{"$f":"Inventory!C400","v":0},{"$f":"Inventory!E400","v":0},{"$f":"Inventory!W400","v":""},{"$f":"'Year 07'!AM401","v":""},{"$f":"IF($J401='Year 01'!$J401,'Year 07'!H401,$J401)","v":""},{"$f":"IF($J401='Year 01'!$J401,'Year 07'!I401,$J401)","v":""},{"$f":"'Year 07'!AN401","v":""},"",{"$f":"IF(E401 = 0, \"\", MATCH($E401,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!BA$7+$J401-1))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$W$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AB$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,1,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0)*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},"","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$B$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$F$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$O$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$BF$7+$K401-1))","v":""},{"$f":"IF(L401=\"\", \"\", VLOOKUP(X401,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,P401,IF($X401=1,IF(Z$9=$G401,(1-$M401),0),IF($X401=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,Q401,IF($X401=1,IF(AA$9=$G401,(1-$M401),0),IF($X401=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,R401,IF($X401=1,IF(AB$9=$G401,(1-$M401),0),IF($X401=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,S401,IF($X401=1,IF(AC$9=$G401,(1-$M401),0),IF($X401=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X401=3,1,IF($X401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AO$7+$J401-1),$J401))","v":""},"",{"$f":"IF(L401=\"\", \"\", IF($X401=0,$V401,IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$T$7+$X401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401)))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$CE$7+$K401-1)*$F401)","v":""},"","","","","","","","","","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,IF($AK401=0,$W401,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1)*$F401)))","v":""},"",{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$V$7)*$F401)","v":""}]
[0.89511081648327229,0.50133086153708017,{"$f":"IF(Inventory!AH408=Inventory!$C$1032,0.5,1)*B409","v":0.50133086153708017},{"$f":"Inventory!C408","v":0},{"$f":"Inventory!E408","v":0},{"$f":"Inventory!W408","v":""},{"$f":"'Year 07'!AM409","v":""},{"$f":"IF($J409='Year 01'!$J409,'Year 07'!H409,$J409)","v":""},{"$f":"IF($J409='Year 01'!$J409,'Year 07'!I409,$J409)","v":""},{"$f":"'Year 07'!AN409","v":""},"",{"$f":"IF(E409 = 0, \"\", MATCH($E409,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!BA$7+$J409-1))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$W$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AB$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,1,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0)*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},"","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$B$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$F$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$O$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$BF$7+$K409-1))","v":""},{"$f":"IF(L409=\"\", \"\", VLOOKUP(X409,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,P409,IF($X409=1,IF(Z$9=$G409,(1-$M409),0),IF($X409=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,Q409,IF($X409=1,IF(AA$9=$G409,(1-$M409),0),IF($X409=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,R409,IF($X409=1,IF(AB$9=$G409,(1-$M409),0),IF($X409=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,S409,IF($X409=1,IF(AC$9=$G409,(1-$M409),0),IF($X409=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X409=3,1,IF($X409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AO$7+$J409-1),$J409))","v":""},"",{"$f":"IF(L409=\"\", \"\", IF($X409=0,$V409,IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$T$7+$X409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409)))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$CE$7+$K409-1)*$F409)","v":""},"","","","","","","","","","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,IF($AK409=0,$W409,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1)*$F409)))","v":""},"",{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$V$7)*$F409)","v":""}]
[0.21924300095416704,0.48507447952942684,{"$f":"IF(Inventory!AH413=Inventory!$C$1032,0.5,1)*B414","v":0.48507447952942684},{"$f":"Inventory!C413","v":0},{"$f":"Inventory!E413","v":0},{"$f":"Inventory!W413","v":""},{"$f":"'Year 07'!AM414","v":""},{"$f":"IF($J414='Year 01'!$J414,'Year 07'!H414,$J414)","v":""},{"$f":"IF($J414='Year 01'!$J414,'Year 07'!I414,$J414)","v":""},{"$f":"'Year 07'!AN414","v":""},"",{"$f":"IF(E414 = 0, \"\", MATCH($E414,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!BA$7+$J414-1))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$W$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AB$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,1,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0)*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},"","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$B$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$F$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$O$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$BF$7+$K414-1))","v":""},{"$f":"IF(L414=\"\", \"\", VLOOKUP(X414,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,P414,IF($X414=1,IF(Z$9=$G414,(1-$M414),0),IF($X414=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,Q414,IF($X414=1,IF(AA$9=$G414,(1-$M414),0),IF($X414=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,R414,IF($X414=1,IF(AB$9=$G414,(1-$M414),0),IF($X414=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,S414,IF($X414=1,IF(AC$9=$G414,(1-$M414),0),IF($X414=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X414=3,1,IF($X414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AO$7+$J414-1),$J414))","v":""},"",{"$f":"IF(L414=\"\", \"\", IF($X414=0,$V414,IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$T$7+$X414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414)))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$CE$7+$K414-1)*$F414)","v":""},"","","","","","","","","","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,IF($AK414=0,$W414,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1)*$F414)))","v":""},"",{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$V$7)*$F414)","v":""}]
[0.8787017074750596,0.76502259829398489,{"$f":"IF(Inventory!AH421=Inventory!$C$1032,0.5,1)*B422","v":0.76502259829398489},{"$f":"Inventory!C421","v":0},{"$f":"Inventory!E421","v":0},{"$f":"Inventory!W421","v":""},{"$f":"'Year 07'!AM422","v":""},{"$f":"IF($J422='Year 01'!$J422,'Year 07'!H422,$J422)","v":""},{"$f":"IF($J422='Year 01'!$J422,'Year 07'!I422,$J422)","v":""},{"$f":"'Year 07'!AN422","v":""},"",{"$f":"IF(E422 = 0, \"\", MATCH($E422,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!BA$7+$J422-1))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$W$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AB$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,1,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0)*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},"","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$B$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$F$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$O$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$BF$7+$K422-1))","v":""},{"$f":"IF(L422=\"\", \"\", VLOOKUP(X422,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,P422,IF($X422=1,IF(Z$9=$G422,(1-$M422),0),IF($X422=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,Q422,IF($X422=1,IF(AA$9=$G422,(1-$M422),0),IF($X422=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,R422,IF($X422=1,IF(AB$9=$G422,(1-$M422),0),IF($X422=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,S422,IF($X422=1,IF(AC$9=$G422,(1-$M422),0),IF($X422=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X422=3,1,IF($X422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AO$7+$J422-1),$J422))","v":""},"",{"$f":"IF(L422=\"\", \"\", IF($X422=0,$V422,IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$T$7+$X422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422)))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$CE$7+$K422-1)*$F422)","v":""},"","","","","","","","","","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,IF($AK422=0,$W422,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1)*$F422)))","v":""},"",{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$V$7)*$F422)","v":""}]
[0.12350978271057833,0.76896048958033048,{"$f":"IF(Inventory!AH429=Inventory!$C$1032,0.5,1)*B430","v":0.76896048958033048},{"$f":"Inventory!C429","v":0},{"$f":"Inventory!E429","v":0},{"$f":"Inventory!W429","v":""},{"$f":"'Year 07'!AM430","v":""},{"$f":"IF($J430='Year 01'!$J430,'Year 07'!H430,$J430)","v":""},{"$f":"IF($J430='Year 01'!$J430,'Year 07'!I430,$J430)","v":""},{"$f":"'Year 07'!AN430","v":""},"",{"$f":"IF(E430 = 0, \"\", MATCH($E430,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!BA$7+$J430-1))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$W$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AB$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,1,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0)*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},"","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$B$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$F$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$O$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$BF$7+$K430-1))","v":""},{"$f":"IF(L430=\"\", \"\", VLOOKUP(X430,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,P430,IF($X430=1,IF(Z$9=$G430,(1-$M430),0),IF($X430=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,Q430,IF($X430=1,IF(AA$9=$G430,(1-$M430),0),IF($X430=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,R430,IF($X430=1,IF(AB$9=$G430,(1-$M430),0),IF($X430=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,S430,IF($X430=1,IF(AC$9=$G430,(1-$M430),0),IF($X430=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X430=3,1,IF($X430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AO$7+$J430-1),$J430))","v":""},"",{"$f":"IF(L430=\"\", \"\", IF($X430=0,$V430,IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$T$7+$X430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430)))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$CE$7+$K430-1)*$F430)","v":""},"","","","","","","","","","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,IF($AK430=0,$W430,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1)*$F430)))","v":""},"",{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$V$7)*$F430)","v":""}]
[0.93727752854366464,0.74271042190244752,{"$f":"IF(Inventory!AH432=Inventory!$C$1032,0.5,1)*B433","v":0.74271042190244752},{"$f":"Inventory!C432","v":0},{"$f":"Inventory!E432","v":0},{"$f":"Inventory!W432","v":""},{"$f":"'Year 07'!AM433","v":""},{"$f":"IF($J433='Year 01'!$J433,'Year 07'!H433,$J433)","v":""},{"$f":"IF($J433='Year 01'!$J433,'Year 07'!I433,$J433)","v":""},{"$f":"'Year 07'!AN433","v":""},"",{"$f":"IF(E433 = 0, \"\", MATCH($E433,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!BA$7+$J433-1))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$W$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AB$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,1,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0)*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},"","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$B$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$F$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$O$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$BF$7+$K433-1))","v":""},{"$f":"IF(L433=\"\", \"\", VLOOKUP(X433,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,P433,IF($X433=1,IF(Z$9=$G433,(1-$M433),0),IF($X433=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,Q433,IF($X433=1,IF(AA$9=$G433,(1-$M433),0),IF($X433=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,R433,IF($X433=1,IF(AB$9=$G433,(1-$M433),0),IF($X433=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,S433,IF($X433=1,IF(AC$9=$G433,(1-$M433),0),IF($X433=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X433=3,1,IF($X433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AO$7+$J433-1),$J433))","v":""},"",{"$f":"IF(L433=\"\", \"\", IF($X433=0,$V433,IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$T$7+$X433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433)))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$CE$7+$K433-1)*$F433)","v":""},"","","","","","","","","","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,IF($AK433=0,$W433,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1)*$F433)))","v":""},"",{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$V$7)*$F433)","v":""}]
[0.83283843194338902,0.94801729880756691,{"$f":"IF(Inventory!AH441=Inventory!$C$1032,0.5,1)*B442","v":0.94801729880756691},{"$f":"Inventory!C441","v":0},{"$f":"Inventory!E441","v":0},{"$f":"Inventory!W441","v":""},{"$f":"'Year 07'!AM442","v":""},{"$f":"IF($J442='Year 01'!$J442,'Year 07'!H442,$J442)","v":""},{"$f":"IF($J442='Year 01'!$J442,'Year 07'!I442,$J442)","v":""},{"$f":"'Year 07'!AN442","v":""},"",{"$f":"IF(E442 = 0, \"\", MATCH($E442,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!BA$7+$J442-1))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$W$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AB$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,1,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0)*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},"","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$B$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$F$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$O$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$BF$7+$K442-1))","v":""},{"$f":"IF(L442=\"\", \"\", VLOOKUP(X442,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,P442,IF($X442=1,IF(Z$9=$G442,(1-$M442),0),IF($X442=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,Q442,IF($X442=1,IF(AA$9=$G442,(1-$M442),0),IF($X442=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,R442,IF($X442=1,IF(AB$9=$G442,(1-$M442),0),IF($X442=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,S442,IF($X442=1,IF(AC$9=$G442,(1-$M442),0),IF($X442=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X442=3,1,IF($X442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AO$7+$J442-1),$J442))","v":""},"",{"$f":"IF(L442=\"\", \"\", IF($X442=0,$V442,IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$T$7+$X442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442)))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$CE$7+$K442-1)*$F442)","v":""},"","","","","","","","","","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,IF($AK442=0,$W442,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1)*$F442)))","v":""},"",{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$V$7)*$F442)","v":""}]
[0.42458830388726609,0.65104718259471894,{"$f":"IF(Inventory!AH449=Inventory!$C$1032,0.5,1)*B450","v":0.65104718259471894},{"$f":"Inventory!C449","v":0},{"$f":"Inventory!E449","v":0},{"$f":"Inventory!W449","v":""},{"$f":"'Year 07'!AM450","v":""},{"$f":"IF($J450='Year 01'!$J450,'Year 07'!H450,$J450)","v":""},{"$f":"IF($J450='Year 01'!$J450,'Year 07'!I450,$J450)","v":""},{"$f":"'Year 07'!AN450","v":""},"",{"$f":"IF(E450 = 0, \"\", MATCH($E450,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!BA$7+$J450-1))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$W$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AB$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,1,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0)*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},"","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$B$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$F$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$O$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$BF$7+$K450-1))","v":""},{"$f":"IF(L450=\"\", \"\", VLOOKUP(X450,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,P450,IF($X450=1,IF(Z$9=$G450,(1-$M450),0),IF($X450=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,Q450,IF($X450=1,IF(AA$9=$G450,(1-$M450),0),IF($X450=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,R450,IF($X450=1,IF(AB$9=$G450,(1-$M450),0),IF($X450=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,S450,IF($X450=1,IF(AC$9=$G450,(1-$M450),0),IF($X450=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X450=3,1,IF($X450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AO$7+$J450-1),$J450))","v":""},"",{"$f":"IF(L450=\"\", \"\", IF($X450=0,$V450,IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$T$7+$X450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450)))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$CE$7+$K450-1)*$F450)","v":""},"","","","","","","","","","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,IF($AK450=0,$W450,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1)*$F450)))","v":""},"",{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$V$7)*$F450)","v":""}]
[0.47087278540255439,0.88744293458406431,{"$f":"IF(Inventory!AH454=Inventory!$C$1032,0.5,1)*B455","v":0.88744293458406431},{"$f":"Inventory!C454","v":0},{"$f":"Inventory!E454","v":0},{"$f":"Inventory!W454","v":""},{"$f":"'Year 07'!AM455","v":""},{"$f":"IF($J455='Year 01'!$J455,'Year 07'!H455,$J455)","v":""},{"$f":"IF($J455='Year 01'!$J455,'Year 07'!I455,$J455)","v":""},{"$f":"'Year 07'!AN455","v":""},"",{"$f":"IF(E455 = 0, \"\", MATCH($E455,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!BA$7+$J455-1))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$W$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AB$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,1,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0)*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},"","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$B$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$F$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$O$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$BF$7+$K455-1))","v":""},{"$f":"IF(L455=\"\", \"\", VLOOKUP(X455,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,P455,IF($X455=1,IF(Z$9=$G455,(1-$M455),0),IF($X455=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,Q455,IF($X455=1,IF(AA$9=$G455,(1-$M455),0),IF($X455=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,R455,IF($X455=1,IF(AB$9=$G455,(1-$M455),0),IF($X455=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,S455,IF($X455=1,IF(AC$9=$G455,(1-$M455),0),IF($X455=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X455=3,1,IF($X455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AO$7+$J455-1),$J455))","v":""},"",{"$f":"IF(L455=\"\", \"\", IF($X455=0,$V455,IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$T$7+$X455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455)))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$CE$7+$K455-1)*$F455)","v":""},"","","","","","","","","","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,IF($AK455=0,$W455,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1)*$F455)))","v":""},"",{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$V$7)*$F455)","v":""}]
[0.42364335017794208,0.18526969166319218,{"$f":"IF(Inventory!AH462=Inventory!$C$1032,0.5,1)*B463","v":0.18526969166319218},{"$f":"Inventory!C462","v":0},{"$f":"Inventory!E462","v":0},{"$f":"Inventory!W462","v":""},{"$f":"'Year 07'!AM463","v":""},{"$f":"IF($J463='Year 01'!$J463,'Year 07'!H463,$J463)","v":""},{"$f":"IF($J463='Year 01'!$J463,'Year 07'!I463,$J463)","v":""},{"$f":"'Year 07'!AN463","v":""},"",{"$f":"IF(E463 = 0, \"\", MATCH($E463,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!BA$7+$J463-1))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$W$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AB$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,1,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0)*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},"","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$B$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$F$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$O$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$BF$7+$K463-1))","v":""},{"$f":"IF(L463=\"\", \"\", VLOOKUP(X463,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,P463,IF($X463=1,IF(Z$9=$G463,(1-$M463),0),IF($X463=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,Q463,IF($X463=1,IF(AA$9=$G463,(1-$M463),0),IF($X463=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,R463,IF($X463=1,IF(AB$9=$G463,(1-$M463),0),IF($X463=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,S463,IF($X463=1,IF(AC$9=$G463,(1-$M463),0),IF($X463=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X463=3,1,IF($X463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AO$7+$J463-1),$J463))","v":""},"",{"$f":"IF(L463=\"\", \"\", IF($X463=0,$V463,IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$T$7+$X463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463)))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$CE$7+$K463-1)*$F463)","v":""},"","","","","","","","","","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,IF($AK463=0,$W463,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1)*$F463)))","v":""},"",{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$V$7)*$F463)","v":""}]
[0.88068697653753047,0.52829270371182868,{"$f":"IF(Inventory!AH467=Inventory!$C$1032,0.5,1)*B468","v":0.52829270371182868},{"$f":"Inventory!C467","v":0},{"$f":"Inventory!E467","v":0},{"$f":"Inventory!W467","v":""},{"$f":"'Year 07'!AM468","v":""},{"$f":"IF($J468='Year 01'!$J468,'Year 07'!H468,$J468)","v":""},{"$f":"IF($J468='Year 01'!$J468,'Year 07'!I468,$J468)","v":""},{"$f":"'Year 07'!AN468","v":""},"",{"$f":"IF(E468 = 0, \"\", MATCH($E468,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!BA$7+$J468-1))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$W$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AB$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,1,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0)*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},"","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$B$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$F$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$O$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$BF$7+$K468-1))","v":""},{"$f":"IF(L468=\"\", \"\", VLOOKUP(X468,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,P468,IF($X468=1,IF(Z$9=$G468,(1-$M468),0),IF($X468=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,Q468,IF($X468=1,IF(AA$9=$G468,(1-$M468),0),IF($X468=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,R468,IF($X468=1,IF(AB$9=$G468,(1-$M468),0),IF($X468=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,S468,IF($X468=1,IF(AC$9=$G468,(1-$M468),0),IF($X468=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X468=3,1,IF($X468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AO$7+$J468-1),$J468))","v":""},"",{"$f":"IF(L468=\"\", \"\", IF($X468=0,$V468,IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$T$7+$X468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468)))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$CE$7+$K468-1)*$F468)","v":""},"","","","","","","","","","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,IF($AK468=0,$W468,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1)*$F468)))","v":""},"",{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$V$7)*$F468)","v":""}]
[0.66020593727548516,0.67488551855040513,{"$f":"IF(Inventory!AH475=Inventory!$C$1032,0.5,1)*B476","v":0.67488551855040513},{"$f":"Inventory!C475","v":0},{"$f":"Inventory!E475","v":0},{"$f":"Inventory!W475","v":""},{"$f":"'Year 07'!AM476","v":""},{"$f":"IF($J476='Year 01'!$J476,'Year 07'!H476,$J476)","v":""},{"$f":"IF($J476='Year 01'!$J476,'Year 07'!I476,$J476)","v":""},{"$f":"'Year 07'!AN476","v":""},"",{"$f":"IF(E476 = 0, \"\", MATCH($E476,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!BA$7+$J476-1))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$W$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AB$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,1,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0)*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},"","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$B$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$F$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$O$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$BF$7+$K476-1))","v":""},{"$f":"IF(L476=\"\", \"\", VLOOKUP(X476,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,P476,IF($X476=1,IF(Z$9=$G476,(1-$M476),0),IF($X476=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,Q476,IF($X476=1,IF(AA$9=$G476,(1-$M476),0),IF($X476=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,R476,IF($X476=1,IF(AB$9=$G476,(1-$M476),0),IF($X476=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,S476,IF($X476=1,IF(AC$9=$G476,(1-$M476),0),IF($X476=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X476=3,1,IF($X476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AO$7+$J476-1),$J476))","v":""},"",{"$f":"IF(L476=\"\", \"\", IF($X476=0,$V476,IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$T$7+$X476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476)))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$CE$7+$K476-1)*$F476)","v":""},"","","","","","","","","","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,IF($AK476=0,$W476,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1)*$F476)))","v":""},"",{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$V$7)*$F476)","v":""}]
[0.97599777125964982,0.16379369552717826,{"$f":"IF(Inventory!AH482=Inventory!$C$1032,0.5,1)*B483","v":0.16379369552717826},{"$f":"Inventory!C482","v":0},{"$f":"Inventory!E482","v":0},{"$f":"Inventory!W482","v":""},{"$f":"'Year 07'!AM483","v":""},{"$f":"IF($J483='Year 01'!$J483,'Year 07'!H483,$J483)","v":""},{"$f":"IF($J483='Year 01'!$J483,'Year 07'!I483,$J483)","v":""},{"$f":"'Year 07'!AN483","v":""},"",{"$f":"IF(E483 = 0, \"\", MATCH($E483,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!BA$7+$J483-1))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$W$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AB$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,1,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0)*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},"","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$B$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$F$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$O$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$BF$7+$K483-1))","v":""},{"$f":"IF(L483=\"\", \"\", VLOOKUP(X483,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,P483,IF($X483=1,IF(Z$9=$G483,(1-$M483),0),IF($X483=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,Q483,IF($X483=1,IF(AA$9=$G483,(1-$M483),0),IF($X483=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,R483,IF($X483=1,IF(AB$9=$G483,(1-$M483),0),IF($X483=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,S483,IF($X483=1,IF(AC$9=$G483,(1-$M483),0),IF($X483=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X483=3,1,IF($X483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AO$7+$J483-1),$J483))","v":""},"",{"$f":"IF(L483=\"\", \"\", IF($X483=0,$V483,IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$T$7+$X483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483)))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$CE$7+$K483-1)*$F483)","v":""},"","","","","","","","","","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,IF($AK483=0,$W483,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1)*$F483)))","v":""},"",{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$V$7)*$F483)","v":""}]
[0.59504390941364094,3.7220041814829075E-2,{"$f":"IF(Inventory!AH487=Inventory!$C$1032,0.5,1)*B488","v":3.7220041814829075E-2},{"$f":"Inventory!C487","v":0},{"$f":"Inventory!E487","v":0},{"$f":"Inventory!W487","v":""},{"$f":"'Year 07'!AM488","v":""},{"$f":"IF($J488='Year 01'!$J488,'Year 07'!H488,$J488)","v":""},{"$f":"IF($J488='Year 01'!$J488,'Year 07'!I488,$J488)","v":""},{"$f":"'Year 07'!AN488","v":""},"",{"$f":"IF(E488 = 0, \"\", MATCH($E488,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!BA$7+$J488-1))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$W$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AB$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,1,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0)*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},"","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$B$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$F$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$O$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$BF$7+$K488-1))","v":""},{"$f":"IF(L488=\"\", \"\", VLOOKUP(X488,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,P488,IF($X488=1,IF(Z$9=$G488,(1-$M488),0),IF($X488=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,Q488,IF($X488=1,IF(AA$9=$G488,(1-$M488),0),IF($X488=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,R488,IF($X488=1,IF(AB$9=$G488,(1-$M488),0),IF($X488=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,S488,IF($X488=1,IF(AC$9=$G488,(1-$M488),0),IF($X488=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X488=3,1,IF($X488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AO$7+$J488-1),$J488))","v":""},"",{"$f":"IF(L488=\"\", \"\", IF($X488=0,$V488,IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$T$7+$X488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488)))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$CE$7+$K488-1)*$F488)","v":""},"","","","","","","","","","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,IF($AK488=0,$W488,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1)*$F488)))","v":""},"",{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$V$7)*$F488)","v":""}]
[0.96985478051623142,0.33968693240684689,{"$f":"IF(Inventory!AH495=Inventory!$C$1032,0.5,1)*B496","v":0.33968693240684689},{"$f":"Inventory!C495","v":0},{"$f":"Inventory!E495","v":0},{"$f":"Inventory!W495","v":""},{"$f":"'Year 07'!AM496","v":""},{"$f":"IF($J496='Year 01'!$J496,'Year 07'!H496,$J496)","v":""},{"$f":"IF($J496='Year 01'!$J496,'Year 07'!I496,$J496)","v":""},{"$f":"'Year 07'!AN496","v":""},"",{"$f":"IF(E496 = 0, \"\", MATCH($E496,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!BA$7+$J496-1))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$W$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AB$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,1,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0)*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},"","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$B$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$F$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$O$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$BF$7+$K496-1))","v":""},{"$f":"IF(L496=\"\", \"\", VLOOKUP(X496,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,P496,IF($X496=1,IF(Z$9=$G496,(1-$M496),0),IF($X496=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,Q496,IF($X496=1,IF(AA$9=$G496,(1-$M496),0),IF($X496=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,R496,IF($X496=1,IF(AB$9=$G496,(1-$M496),0),IF($X496=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,S496,IF($X496=1,IF(AC$9=$G496,(1-$M496),0),IF($X496=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X496=3,1,IF($X496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AO$7+$J496-1),$J496))","v":""},"",{"$f":"IF(L496=\"\", \"\", IF($X496=0,$V496,IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$T$7+$X496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496)))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$CE$7+$K496-1)*$F496)","v":""},"","","","","","","","","","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,IF($AK496=0,$W496,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1)*$F496)))","v":""},"",{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$V$7)*$F496)","v":""}]
[0.61760869608949731,0.96200293168094198,{"$f":"IF(Inventory!AH500=Inventory!$C$1032,0.5,1)*B501","v":0.96200293168094198},{"$f":"Inventory!C500","v":0},{"$f":"Inventory!E500","v":0},{"$f":"Inventory!W500","v":""},{"$f":"'Year 07'!AM501","v":""},{"$f":"IF($J501='Year 01'!$J501,'Year 07'!H501,$J501)","v":""},{"$f":"IF($J501='Year 01'!$J501,'Year 07'!I501,$J501)","v":""},{"$f":"'Year 07'!AN501","v":""},"",{"$f":"IF(E501 = 0, \"\", MATCH($E501,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!BA$7+$J501-1))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$W$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AB$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,1,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0)*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},"","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$B$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$F$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$O$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$BF$7+$K501-1))","v":""},{"$f":"IF(L501=\"\", \"\", VLOOKUP(X501,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,P501,IF($X501=1,IF(Z$9=$G501,(1-$M501),0),IF($X501=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,Q501,IF($X501=1,IF(AA$9=$G501,(1-$M501),0),IF($X501=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,R501,IF($X501=1,IF(AB$9=$G501,(1-$M501),0),IF($X501=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,S501,IF($X501=1,IF(AC$9=$G501,(1-$M501),0),IF($X501=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X501=3,1,IF($X501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AO$7+$J501-1),$J501))","v":""},"",{"$f":"IF(L501=\"\", \"\", IF($X501=0,$V501,IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$T$7+$X501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501)))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$CE$7+$K501-1)*$F501)","v":""},"","","","","","","","","","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,IF($AK501=0,$W501,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1)*$F501)))","v":""},"",{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$V$7)*$F501)","v":""}]
[0.28428691023601216,0.44205452617747232,{"$f":"IF(Inventory!AH508=Inventory!$C$1032,0.5,1)*B509","v":0.44205452617747232},{"$f":"Inventory!C508","v":0},{"$f":"Inventory!E508","v":0},{"$f":"Inventory!W508","v":""},{"$f":"'Year 07'!AM509","v":""},{"$f":"IF($J509='Year 01'!$J509,'Year 07'!H509,$J509)","v":""},{"$f":"IF($J509='Year 01'!$J509,'Year 07'!I509,$J509)","v":""},{"$f":"'Year 07'!AN509","v":""},"",{"$f":"IF(E509 = 0, \"\", MATCH($E509,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!BA$7+$J509-1))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$W$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AB$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,1,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0)*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},"","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$B$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$F$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$O$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$BF$7+$K509-1))","v":""},{"$f":"IF(L509=\"\", \"\", VLOOKUP(X509,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,P509,IF($X509=1,IF(Z$9=$G509,(1-$M509),0),IF($X509=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,Q509,IF($X509=1,IF(AA$9=$G509,(1-$M509),0),IF($X509=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,R509,IF($X509=1,IF(AB$9=$G509,(1-$M509),0),IF($X509=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,S509,IF($X509=1,IF(AC$9=$G509,(1-$M509),0),IF($X509=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X509=3,1,IF($X509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AO$7+$J509-1),$J509))","v":""},"",{"$f":"IF(L509=\"\", \"\", IF($X509=0,$V509,IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$T$7+$X509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509)))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$CE$7+$K509-1)*$F509)","v":""},"","","","","","","","","","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,IF($AK509=0,$W509,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1)*$F509)))","v":""},"",{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$V$7)*$F509)","v":""}]
[0.50626910268196434,0.13209280721700134,{"$f":"IF(Inventory!AH515=Inventory!$C$1032,0.5,1)*B516","v":0.13209280721700134},{"$f":"Inventory!C515","v":0},{"$f":"Inventory!E515","v":0},{"$f":"Inventory!W515","v":""},{"$f":"'Year 07'!AM516","v":""},{"$f":"IF($J516='Year 01'!$J516,'Year 07'!H516,$J516)","v":""},{"$f":"IF($J516='Year 01'!$J516,'Year 07'!I516,$J516)","v":""},{"$f":"'Year 07'!AN516","v":""},"",{"$f":"IF(E516 = 0, \"\", MATCH($E516,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!BA$7+$J516-1))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$W$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AB$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,1,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0)*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},"","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$B$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$F$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$O$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$BF$7+$K516-1))","v":""},{"$f":"IF(L516=\"\", \"\", VLOOKUP(X516,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,P516,IF($X516=1,IF(Z$9=$G516,(1-$M516),0),IF($X516=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,Q516,IF($X516=1,IF(AA$9=$G516,(1-$M516),0),IF($X516=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,R516,IF($X516=1,IF(AB$9=$G516,(1-$M516),0),IF($X516=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,S516,IF($X516=1,IF(AC$9=$G516,(1-$M516),0),IF($X516=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X516=3,1,IF($X516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AO$7+$J516-1),$J516))","v":""},"",{"$f":"IF(L516=\"\", \"\", IF($X516=0,$V516,IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$T$7+$X516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516)))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$CE$7+$K516-1)*$F516)","v":""},"","","","","","","","","","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,IF($AK516=0,$W516,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1)*$F516)))","v":""},"",{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$V$7)*$F516)","v":""}]
[0.21565769098673071,0.8561082183330595,{"$f":"IF(Inventory!AH520=Inventory!$C$1032,0.5,1)*B521","v":0.8561082183330595},{"$f":"Inventory!C520","v":0},{"$f":"Inventory!E520","v":0},{"$f":"Inventory!W520","v":""},{"$f":"'Year 07'!AM521","v":""},{"$f":"IF($J521='Year 01'!$J521,'Year 07'!H521,$J521)","v":""},{"$f":"IF($J521='Year 01'!$J521,'Year 07'!I521,$J521)","v":""},{"$f":"'Year 07'!AN521","v":""},"",{"$f":"IF(E521 = 0, \"\", MATCH($E521,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!BA$7+$J521-1))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$W$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AB$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,1,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0)*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},"","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$B$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$F$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$O$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$BF$7+$K521-1))","v":""},{"$f":"IF(L521=\"\", \"\", VLOOKUP(X521,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,P521,IF($X521=1,IF(Z$9=$G521,(1-$M521),0),IF($X521=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,Q521,IF($X521=1,IF(AA$9=$G521,(1-$M521),0),IF($X521=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,R521,IF($X521=1,IF(AB$9=$G521,(1-$M521),0),IF($X521=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,S521,IF($X521=1,IF(AC$9=$G521,(1-$M521),0),IF($X521=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X521=3,1,IF($X521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AO$7+$J521-1),$J521))","v":""},"",{"$f":"IF(L521=\"\", \"\", IF($X521=0,$V521,IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$T$7+$X521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521)))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$CE$7+$K521-1)*$F521)","v":""},"","","","","","","","","","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,IF($AK521=0,$W521,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1)*$F521)))","v":""},"",{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$V$7)*$F521)","v":""}]
[4.3251732818440858E-2,0.57094737380592231,{"$f":"IF(Inventory!AH528=Inventory!$C$1032,0.5,1)*B529","v":0.57094737380592231},{"$f":"Inventory!C528","v":0},{"$f":"Inventory!E528","v":0},{"$f":"Inventory!W528","v":""},{"$f":"'Year 07'!AM529","v":""},{"$f":"IF($J529='Year 01'!$J529,'Year 07'!H529,$J529)","v":""},{"$f":"IF($J529='Year 01'!$J529,'Year 07'!I529,$J529)","v":""},{"$f":"'Year 07'!AN529","v":""},"",{"$f":"IF(E529 = 0, \"\", MATCH($E529,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!BA$7+$J529-1))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$W$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AB$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,1,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0)*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},"","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$B$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$F$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$O$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$BF$7+$K529-1))","v":""},{"$f":"IF(L529=\"\", \"\", VLOOKUP(X529,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,P529,IF($X529=1,IF(Z$9=$G529,(1-$M529),0),IF($X529=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,Q529,IF($X529=1,IF(AA$9=$G529,(1-$M529),0),IF($X529=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,R529,IF($X529=1,IF(AB$9=$G529,(1-$M529),0),IF($X529=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,S529,IF($X529=1,IF(AC$9=$G529,(1-$M529),0),IF($X529=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X529=3,1,IF($X529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AO$7+$J529-1),$J529))","v":""},"",{"$f":"IF(L529=\"\", \"\", IF($X529=0,$V529,IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$T$7+$X529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529)))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$CE$7+$K529-1)*$F529)","v":""},"","","","","","","","","","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,IF($AK529=0,$W529,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1)*$F529)))","v":""},"",{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$V$7)*$F529)","v":""}]
[4.4544798078444248E-2,0.36079547926854372,{"$f":"IF(Inventory!AH536=Inventory!$C$1032,0.5,1)*B537","v":0.36079547926854372},{"$f":"Inventory!C536","v":0},{"$f":"Inventory!E536","v":0},{"$f":"Inventory!W536","v":""},{"$f":"'Year 07'!AM537","v":""},{"$f":"IF($J537='Year 01'!$J537,'Year 07'!H537,$J537)","v":""},{"$f":"IF($J537='Year 01'!$J537,'Year 07'!I537,$J537)","v":""},{"$f":"'Year 07'!AN537","v":""},"",{"$f":"IF(E537 = 0, \"\", MATCH($E537,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!BA$7+$J537-1))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$W$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AB$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,1,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0)*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},"","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$B$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$F$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$O$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$BF$7+$K537-1))","v":""},{"$f":"IF(L537=\"\", \"\", VLOOKUP(X537,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,P537,IF($X537=1,IF(Z$9=$G537,(1-$M537),0),IF($X537=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,Q537,IF($X537=1,IF(AA$9=$G537,(1-$M537),0),IF($X537=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,R537,IF($X537=1,IF(AB$9=$G537,(1-$M537),0),IF($X537=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,S537,IF($X537=1,IF(AC$9=$G537,(1-$M537),0),IF($X537=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X537=3,1,IF($X537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AO$7+$J537-1),$J537))","v":""},"",{"$f":"IF(L537=\"\", \"\", IF($X537=0,$V537,IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$T$7+$X537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537)))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$CE$7+$K537-1)*$F537)","v":""},"","","","","","","","","","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,IF($AK537=0,$W537,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1)*$F537)))","v":""},"",{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$V$7)*$F537)","v":""}]
[0.43406495659178534,0.3111647584739512,{"$f":"IF(Inventory!AH541=Inventory!$C$1032,0.5,1)*B542","v":0.3111647584739512},{"$f":"Inventory!C541","v":0},{"$f":"Inventory!E541","v":0},{"$f":"Inventory!W541","v":""},{"$f":"'Year 07'!AM542","v":""},{"$f":"IF($J542='Year 01'!$J542,'Year 07'!H542,$J542)","v":""},{"$f":"IF($J542='Year 01'!$J542,'Year 07'!I542,$J542)","v":""},{"$f":"'Year 07'!AN542","v":""},"",{"$f":"IF(E542 = 0, \"\", MATCH($E542,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!BA$7+$J542-1))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$W$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AB$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,1,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0)*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},"","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$B$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$F$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$O$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$BF$7+$K542-1))","v":""},{"$f":"IF(L542=\"\", \"\", VLOOKUP(X542,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,P542,IF($X542=1,IF(Z$9=$G542,(1-$M542),0),IF($X542=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,Q542,IF($X542=1,IF(AA$9=$G542,(1-$M542),0),IF($X542=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,R542,IF($X542=1,IF(AB$9=$G542,(1-$M542),0),IF($X542=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,S542,IF($X542=1,IF(AC$9=$G542,(1-$M542),0),IF($X542=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X542=3,1,IF($X542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AO$7+$J542-1),$J542))","v":""},"",{"$f":"IF(L542=\"\", \"\", IF($X542=0,$V542,IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$T$7+$X542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542)))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$CE$7+$K542-1)*$F542)","v":""},"","","","","","","","","","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,IF($AK542=0,$W542,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1)*$F542)))","v":""},"",{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$V$7)*$F542)","v":""}]
[0.5917149236018977,0.82257022802324431,{"$f":"IF(Inventory!AH551=Inventory!$C$1032,0.5,1)*B552","v":0.82257022802324431},{"$f":"Inventory!C551","v":0},{"$f":"Inventory!E551","v":0},{"$f":"Inventory!W551","v":""},{"$f":"'Year 07'!AM552","v":""},{"$f":"IF($J552='Year 01'!$J552,'Year 07'!H552,$J552)","v":""},{"$f":"IF($J552='Year 01'!$J552,'Year 07'!I552,$J552)","v":""},{"$f":"'Year 07'!AN552","v":""},"",{"$f":"IF(E552 = 0, \"\", MATCH($E552,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!BA$7+$J552-1))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$W$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AB$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,1,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0)*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},"","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$B$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$F$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$O$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$BF$7+$K552-1))","v":""},{"$f":"IF(L552=\"\", \"\", VLOOKUP(X552,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,P552,IF($X552=1,IF(Z$9=$G552,(1-$M552),0),IF($X552=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,Q552,IF($X552=1,IF(AA$9=$G552,(1-$M552),0),IF($X552=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,R552,IF($X552=1,IF(AB$9=$G552,(1-$M552),0),IF($X552=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,S552,IF($X552=1,IF(AC$9=$G552,(1-$M552),0),IF($X552=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X552=3,1,IF($X552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AO$7+$J552-1),$J552))","v":""},"",{"$f":"IF(L552=\"\", \"\", IF($X552=0,$V552,IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$T$7+$X552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552)))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$CE$7+$K552-1)*$F552)","v":""},"","","","","","","","","","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,IF($AK552=0,$W552,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1)*$F552)))","v":""},"",{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$V$7)*$F552)","v":""}]
[0.19615417460215401,0.27183587214796379,{"$f":"IF(Inventory!AH560=Inventory!$C$1032,0.5,1)*B561","v":0.27183587214796379},{"$f":"Inventory!C560","v":0},{"$f":"Inventory!E560","v":0},{"$f":"Inventory!W560","v":""},{"$f":"'Year 07'!AM561","v":""},{"$f":"IF($J561='Year 01'!$J561,'Year 07'!H561,$J561)","v":""},{"$f":"IF($J561='Year 01'!$J561,'Year 07'!I561,$J561)","v":""},{"$f":"'Year 07'!AN561","v":""},"",{"$f":"IF(E561 = 0, \"\", MATCH($E561,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!BA$7+$J561-1))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$W$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AB$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,1,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0)*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},"","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$B$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$F$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$O$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$BF$7+$K561-1))","v":""},{"$f":"IF(L561=\"\", \"\", VLOOKUP(X561,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,P561,IF($X561=1,IF(Z$9=$G561,(1-$M561),0),IF($X561=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,Q561,IF($X561=1,IF(AA$9=$G561,(1-$M561),0),IF($X561=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,R561,IF($X561=1,IF(AB$9=$G561,(1-$M561),0),IF($X561=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,S561,IF($X561=1,IF(AC$9=$G561,(1-$M561),0),IF($X561=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X561=3,1,IF($X561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AO$7+$J561-1),$J561))","v":""},"",{"$f":"IF(L561=\"\", \"\", IF($X561=0,$V561,IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$T$7+$X561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561)))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$CE$7+$K561-1)*$F561)","v":""},"","","","","","","","","","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,IF($AK561=0,$W561,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1)*$F561)))","v":""},"",{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$V$7)*$F561)","v":""}]
[0.3405610130432839,0.59332534817979332,{"$f":"IF(Inventory!AH561=Inventory!$C$1032,0.5,1)*B562","v":0.59332534817979332},{"$f":"Inventory!C561","v":0},{"$f":"Inventory!E561","v":0},{"$f":"Inventory!W561","v":""},{"$f":"'Year 07'!AM562","v":""},{"$f":"IF($J562='Year 01'!$J562,'Year 07'!H562,$J562)","v":""},{"$f":"IF($J562='Year 01'!$J562,'Year 07'!I562,$J562)","v":""},{"$f":"'Year 07'!AN562","v":""},"",{"$f":"IF(E562 = 0, \"\", MATCH($E562,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!BA$7+$J562-1))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$W$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AB$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,1,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0)*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},"","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$B$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$F$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$O$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$BF$7+$K562-1))","v":""},{"$f":"IF(L562=\"\", \"\", VLOOKUP(X562,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,P562,IF($X562=1,IF(Z$9=$G562,(1-$M562),0),IF($X562=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,Q562,IF($X562=1,IF(AA$9=$G562,(1-$M562),0),IF($X562=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,R562,IF($X562=1,IF(AB$9=$G562,(1-$M562),0),IF($X562=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,S562,IF($X562=1,IF(AC$9=$G562,(1-$M562),0),IF($X562=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X562=3,1,IF($X562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AO$7+$J562-1),$J562))","v":""},"",{"$f":"IF(L562=\"\", \"\", IF($X562=0,$V562,IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$T$7+$X562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562)))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$CE$7+$K562-1)*$F562)","v":""},"","","","","","","","","","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,IF($AK562=0,$W562,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1)*$F562)))","v":""},"",{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$V$7)*$F562)","v":""}]
[0.75124404572221182,0.21259485470948347,{"$f":"IF(Inventory!AH569=Inventory!$C$1032,0.5,1)*B570","v":0.21259485470948347},{"$f":"Inventory!C569","v":0},{"$f":"Inventory!E569","v":0},{"$f":"Inventory!W569","v":""},{"$f":"'Year 07'!AM570","v":""},{"$f":"IF($J570='Year 01'!$J570,'Year 07'!H570,$J570)","v":""},{"$f":"IF($J570='Year 01'!$J570,'Year 07'!I570,$J570)","v":""},{"$f":"'Year 07'!AN570","v":""},"",{"$f":"IF(E570 = 0, \"\", MATCH($E570,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!BA$7+$J570-1))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$W$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AB$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,1,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0)*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},"","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$B$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$F$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$O$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$BF$7+$K570-1))","v":""},{"$f":"IF(L570=\"\", \"\", VLOOKUP(X570,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,P570,IF($X570=1,IF(Z$9=$G570,(1-$M570),0),IF($X570=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,Q570,IF($X570=1,IF(AA$9=$G570,(1-$M570),0),IF($X570=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,R570,IF($X570=1,IF(AB$9=$G570,(1-$M570),0),IF($X570=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,S570,IF($X570=1,IF(AC$9=$G570,(1-$M570),0),IF($X570=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X570=3,1,IF($X570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AO$7+$J570-1),$J570))","v":""},"",{"$f":"IF(L570=\"\", \"\", IF($X570=0,$V570,IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$T$7+$X570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570)))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$CE$7+$K570-1)*$F570)","v":""},"","","","","","","","","","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,IF($AK570=0,$W570,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1)*$F570)))","v":""},"",{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$V$7)*$F570)","v":""}]
[0.48955969610012984,0.49412452921494332,{"$f":"IF(Inventory!AH581=Inventory!$C$1032,0.5,1)*B582","v":0.49412452921494332},{"$f":"Inventory!C581","v":0},{"$f":"Inventory!E581","v":0},{"$f":"Inventory!W581","v":""},{"$f":"'Year 07'!AM582","v":""},{"$f":"IF($J582='Year 01'!$J582,'Year 07'!H582,$J582)","v":""},{"$f":"IF($J582='Year 01'!$J582,'Year 07'!I582,$J582)","v":""},{"$f":"'Year 07'!AN582","v":""},"",{"$f":"IF(E582 = 0, \"\", MATCH($E582,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!BA$7+$J582-1))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$W$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AB$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,1,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0)*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},"","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$B$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$F$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$O$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$BF$7+$K582-1))","v":""},{"$f":"IF(L582=\"\", \"\", VLOOKUP(X582,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,P582,IF($X582=1,IF(Z$9=$G582,(1-$M582),0),IF($X582=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,Q582,IF($X582=1,IF(AA$9=$G582,(1-$M582),0),IF($X582=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,R582,IF($X582=1,IF(AB$9=$G582,(1-$M582),0),IF($X582=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,S582,IF($X582=1,IF(AC$9=$G582,(1-$M582),0),IF($X582=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X582=3,1,IF($X582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AO$7+$J582-1),$J582))","v":""},"",{"$f":"IF(L582=\"\", \"\", IF($X582=0,$V582,IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$T$7+$X582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582)))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$CE$7+$K582-1)*$F582)","v":""},"","","","","","","","","","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,IF($AK582=0,$W582,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1)*$F582)))","v":""},"",{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$V$7)*$F582)","v":""}]
[0.31882209470788436,0.18430418700310436,{"$f":"IF(Inventory!AH582=Inventory!$C$1032,0.5,1)*B583","v":0.18430418700310436},{"$f":"Inventory!C582","v":0},{"$f":"Inventory!E582","v":0},{"$f":"Inventory!W582","v":""},{"$f":"'Year 07'!AM583","v":""},{"$f":"IF($J583='Year 01'!$J583,'Year 07'!H583,$J583)","v":""},{"$f":"IF($J583='Year 01'!$J583,'Year 07'!I583,$J583)","v":""},{"$f":"'Year 07'!AN583","v":""},"",{"$f":"IF(E583 = 0, \"\", MATCH($E583,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!BA$7+$J583-1))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$W$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AB$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,1,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0)*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},"","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$B$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$F$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$O$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$BF$7+$K583-1))","v":""},{"$f":"IF(L583=\"\", \"\", VLOOKUP(X583,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,P583,IF($X583=1,IF(Z$9=$G583,(1-$M583),0),IF($X583=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,Q583,IF($X583=1,IF(AA$9=$G583,(1-$M583),0),IF($X583=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,R583,IF($X583=1,IF(AB$9=$G583,(1-$M583),0),IF($X583=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,S583,IF($X583=1,IF(AC$9=$G583,(1-$M583),0),IF($X583=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X583=3,1,IF($X583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AO$7+$J583-1),$J583))","v":""},"",{"$f":"IF(L583=\"\", \"\", IF($X583=0,$V583,IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$T$7+$X583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583)))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$CE$7+$K583-1)*$F583)","v":""},"","","","","","","","","","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,IF($AK583=0,$W583,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1)*$F583)))","v":""},"",{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$V$7)*$F583)","v":""}]
[0.55376601367214362,0.94030950275970626,{"$f":"IF(Inventory!AH594=Inventory!$C$1032,0.5,1)*B595","v":0.94030950275970626},{"$f":"Inventory!C594","v":0},{"$f":"Inventory!E594","v":0},{"$f":"Inventory!W594","v":""},{"$f":"'Year 07'!AM595","v":""},{"$f":"IF($J595='Year 01'!$J595,'Year 07'!H595,$J595)","v":""},{"$f":"IF($J595='Year 01'!$J595,'Year 07'!I595,$J595)","v":""},{"$f":"'Year 07'!AN595","v":""},"",{"$f":"IF(E595 = 0, \"\", MATCH($E595,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!BA$7+$J595-1))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$W$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AB$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,1,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0)*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},"","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$B$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$F$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$O$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$BF$7+$K595-1))","v":""},{"$f":"IF(L595=\"\", \"\", VLOOKUP(X595,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,P595,IF($X595=1,IF(Z$9=$G595,(1-$M595),0),IF($X595=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,Q595,IF($X595=1,IF(AA$9=$G595,(1-$M595),0),IF($X595=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,R595,IF($X595=1,IF(AB$9=$G595,(1-$M595),0),IF($X595=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,S595,IF($X595=1,IF(AC$9=$G595,(1-$M595),0),IF($X595=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X595=3,1,IF($X595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AO$7+$J595-1),$J595))","v":""},"",{"$f":"IF(L595=\"\", \"\", IF($X595=0,$V595,IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$T$7+$X595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595)))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$CE$7+$K595-1)*$F595)","v":""},"","","","","","","","","","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,IF($AK595=0,$W595,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1)*$F595)))","v":""},"",{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$V$7)*$F595)","v":""}]
[0.73157861507290589,0.1520709294053767,{"$f":"IF(Inventory!AH601=Inventory!$C$1032,0.5,1)*B602","v":0.1520709294053767},{"$f":"Inventory!C601","v":0},{"$f":"Inventory!E601","v":0},{"$f":"Inventory!W601","v":""},{"$f":"'Year 07'!AM602","v":""},{"$f":"IF($J602='Year 01'!$J602,'Year 07'!H602,$J602)","v":""},{"$f":"IF($J602='Year 01'!$J602,'Year 07'!I602,$J602)","v":""},{"$f":"'Year 07'!AN602","v":""},"",{"$f":"IF(E602 = 0, \"\", MATCH($E602,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!BA$7+$J602-1))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$W$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AB$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,1,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0)*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},"","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$B$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$F$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$O$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$BF$7+$K602-1))","v":""},{"$f":"IF(L602=\"\", \"\", VLOOKUP(X602,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,P602,IF($X602=1,IF(Z$9=$G602,(1-$M602),0),IF($X602=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,Q602,IF($X602=1,IF(AA$9=$G602,(1-$M602),0),IF($X602=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,R602,IF($X602=1,IF(AB$9=$G602,(1-$M602),0),IF($X602=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,S602,IF($X602=1,IF(AC$9=$G602,(1-$M602),0),IF($X602=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X602=3,1,IF($X602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AO$7+$J602-1),$J602))","v":""},"",{"$f":"IF(L602=\"\", \"\", IF($X602=0,$V602,IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$T$7+$X602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602)))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$CE$7+$K602-1)*$F602)","v":""},"","","","","","","","","","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,IF($AK602=0,$W602,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1)*$F602)))","v":""},"",{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$V$7)*$F602)","v":""}]
[0.71808155016512154,0.86568506801853384,{"$f":"IF(Inventory!AH602=Inventory!$C$1032,0.5,1)*B603","v":0.86568506801853384},{"$f":"Inventory!C602","v":0},{"$f":"Inventory!E602","v":0},{"$f":"Inventory!W602","v":""},{"$f":"'Year 07'!AM603","v":""},{"$f":"IF($J603='Year 01'!$J603,'Year 07'!H603,$J603)","v":""},{"$f":"IF($J603='Year 01'!$J603,'Year 07'!I603,$J603)","v":""},{"$f":"'Year 07'!AN603","v":""},"",{"$f":"IF(E603 = 0, \"\", MATCH($E603,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!BA$7+$J603-1))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$W$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AB$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,1,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0)*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},"","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$B$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$F$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$O$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$BF$7+$K603-1))","v":""},{"$f":"IF(L603=\"\", \"\", VLOOKUP(X603,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,P603,IF($X603=1,IF(Z$9=$G603,(1-$M603),0),IF($X603=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,Q603,IF($X603=1,IF(AA$9=$G603,(1-$M603),0),IF($X603=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,R603,IF($X603=1,IF(AB$9=$G603,(1-$M603),0),IF($X603=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,S603,IF($X603=1,IF(AC$9=$G603,(1-$M603),0),IF($X603=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X603=3,1,IF($X603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AO$7+$J603-1),$J603))","v":""},"",{"$f":"IF(L603=\"\", \"\", IF($X603=0,$V603,IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$T$7+$X603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603)))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$CE$7+$K603-1)*$F603)","v":""},"","","","","","","","","","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,IF($AK603=0,$W603,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1)*$F603)))","v":""},"",{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$V$7)*$F603)","v":""}]
[0.68347034813118523,0.8113757811263419,{"$f":"IF(Inventory!AH614=Inventory!$C$1032,0.5,1)*B615","v":0.8113757811263419},{"$f":"Inventory!C614","v":0},{"$f":"Inventory!E614","v":0},{"$f":"Inventory!W614","v":""},{"$f":"'Year 07'!AM615","v":""},{"$f":"IF($J615='Year 01'!$J615,'Year 07'!H615,$J615)","v":""},{"$f":"IF($J615='Year 01'!$J615,'Year 07'!I615,$J615)","v":""},{"$f":"'Year 07'!AN615","v":""},"",{"$f":"IF(E615 = 0, \"\", MATCH($E615,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!BA$7+$J615-1))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$W$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AB$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,1,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0)*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},"","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$B$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$F$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$O$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$BF$7+$K615-1))","v":""},{"$f":"IF(L615=\"\", \"\", VLOOKUP(X615,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,P615,IF($X615=1,IF(Z$9=$G615,(1-$M615),0),IF($X615=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,Q615,IF($X615=1,IF(AA$9=$G615,(1-$M615),0),IF($X615=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,R615,IF($X615=1,IF(AB$9=$G615,(1-$M615),0),IF($X615=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,S615,IF($X615=1,IF(AC$9=$G615,(1-$M615),0),IF($X615=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X615=3,1,IF($X615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AO$7+$J615-1),$J615))","v":""},"",{"$f":"IF(L615=\"\", \"\", IF($X615=0,$V615,IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$T$7+$X615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615)))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$CE$7+$K615-1)*$F615)","v":""},"","","","","","","","","","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,IF($AK615=0,$W615,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1)*$F615)))","v":""},"",{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$V$7)*$F615)","v":""}]
[4.2185311062688524E-2,0.18187629645778924,{"$f":"IF(Inventory!AH622=Inventory!$C$1032,0.5,1)*B623","v":0.18187629645778924},{"$f":"Inventory!C622","v":0},{"$f":"Inventory!E622","v":0},{"$f":"Inventory!W622","v":""},{"$f":"'Year 07'!AM623","v":""},{"$f":"IF($J623='Year 01'!$J623,'Year 07'!H623,$J623)","v":""},{"$f":"IF($J623='Year 01'!$J623,'Year 07'!I623,$J623)","v":""},{"$f":"'Year 07'!AN623","v":""},"",{"$f":"IF(E623 = 0, \"\", MATCH($E623,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!BA$7+$J623-1))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$W$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AB$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,1,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0)*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},"","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$B$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$F$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$O$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$BF$7+$K623-1))","v":""},{"$f":"IF(L623=\"\", \"\", VLOOKUP(X623,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,P623,IF($X623=1,IF(Z$9=$G623,(1-$M623),0),IF($X623=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,Q623,IF($X623=1,IF(AA$9=$G623,(1-$M623),0),IF($X623=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,R623,IF($X623=1,IF(AB$9=$G623,(1-$M623),0),IF($X623=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,S623,IF($X623=1,IF(AC$9=$G623,(1-$M623),0),IF($X623=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X623=3,1,IF($X623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AO$7+$J623-1),$J623))","v":""},"",{"$f":"IF(L623=\"\", \"\", IF($X623=0,$V623,IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$T$7+$X623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623)))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$CE$7+$K623-1)*$F623)","v":""},"","","","","","","","","","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,IF($AK623=0,$W623,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1)*$F623)))","v":""},"",{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$V$7)*$F623)","v":""}]
[7.3982698393869173E-2,0.71210053111906735,{"$f":"IF(Inventory!AH627=Inventory!$C$1032,0.5,1)*B628","v":0.71210053111906735},{"$f":"Inventory!C627","v":0},{"$f":"Inventory!E627","v":0},{"$f":"Inventory!W627","v":""},{"$f":"'Year 07'!AM628","v":""},{"$f":"IF($J628='Year 01'!$J628,'Year 07'!H628,$J628)","v":""},{"$f":"IF($J628='Year 01'!$J628,'Year 07'!I628,$J628)","v":""},{"$f":"'Year 07'!AN628","v":""},"",{"$f":"IF(E628 = 0, \"\", MATCH($E628,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!BA$7+$J628-1))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$W$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AB$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,1,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0)*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},"","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$B$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$F$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$O$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$BF$7+$K628-1))","v":""},{"$f":"IF(L628=\"\", \"\", VLOOKUP(X628,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,P628,IF($X628=1,IF(Z$9=$G628,(1-$M628),0),IF($X628=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,Q628,IF($X628=1,IF(AA$9=$G628,(1-$M628),0),IF($X628=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,R628,IF($X628=1,IF(AB$9=$G628,(1-$M628),0),IF($X628=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,S628,IF($X628=1,IF(AC$9=$G628,(1-$M628),0),IF($X628=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X628=3,1,IF($X628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AO$7+$J628-1),$J628))","v":""},"",{"$f":"IF(L628=\"\", \"\", IF($X628=0,$V628,IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$T$7+$X628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628)))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$CE$7+$K628-1)*$F628)","v":""},"","","","","","","","","","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,IF($AK628=0,$W628,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1)*$F628)))","v":""},"",{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$V$7)*$F628)","v":""}]
[0.44024842584358725,0.50087876424897859,{"$f":"IF(Inventory!AH634=Inventory!$C$1032,0.5,1)*B635","v":0.50087876424897859},{"$f":"Inventory!C634","v":0},{"$f":"Inventory!E634","v":0},{"$f":"Inventory!W634","v":""},{"$f":"'Year 07'!AM635","v":""},{"$f":"IF($J635='Year 01'!$J635,'Year 07'!H635,$J635)","v":""},{"$f":"IF($J635='Year 01'!$J635,'Year 07'!I635,$J635)","v":""},{"$f":"'Year 07'!AN635","v":""},"",{"$f":"IF(E635 = 0, \"\", MATCH($E635,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!BA$7+$J635-1))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$W$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AB$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,1,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0)*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},"","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$B$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$F$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$O$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$BF$7+$K635-1))","v":""},{"$f":"IF(L635=\"\", \"\", VLOOKUP(X635,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,P635,IF($X635=1,IF(Z$9=$G635,(1-$M635),0),IF($X635=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,Q635,IF($X635=1,IF(AA$9=$G635,(1-$M635),0),IF($X635=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,R635,IF($X635=1,IF(AB$9=$G635,(1-$M635),0),IF($X635=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,S635,IF($X635=1,IF(AC$9=$G635,(1-$M635),0),IF($X635=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X635=3,1,IF($X635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AO$7+$J635-1),$J635))","v":""},"",{"$f":"IF(L635=\"\", \"\", IF($X635=0,$V635,IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$T$7+$X635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635)))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$CE$7+$K635-1)*$F635)","v":""},"","","","","","","","","","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,IF($AK635=0,$W635,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1)*$F635)))","v":""},"",{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$V$7)*$F635)","v":""}]
[0.40642401188534805,0.54569544444526541,{"$f":"IF(Inventory!AH642=Inventory!$C$1032,0.5,1)*B643","v":0.54569544444526541},{"$f":"Inventory!C642","v":0},{"$f":"Inventory!E642","v":0},{"$f":"Inventory!W642","v":""},{"$f":"'Year 07'!AM643","v":""},{"$f":"IF($J643='Year 01'!$J643,'Year 07'!H643,$J643)","v":""},{"$f":"IF($J643='Year 01'!$J643,'Year 07'!I643,$J643)","v":""},{"$f":"'Year 07'!AN643","v":""},"",{"$f":"IF(E643 = 0, \"\", MATCH($E643,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!BA$7+$J643-1))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$W$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AB$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,1,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0)*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},"","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$B$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$F$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$O$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$BF$7+$K643-1))","v":""},{"$f":"IF(L643=\"\", \"\", VLOOKUP(X643,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,P643,IF($X643=1,IF(Z$9=$G643,(1-$M643),0),IF($X643=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,Q643,IF($X643=1,IF(AA$9=$G643,(1-$M643),0),IF($X643=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,R643,IF($X643=1,IF(AB$9=$G643,(1-$M643),0),IF($X643=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,S643,IF($X643=1,IF(AC$9=$G643,(1-$M643),0),IF($X643=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X643=3,1,IF($X643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AO$7+$J643-1),$J643))","v":""},"",{"$f":"IF(L643=\"\", \"\", IF($X643=0,$V643,IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$T$7+$X643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643)))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$CE$7+$K643-1)*$F643)","v":""},"","","","","","","","","","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,IF($AK643=0,$W643,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1)*$F643)))","v":""},"",{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$V$7)*$F643)","v":""}]
[0.57320882071983248,0.64576879607445781,{"$f":"IF(Inventory!AH647=Inventory!$C$1032,0.5,1)*B648","v":0.64576879607445781},{"$f":"Inventory!C647","v":0},{"$f":"Inventory!E647","v":0},{"$f":"Inventory!W647","v":""},{"$f":"'Year 07'!AM648","v":""},{"$f":"IF($J648='Year 01'!$J648,'Year 07'!H648,$J648)","v":""},{"$f":"IF($J648='Year 01'!$J648,'Year 07'!I648,$J648)","v":""},{"$f":"'Year 07'!AN648","v":""},"",{"$f":"IF(E648 = 0, \"\", MATCH($E648,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!BA$7+$J648-1))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$W$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AB$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,1,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0)*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},"","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$B$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$F$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$O$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$BF$7+$K648-1))","v":""},{"$f":"IF(L648=\"\", \"\", VLOOKUP(X648,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,P648,IF($X648=1,IF(Z$9=$G648,(1-$M648),0),IF($X648=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,Q648,IF($X648=1,IF(AA$9=$G648,(1-$M648),0),IF($X648=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,R648,IF($X648=1,IF(AB$9=$G648,(1-$M648),0),IF($X648=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,S648,IF($X648=1,IF(AC$9=$G648,(1-$M648),0),IF($X648=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X648=3,1,IF($X648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AO$7+$J648-1),$J648))","v":""},"",{"$f":"IF(L648=\"\", \"\", IF($X648=0,$V648,IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$T$7+$X648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648)))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$CE$7+$K648-1)*$F648)","v":""},"","","","","","","","","","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,IF($AK648=0,$W648,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1)*$F648)))","v":""},"",{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$V$7)*$F648)","v":""}]
[0.85102476056782461,0.65751432736562598,{"$f":"IF(Inventory!AH655=Inventory!$C$1032,0.5,1)*B656","v":0.65751432736562598},{"$f":"Inventory!C655","v":0},{"$f":"Inventory!E655","v":0},{"$f":"Inventory!W655","v":""},{"$f":"'Year 07'!AM656","v":""},{"$f":"IF($J656='Year 01'!$J656,'Year 07'!H656,$J656)","v":""},{"$f":"IF($J656='Year 01'!$J656,'Year 07'!I656,$J656)","v":""},{"$f":"'Year 07'!AN656","v":""},"",{"$f":"IF(E656 = 0, \"\", MATCH($E656,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!BA$7+$J656-1))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$W$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AB$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,1,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0)*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},"","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$B$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$F$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$O$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$BF$7+$K656-1))","v":""},{"$f":"IF(L656=\"\", \"\", VLOOKUP(X656,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,P656,IF($X656=1,IF(Z$9=$G656,(1-$M656),0),IF($X656=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,Q656,IF($X656=1,IF(AA$9=$G656,(1-$M656),0),IF($X656=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,R656,IF($X656=1,IF(AB$9=$G656,(1-$M656),0),IF($X656=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,S656,IF($X656=1,IF(AC$9=$G656,(1-$M656),0),IF($X656=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X656=3,1,IF($X656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AO$7+$J656-1),$J656))","v":""},"",{"$f":"IF(L656=\"\", \"\", IF($X656=0,$V656,IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$T$7+$X656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656)))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$CE$7+$K656-1)*$F656)","v":""},"","","","","","","","","","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,IF($AK656=0,$W656,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1)*$F656)))","v":""},"",{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$V$7)*$F656)","v":""}]
[0.75469570115224116,0.54837925614940553,{"$f":"IF(Inventory!AH663=Inventory!$C$1032,0.5,1)*B664","v":0.54837925614940553},{"$f":"Inventory!C663","v":0},{"$f":"Inventory!E663","v":0},{"$f":"Inventory!W663","v":""},{"$f":"'Year 07'!AM664","v":""},{"$f":"IF($J664='Year 01'!$J664,'Year 07'!H664,$J664)","v":""},{"$f":"IF($J664='Year 01'!$J664,'Year 07'!I664,$J664)","v":""},{"$f":"'Year 07'!AN664","v":""},"",{"$f":"IF(E664 = 0, \"\", MATCH($E664,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!BA$7+$J664-1))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$W$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AB$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,1,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0)*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},"","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$B$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$F$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$O$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$BF$7+$K664-1))","v":""},{"$f":"IF(L664=\"\", \"\", VLOOKUP(X664,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,P664,IF($X664=1,IF(Z$9=$G664,(1-$M664),0),IF($X664=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,Q664,IF($X664=1,IF(AA$9=$G664,(1-$M664),0),IF($X664=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,R664,IF($X664=1,IF(AB$9=$G664,(1-$M664),0),IF($X664=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,S664,IF($X664=1,IF(AC$9=$G664,(1-$M664),0),IF($X664=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X664=3,1,IF($X664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AO$7+$J664-1),$J664))","v":""},"",{"$f":"IF(L664=\"\", \"\", IF($X664=0,$V664,IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$T$7+$X664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664)))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$CE$7+$K664-1)*$F664)","v":""},"","","","","","","","","","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,IF($AK664=0,$W664,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1)*$F664)))","v":""},"",{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$V$7)*$F664)","v":""}]
[0.40493228864410991,6.0838044401407831E-3,{"$f":"IF(Inventory!AH668=Inventory!$C$1032,0.5,1)*B669","v":6.0838044401407831E-3},{"$f":"Inventory!C668","v":0},{"$f":"Inventory!E668","v":0},{"$f":"Inventory!W668","v":""},{"$f":"'Year 07'!AM669","v":""},{"$f":"IF($J669='Year 01'!$J669,'Year 07'!H669,$J669)","v":""},{"$f":"IF($J669='Year 01'!$J669,'Year 07'!I669,$J669)","v":""},{"$f":"'Year 07'!AN669","v":""},"",{"$f":"IF(E669 = 0, \"\", MATCH($E669,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!BA$7+$J669-1))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$W$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AB$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,1,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0)*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},"","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$B$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$F$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$O$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$BF$7+$K669-1))","v":""},{"$f":"IF(L669=\"\", \"\", VLOOKUP(X669,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,P669,IF($X669=1,IF(Z$9=$G669,(1-$M669),0),IF($X669=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,Q669,IF($X669=1,IF(AA$9=$G669,(1-$M669),0),IF($X669=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,R669,IF($X669=1,IF(AB$9=$G669,(1-$M669),0),IF($X669=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,S669,IF($X669=1,IF(AC$9=$G669,(1-$M669),0),IF($X669=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X669=3,1,IF($X669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AO$7+$J669-1),$J669))","v":""},"",{"$f":"IF(L669=\"\", \"\", IF($X669=0,$V669,IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$T$7+$X669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669)))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$CE$7+$K669-1)*$F669)","v":""},"","","","","","","","","","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,IF($AK669=0,$W669,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1)*$F669)))","v":""},"",{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$V$7)*$F669)","v":""}]
[0.95119235740736918,0.88711818186464397,{"$f":"IF(Inventory!AH675=Inventory!$C$1032,0.5,1)*B676","v":0.88711818186464397},{"$f":"Inventory!C675","v":0},{"$f":"Inventory!E675","v":0},{"$f":"Inventory!W675","v":""},{"$f":"'Year 07'!AM676","v":""},{"$f":"IF($J676='Year 01'!$J676,'Year 07'!H676,$J676)","v":""},{"$f":"IF($J676='Year 01'!$J676,'Year 07'!I676,$J676)","v":""},{"$f":"'Year 07'!AN676","v":""},"",{"$f":"IF(E676 = 0, \"\", MATCH($E676,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!BA$7+$J676-1))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$W$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AB$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,1,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0)*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},"","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$B$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$F$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$O$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$BF$7+$K676-1))","v":""},{"$f":"IF(L676=\"\", \"\", VLOOKUP(X676,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,P676,IF($X676=1,IF(Z$9=$G676,(1-$M676),0),IF($X676=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,Q676,IF($X676=1,IF(AA$9=$G676,(1-$M676),0),IF($X676=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,R676,IF($X676=1,IF(AB$9=$G676,(1-$M676),0),IF($X676=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,S676,IF($X676=1,IF(AC$9=$G676,(1-$M676),0),IF($X676=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X676=3,1,IF($X676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AO$7+$J676-1),$J676))","v":""},"",{"$f":"IF(L676=\"\", \"\", IF($X676=0,$V676,IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$T$7+$X676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676)))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$CE$7+$K676-1)*$F676)","v":""},"","","","","","","","","","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,IF($AK676=0,$W676,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1)*$F676)))","v":""},"",{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$V$7)*$F676)","v":""}]
[0.16493288114381011,8.8319836372871552E-2,{"$f":"IF(Inventory!AH683=Inventory!$C$1032,0.5,1)*B684","v":8.8319836372871552E-2},{"$f":"Inventory!C683","v":0},{"$f":"Inventory!E683","v":0},{"$f":"Inventory!W683","v":""},{"$f":"'Year 07'!AM684","v":""},{"$f":"IF($J684='Year 01'!$J684,'Year 07'!H684,$J684)","v":""},{"$f":"IF($J684='Year 01'!$J684,'Year 07'!I684,$J684)","v":""},{"$f":"'Year 07'!AN684","v":""},"",{"$f":"IF(E684 = 0, \"\", MATCH($E684,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!BA$7+$J684-1))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$W$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AB$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,1,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0)*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},"","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$B$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$F$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$O$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$BF$7+$K684-1))","v":""},{"$f":"IF(L684=\"\", \"\", VLOOKUP(X684,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,P684,IF($X684=1,IF(Z$9=$G684,(1-$M684),0),IF($X684=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,Q684,IF($X684=1,IF(AA$9=$G684,(1-$M684),0),IF($X684=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,R684,IF($X684=1,IF(AB$9=$G684,(1-$M684),0),IF($X684=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,S684,IF($X684=1,IF(AC$9=$G684,(1-$M684),0),IF($X684=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X684=3,1,IF($X684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AO$7+$J684-1),$J684))","v":""},"",{"$f":"IF(L684=\"\", \"\", IF($X684=0,$V684,IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$T$7+$X684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684)))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$CE$7+$K684-1)*$F684)","v":""},"","","","","","","","","","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,IF($AK684=0,$W684,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1)*$F684)))","v":""},"",{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$V$7)*$F684)","v":""}]
[0.28346005609170344,0.36673826205054449,{"$f":"IF(Inventory!AH688=Inventory!$C$1032,0.5,1)*B689","v":0.36673826205054449},{"$f":"Inventory!C688","v":0},{"$f":"Inventory!E688","v":0},{"$f":"Inventory!W688","v":""},{"$f":"'Year 07'!AM689","v":""},{"$f":"IF($J689='Year 01'!$J689,'Year 07'!H689,$J689)","v":""},{"$f":"IF($J689='Year 01'!$J689,'Year 07'!I689,$J689)","v":""},{"$f":"'Year 07'!AN689","v":""},"",{"$f":"IF(E689 = 0, \"\", MATCH($E689,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!BA$7+$J689-1))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$W$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AB$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,1,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0)*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},"","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$B$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$F$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$O$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$BF$7+$K689-1))","v":""},{"$f":"IF(L689=\"\", \"\", VLOOKUP(X689,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,P689,IF($X689=1,IF(Z$9=$G689,(1-$M689),0),IF($X689=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,Q689,IF($X689=1,IF(AA$9=$G689,(1-$M689),0),IF($X689=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,R689,IF($X689=1,IF(AB$9=$G689,(1-$M689),0),IF($X689=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,S689,IF($X689=1,IF(AC$9=$G689,(1-$M689),0),IF($X689=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X689=3,1,IF($X689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AO$7+$J689-1),$J689))","v":""},"",{"$f":"IF(L689=\"\", \"\", IF($X689=0,$V689,IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$T$7+$X689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689)))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$CE$7+$K689-1)*$F689)","v":""},"","","","","","","","","","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,IF($AK689=0,$W689,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1)*$F689)))","v":""},"",{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$V$7)*$F689)","v":""}]
[0.72533112298956426,0.39444833280080793,{"$f":"IF(Inventory!AH696=Inventory!$C$1032,0.5,1)*B697","v":0.39444833280080793},{"$f":"Inventory!C696","v":0},{"$f":"Inventory!E696","v":0},{"$f":"Inventory!W696","v":""},{"$f":"'Year 07'!AM697","v":""},{"$f":"IF($J697='Year 01'!$J697,'Year 07'!H697,$J697)","v":""},{"$f":"IF($J697='Year 01'!$J697,'Year 07'!I697,$J697)","v":""},{"$f":"'Year 07'!AN697","v":""},"",{"$f":"IF(E697 = 0, \"\", MATCH($E697,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!BA$7+$J697-1))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$W$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AB$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,1,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0)*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},"","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$B$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$F$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$O$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$BF$7+$K697-1))","v":""},{"$f":"IF(L697=\"\", \"\", VLOOKUP(X697,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,P697,IF($X697=1,IF(Z$9=$G697,(1-$M697),0),IF($X697=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,Q697,IF($X697=1,IF(AA$9=$G697,(1-$M697),0),IF($X697=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,R697,IF($X697=1,IF(AB$9=$G697,(1-$M697),0),IF($X697=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,S697,IF($X697=1,IF(AC$9=$G697,(1-$M697),0),IF($X697=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X697=3,1,IF($X697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AO$7+$J697-1),$J697))","v":""},"",{"$f":"IF(L697=\"\", \"\", IF($X697=0,$V697,IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$T$7+$X697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697)))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$CE$7+$K697-1)*$F697)","v":""},"","","","","","","","","","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,IF($AK697=0,$W697,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1)*$F697)))","v":""},"",{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$V$7)*$F697)","v":""}]
[0.19671687355260037,0.24137369447945678,{"$f":"IF(Inventory!AH701=Inventory!$C$1032,0.5,1)*B702","v":0.24137369447945678},{"$f":"Inventory!C701","v":0},{"$f":"Inventory!E701","v":0},{"$f":"Inventory!W701","v":""},{"$f":"'Year 07'!AM702","v":""},{"$f":"IF($J702='Year 01'!$J702,'Year 07'!H702,$J702)","v":""},{"$f":"IF($J702='Year 01'!$J702,'Year 07'!I702,$J702)","v":""},{"$f":"'Year 07'!AN702","v":""},"",{"$f":"IF(E702 = 0, \"\", MATCH($E702,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!BA$7+$J702-1))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$W$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AB$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,1,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0)*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},"","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$B$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$F$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$O$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$BF$7+$K702-1))","v":""},{"$f":"IF(L702=\"\", \"\", VLOOKUP(X702,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,P702,IF($X702=1,IF(Z$9=$G702,(1-$M702),0),IF($X702=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,Q702,IF($X702=1,IF(AA$9=$G702,(1-$M702),0),IF($X702=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,R702,IF($X702=1,IF(AB$9=$G702,(1-$M702),0),IF($X702=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,S702,IF($X702=1,IF(AC$9=$G702,(1-$M702),0),IF($X702=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X702=3,1,IF($X702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AO$7+$J702-1),$J702))","v":""},"",{"$f":"IF(L702=\"\", \"\", IF($X702=0,$V702,IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$T$7+$X702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702)))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$CE$7+$K702-1)*$F702)","v":""},"","","","","","","","","","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,IF($AK702=0,$W702,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1)*$F702)))","v":""},"",{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$V$7)*$F702)","v":""}]
[0.65776552036543379,0.6858211781593655,{"$f":"IF(Inventory!AH705=Inventory!$C$1032,0.5,1)*B706","v":0.6858211781593655},{"$f":"Inventory!C705","v":0},{"$f":"Inventory!E705","v":0},{"$f":"Inventory!W705","v":""},{"$f":"'Year 07'!AM706","v":""},{"$f":"IF($J706='Year 01'!$J706,'Year 07'!H706,$J706)","v":""},{"$f":"IF($J706='Year 01'!$J706,'Year 07'!I706,$J706)","v":""},{"$f":"'Year 07'!AN706","v":""},"",{"$f":"IF(E706 = 0, \"\", MATCH($E706,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!BA$7+$J706-1))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$W$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AB$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,1,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0)*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},"","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$B$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$F$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$O$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$BF$7+$K706-1))","v":""},{"$f":"IF(L706=\"\", \"\", VLOOKUP(X706,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,P706,IF($X706=1,IF(Z$9=$G706,(1-$M706),0),IF($X706=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,Q706,IF($X706=1,IF(AA$9=$G706,(1-$M706),0),IF($X706=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,R706,IF($X706=1,IF(AB$9=$G706,(1-$M706),0),IF($X706=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,S706,IF($X706=1,IF(AC$9=$G706,(1-$M706),0),IF($X706=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X706=3,1,IF($X706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AO$7+$J706-1),$J706))","v":""},"",{"$f":"IF(L706=\"\", \"\", IF($X706=0,$V706,IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$T$7+$X706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706)))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$CE$7+$K706-1)*$F706)","v":""},"","","","","","","","","","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,IF($AK706=0,$W706,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1)*$F706)))","v":""},"",{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$V$7)*$F706)","v":""}]
[0.28192279420004984,0.59643342509455755,{"$f":"IF(Inventory!AH716=Inventory!$C$1032,0.5,1)*B717","v":0.59643342509455755},{"$f":"Inventory!C716","v":0},{"$f":"Inventory!E716","v":0},{"$f":"Inventory!W716","v":""},{"$f":"'Year 07'!AM717","v":""},{"$f":"IF($J717='Year 01'!$J717,'Year 07'!H717,$J717)","v":""},{"$f":"IF($J717='Year 01'!$J717,'Year 07'!I717,$J717)","v":""},{"$f":"'Year 07'!AN717","v":""},"",{"$f":"IF(E717 = 0, \"\", MATCH($E717,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!BA$7+$J717-1))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$W$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AB$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,1,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0)*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},"","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$B$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$F$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$O$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$BF$7+$K717-1))","v":""},{"$f":"IF(L717=\"\", \"\", VLOOKUP(X717,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,P717,IF($X717=1,IF(Z$9=$G717,(1-$M717),0),IF($X717=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,Q717,IF($X717=1,IF(AA$9=$G717,(1-$M717),0),IF($X717=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,R717,IF($X717=1,IF(AB$9=$G717,(1-$M717),0),IF($X717=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,S717,IF($X717=1,IF(AC$9=$G717,(1-$M717),0),IF($X717=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X717=3,1,IF($X717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AO$7+$J717-1),$J717))","v":""},"",{"$f":"IF(L717=\"\", \"\", IF($X717=0,$V717,IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$T$7+$X717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717)))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$CE$7+$K717-1)*$F717)","v":""},"","","","","","","","","","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,IF($AK717=0,$W717,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1)*$F717)))","v":""},"",{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$V$7)*$F717)","v":""}]
[0.79753163892197199,0.58342428268115298,{"$f":"IF(Inventory!AH721=Inventory!$C$1032,0.5,1)*B722","v":0.58342428268115298},{"$f":"Inventory!C721","v":0},{"$f":"Inventory!E721","v":0},{"$f":"Inventory!W721","v":""},{"$f":"'Year 07'!AM722","v":""},{"$f":"IF($J722='Year 01'!$J722,'Year 07'!H722,$J722)","v":""},{"$f":"IF($J722='Year 01'!$J722,'Year 07'!I722,$J722)","v":""},{"$f":"'Year 07'!AN722","v":""},"",{"$f":"IF(E722 = 0, \"\", MATCH($E722,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!BA$7+$J722-1))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$W$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AB$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,1,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0)*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},"","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$B$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$F$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$O$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$BF$7+$K722-1))","v":""},{"$f":"IF(L722=\"\", \"\", VLOOKUP(X722,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,P722,IF($X722=1,IF(Z$9=$G722,(1-$M722),0),IF($X722=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,Q722,IF($X722=1,IF(AA$9=$G722,(1-$M722),0),IF($X722=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,R722,IF($X722=1,IF(AB$9=$G722,(1-$M722),0),IF($X722=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,S722,IF($X722=1,IF(AC$9=$G722,(1-$M722),0),IF($X722=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X722=3,1,IF($X722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AO$7+$J722-1),$J722))","v":""},"",{"$f":"IF(L722=\"\", \"\", IF($X722=0,$V722,IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$T$7+$X722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722)))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$CE$7+$K722-1)*$F722)","v":""},"","","","","","","","","","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,IF($AK722=0,$W722,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1)*$F722)))","v":""},"",{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$V$7)*$F722)","v":""}]
[6.2961684354997383E-2,0.47476387531632303,{"$f":"IF(Inventory!AH729=Inventory!$C$1032,0.5,1)*B730","v":0.47476387531632303},{"$f":"Inventory!C729","v":0},{"$f":"Inventory!E729","v":0},{"$f":"Inventory!W729","v":""},{"$f":"'Year 07'!AM730","v":""},{"$f":"IF($J730='Year 01'!$J730,'Year 07'!H730,$J730)","v":""},{"$f":"IF($J730='Year 01'!$J730,'Year 07'!I730,$J730)","v":""},{"$f":"'Year 07'!AN730","v":""},"",{"$f":"IF(E730 = 0, \"\", MATCH($E730,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!BA$7+$J730-1))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$W$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AB$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,1,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0)*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},"","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$B$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$F$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$O$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$BF$7+$K730-1))","v":""},{"$f":"IF(L730=\"\", \"\", VLOOKUP(X730,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,P730,IF($X730=1,IF(Z$9=$G730,(1-$M730),0),IF($X730=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,Q730,IF($X730=1,IF(AA$9=$G730,(1-$M730),0),IF($X730=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,R730,IF($X730=1,IF(AB$9=$G730,(1-$M730),0),IF($X730=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,S730,IF($X730=1,IF(AC$9=$G730,(1-$M730),0),IF($X730=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X730=3,1,IF($X730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AO$7+$J730-1),$J730))","v":""},"",{"$f":"IF(L730=\"\", \"\", IF($X730=0,$V730,IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$T$7+$X730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730)))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$CE$7+$K730-1)*$F730)","v":""},"","","","","","","","","","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,IF($AK730=0,$W730,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1)*$F730)))","v":""},"",{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$V$7)*$F730)","v":""}]
[0.10782808222690654,0.73331034813806806,{"$f":"IF(Inventory!AH737=Inventory!$C$1032,0.5,1)*B738","v":0.73331034813806806},{"$f":"Inventory!C737","v":0},{"$f":"Inventory!E737","v":0},{"$f":"Inventory!W737","v":""},{"$f":"'Year 07'!AM738","v":""},{"$f":"IF($J738='Year 01'!$J738,'Year 07'!H738,$J738)","v":""},{"$f":"IF($J738='Year 01'!$J738,'Year 07'!I738,$J738)","v":""},{"$f":"'Year 07'!AN738","v":""},"",{"$f":"IF(E738 = 0, \"\", MATCH($E738,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!BA$7+$J738-1))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$W$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AB$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,1,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0)*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},"","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$B$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$F$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$O$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$BF$7+$K738-1))","v":""},{"$f":"IF(L738=\"\", \"\", VLOOKUP(X738,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,P738,IF($X738=1,IF(Z$9=$G738,(1-$M738),0),IF($X738=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,Q738,IF($X738=1,IF(AA$9=$G738,(1-$M738),0),IF($X738=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,R738,IF($X738=1,IF(AB$9=$G738,(1-$M738),0),IF($X738=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,S738,IF($X738=1,IF(AC$9=$G738,(1-$M738),0),IF($X738=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X738=3,1,IF($X738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AO$7+$J738-1),$J738))","v":""},"",{"$f":"IF(L738=\"\", \"\", IF($X738=0,$V738,IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$T$7+$X738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738)))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$CE$7+$K738-1)*$F738)","v":""},"","","","","","","","","","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,IF($AK738=0,$W738,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1)*$F738)))","v":""},"",{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$V$7)*$F738)","v":""}]
[0.48787867716827971,0.36341650835447625,{"$f":"IF(Inventory!AH744=Inventory!$C$1032,0.5,1)*B745","v":0.36341650835447625},{"$f":"Inventory!C744","v":0},{"$f":"Inventory!E744","v":0},{"$f":"Inventory!W744","v":""},{"$f":"'Year 07'!AM745","v":""},{"$f":"IF($J745='Year 01'!$J745,'Year 07'!H745,$J745)","v":""},{"$f":"IF($J745='Year 01'!$J745,'Year 07'!I745,$J745)","v":""},{"$f":"'Year 07'!AN745","v":""},"",{"$f":"IF(E745 = 0, \"\", MATCH($E745,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!BA$7+$J745-1))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$W$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AB$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,1,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0)*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},"","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$B$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$F$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$O$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$BF$7+$K745-1))","v":""},{"$f":"IF(L745=\"\", \"\", VLOOKUP(X745,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,P745,IF($X745=1,IF(Z$9=$G745,(1-$M745),0),IF($X745=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,Q745,IF($X745=1,IF(AA$9=$G745,(1-$M745),0),IF($X745=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,R745,IF($X745=1,IF(AB$9=$G745,(1-$M745),0),IF($X745=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,S745,IF($X745=1,IF(AC$9=$G745,(1-$M745),0),IF($X745=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X745=3,1,IF($X745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AO$7+$J745-1),$J745))","v":""},"",{"$f":"IF(L745=\"\", \"\", IF($X745=0,$V745,IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$T$7+$X745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745)))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$CE$7+$K745-1)*$F745)","v":""},"","","","","","","","","","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,IF($AK745=0,$W745,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1)*$F745)))","v":""},"",{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$V$7)*$F745)","v":""}]
[0.99245212529643623,0.76029781529602702,{"$f":"IF(Inventory!AH749=Inventory!$C$1032,0.5,1)*B750","v":0.76029781529602702},{"$f":"Inventory!C749","v":0},{"$f":"Inventory!E749","v":0},{"$f":"Inventory!W749","v":""},{"$f":"'Year 07'!AM750","v":""},{"$f":"IF($J750='Year 01'!$J750,'Year 07'!H750,$J750)","v":""},{"$f":"IF($J750='Year 01'!$J750,'Year 07'!I750,$J750)","v":""},{"$f":"'Year 07'!AN750","v":""},"",{"$f":"IF(E750 = 0, \"\", MATCH($E750,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!BA$7+$J750-1))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$W$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AB$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,1,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0)*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},"","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$B$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$F$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$O$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$BF$7+$K750-1))","v":""},{"$f":"IF(L750=\"\", \"\", VLOOKUP(X750,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,P750,IF($X750=1,IF(Z$9=$G750,(1-$M750),0),IF($X750=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,Q750,IF($X750=1,IF(AA$9=$G750,(1-$M750),0),IF($X750=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,R750,IF($X750=1,IF(AB$9=$G750,(1-$M750),0),IF($X750=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,S750,IF($X750=1,IF(AC$9=$G750,(1-$M750),0),IF($X750=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X750=3,1,IF($X750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AO$7+$J750-1),$J750))","v":""},"",{"$f":"IF(L750=\"\", \"\", IF($X750=0,$V750,IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$T$7+$X750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750)))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$CE$7+$K750-1)*$F750)","v":""},"","","","","","","","","","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,IF($AK750=0,$W750,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1)*$F750)))","v":""},"",{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$V$7)*$F750)","v":""}]
[0.31733707514677834,0.51659531435684347,{"$f":"IF(Inventory!AH754=Inventory!$C$1032,0.5,1)*B755","v":0.51659531435684347},{"$f":"Inventory!C754","v":0},{"$f":"Inventory!E754","v":0},{"$f":"Inventory!W754","v":""},{"$f":"'Year 07'!AM755","v":""},{"$f":"IF($J755='Year 01'!$J755,'Year 07'!H755,$J755)","v":""},{"$f":"IF($J755='Year 01'!$J755,'Year 07'!I755,$J755)","v":""},{"$f":"'Year 07'!AN755","v":""},"",{"$f":"IF(E755 = 0, \"\", MATCH($E755,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!BA$7+$J755-1))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$W$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AB$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,1,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0)*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},"","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$B$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$F$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$O$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$BF$7+$K755-1))","v":""},{"$f":"IF(L755=\"\", \"\", VLOOKUP(X755,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,P755,IF($X755=1,IF(Z$9=$G755,(1-$M755),0),IF($X755=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,Q755,IF($X755=1,IF(AA$9=$G755,(1-$M755),0),IF($X755=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,R755,IF($X755=1,IF(AB$9=$G755,(1-$M755),0),IF($X755=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,S755,IF($X755=1,IF(AC$9=$G755,(1-$M755),0),IF($X755=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X755=3,1,IF($X755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AO$7+$J755-1),$J755))","v":""},"",{"$f":"IF(L755=\"\", \"\", IF($X755=0,$V755,IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$T$7+$X755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755)))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$CE$7+$K755-1)*$F755)","v":""},"","","","","","","","","","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,IF($AK755=0,$W755,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1)*$F755)))","v":""},"",{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$V$7)*$F755)","v":""}]
[5.5525979018841043E-2,0.41598163476038486,{"$f":"IF(Inventory!AH762=Inventory!$C$1032,0.5,1)*B763","v":0.41598163476038486},{"$f":"Inventory!C762","v":0},{"$f":"Inventory!E762","v":0},{"$f":"Inventory!W762","v":""},{"$f":"'Year 07'!AM763","v":""},{"$f":"IF($J763='Year 01'!$J763,'Year 07'!H763,$J763)","v":""},{"$f":"IF($J763='Year 01'!$J763,'Year 07'!I763,$J763)","v":""},{"$f":"'Year 07'!AN763","v":""},"",{"$f":"IF(E763 = 0, \"\", MATCH($E763,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!BA$7+$J763-1))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$W$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AB$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,1,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0)*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},"","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$B$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$F$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$O$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$BF$7+$K763-1))","v":""},{"$f":"IF(L763=\"\", \"\", VLOOKUP(X763,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,P763,IF($X763=1,IF(Z$9=$G763,(1-$M763),0),IF($X763=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,Q763,IF($X763=1,IF(AA$9=$G763,(1-$M763),0),IF($X763=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,R763,IF($X763=1,IF(AB$9=$G763,(1-$M763),0),IF($X763=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,S763,IF($X763=1,IF(AC$9=$G763,(1-$M763),0),IF($X763=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X763=3,1,IF($X763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AO$7+$J763-1),$J763))","v":""},"",{"$f":"IF(L763=\"\", \"\", IF($X763=0,$V763,IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$T$7+$X763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763)))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$CE$7+$K763-1)*$F763)","v":""},"","","","","","","","","","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,IF($AK763=0,$W763,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1)*$F763)))","v":""},"",{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$V$7)*$F763)","v":""}]
[7.199803115220027E-2,0.45866982012721336,{"$f":"IF(Inventory!AH770=Inventory!$C$1032,0.5,1)*B771","v":0.45866982012721336},{"$f":"Inventory!C770","v":0},{"$f":"Inventory!E770","v":0},{"$f":"Inventory!W770","v":""},{"$f":"'Year 07'!AM771","v":""},{"$f":"IF($J771='Year 01'!$J771,'Year 07'!H771,$J771)","v":""},{"$f":"IF($J771='Year 01'!$J771,'Year 07'!I771,$J771)","v":""},{"$f":"'Year 07'!AN771","v":""},"",{"$f":"IF(E771 = 0, \"\", MATCH($E771,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!BA$7+$J771-1))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$W$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AB$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,1,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0)*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},"","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$B$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$F$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$O$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$BF$7+$K771-1))","v":""},{"$f":"IF(L771=\"\", \"\", VLOOKUP(X771,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,P771,IF($X771=1,IF(Z$9=$G771,(1-$M771),0),IF($X771=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,Q771,IF($X771=1,IF(AA$9=$G771,(1-$M771),0),IF($X771=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,R771,IF($X771=1,IF(AB$9=$G771,(1-$M771),0),IF($X771=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,S771,IF($X771=1,IF(AC$9=$G771,(1-$M771),0),IF($X771=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X771=3,1,IF($X771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AO$7+$J771-1),$J771))","v":""},"",{"$f":"IF(L771=\"\", \"\", IF($X771=0,$V771,IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$T$7+$X771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771)))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$CE$7+$K771-1)*$F771)","v":""},"","","","","","","","","","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,IF($AK771=0,$W771,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1)*$F771)))","v":""},"",{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$V$7)*$F771)","v":""}]
[0.79424159755106194,0.37801990051340073,{"$f":"IF(Inventory!AH775=Inventory!$C$1032,0.5,1)*B776","v":0.37801990051340073},{"$f":"Inventory!C775","v":0},{"$f":"Inventory!E775","v":0},{"$f":"Inventory!W775","v":""},{"$f":"'Year 07'!AM776","v":""},{"$f":"IF($J776='Year 01'!$J776,'Year 07'!H776,$J776)","v":""},{"$f":"IF($J776='Year 01'!$J776,'Year 07'!I776,$J776)","v":""},{"$f":"'Year 07'!AN776","v":""},"",{"$f":"IF(E776 = 0, \"\", MATCH($E776,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!BA$7+$J776-1))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$W$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AB$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,1,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0)*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},"","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$B$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$F$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$O$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$BF$7+$K776-1))","v":""},{"$f":"IF(L776=\"\", \"\", VLOOKUP(X776,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,P776,IF($X776=1,IF(Z$9=$G776,(1-$M776),0),IF($X776=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,Q776,IF($X776=1,IF(AA$9=$G776,(1-$M776),0),IF($X776=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,R776,IF($X776=1,IF(AB$9=$G776,(1-$M776),0),IF($X776=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,S776,IF($X776=1,IF(AC$9=$G776,(1-$M776),0),IF($X776=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X776=3,1,IF($X776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AO$7+$J776-1),$J776))","v":""},"",{"$f":"IF(L776=\"\", \"\", IF($X776=0,$V776,IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$T$7+$X776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776)))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$CE$7+$K776-1)*$F776)","v":""},"","","","","","","","","","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,IF($AK776=0,$W776,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1)*$F776)))","v":""},"",{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$V$7)*$F776)","v":""}]
[0.60613506511800253,6.3787486225337364E-3,{"$f":"IF(Inventory!AH781=Inventory!$C$1032,0.5,1)*B782","v":6.3787486225337364E-3},{"$f":"Inventory!C781","v":0},{"$f":"Inventory!E781","v":0},{"$f":"Inventory!W781","v":""},{"$f":"'Year 07'!AM782","v":""},{"$f":"IF($J782='Year 01'!$J782,'Year 07'!H782,$J782)","v":""},{"$f":"IF($J782='Year 01'!$J782,'Year 07'!I782,$J782)","v":""},{"$f":"'Year 07'!AN782","v":""},"",{"$f":"IF(E782 = 0, \"\", MATCH($E782,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!BA$7+$J782-1))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$W$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AB$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,1,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0)*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},"","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$B$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$F$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$O$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$BF$7+$K782-1))","v":""},{"$f":"IF(L782=\"\", \"\", VLOOKUP(X782,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,P782,IF($X782=1,IF(Z$9=$G782,(1-$M782),0),IF($X782=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,Q782,IF($X782=1,IF(AA$9=$G782,(1-$M782),0),IF($X782=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,R782,IF($X782=1,IF(AB$9=$G782,(1-$M782),0),IF($X782=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,S782,IF($X782=1,IF(AC$9=$G782,(1-$M782),0),IF($X782=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X782=3,1,IF($X782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AO$7+$J782-1),$J782))","v":""},"",{"$f":"IF(L782=\"\", \"\", IF($X782=0,$V782,IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$T$7+$X782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782)))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$CE$7+$K782-1)*$F782)","v":""},"","","","","","","","","","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,IF($AK782=0,$W782,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1)*$F782)))","v":""},"",{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$V$7)*$F782)","v":""}]
[0.18318134161952715,0.4906470390929063,{"$f":"IF(Inventory!AH787=Inventory!$C$1032,0.5,1)*B788","v":0.4906470390929063},{"$f":"Inventory!C787","v":0},{"$f":"Inventory!E787","v":0},{"$f":"Inventory!W787","v":""},{"$f":"'Year 07'!AM788","v":""},{"$f":"IF($J788='Year 01'!$J788,'Year 07'!H788,$J788)","v":""},{"$f":"IF($J788='Year 01'!$J788,'Year 07'!I788,$J788)","v":""},{"$f":"'Year 07'!AN788","v":""},"",{"$f":"IF(E788 = 0, \"\", MATCH($E788,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!BA$7+$J788-1))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$W$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AB$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,1,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0)*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},"","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$B$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$F$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$O$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$BF$7+$K788-1))","v":""},{"$f":"IF(L788=\"\", \"\", VLOOKUP(X788,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,P788,IF($X788=1,IF(Z$9=$G788,(1-$M788),0),IF($X788=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,Q788,IF($X788=1,IF(AA$9=$G788,(1-$M788),0),IF($X788=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,R788,IF($X788=1,IF(AB$9=$G788,(1-$M788),0),IF($X788=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,S788,IF($X788=1,IF(AC$9=$G788,(1-$M788),0),IF($X788=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X788=3,1,IF($X788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AO$7+$J788-1),$J788))","v":""},"",{"$f":"IF(L788=\"\", \"\", IF($X788=0,$V788,IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$T$7+$X788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788)))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$CE$7+$K788-1)*$F788)","v":""},"","","","","","","","","","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,IF($AK788=0,$W788,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1)*$F788)))","v":""},"",{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$V$7)*$F788)","v":""}]
[0.90633403720698558,0.22045989931614407,{"$f":"IF(Inventory!AH795=Inventory!$C$1032,0.5,1)*B796","v":0.22045989931614407},{"$f":"Inventory!C795","v":0},{"$f":"Inventory!E795","v":0},{"$f":"Inventory!W795","v":""},{"$f":"'Year 07'!AM796","v":""},{"$f":"IF($J796='Year 01'!$J796,'Year 07'!H796,$J796)","v":""},{"$f":"IF($J796='Year 01'!$J796,'Year 07'!I796,$J796)","v":""},{"$f":"'Year 07'!AN796","v":""},"",{"$f":"IF(E796 = 0, \"\", MATCH($E796,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!BA$7+$J796-1))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$W$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AB$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,1,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0)*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},"","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$B$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$F$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$O$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$BF$7+$K796-1))","v":""},{"$f":"IF(L796=\"\", \"\", VLOOKUP(X796,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,P796,IF($X796=1,IF(Z$9=$G796,(1-$M796),0),IF($X796=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,Q796,IF($X796=1,IF(AA$9=$G796,(1-$M796),0),IF($X796=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,R796,IF($X796=1,IF(AB$9=$G796,(1-$M796),0),IF($X796=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,S796,IF($X796=1,IF(AC$9=$G796,(1-$M796),0),IF($X796=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X796=3,1,IF($X796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AO$7+$J796-1),$J796))","v":""},"",{"$f":"IF(L796=\"\", \"\", IF($X796=0,$V796,IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$T$7+$X796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796)))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$CE$7+$K796-1)*$F796)","v":""},"","","","","","","","","","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,IF($AK796=0,$W796,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1)*$F796)))","v":""},"",{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$V$7)*$F796)","v":""}]
[0.65392200384608401,0.45654465935674926,{"$f":"IF(Inventory!AH803=Inventory!$C$1032,0.5,1)*B804","v":0.45654465935674926},{"$f":"Inventory!C803","v":0},{"$f":"Inventory!E803","v":0},{"$f":"Inventory!W803","v":""},{"$f":"'Year 07'!AM804","v":""},{"$f":"IF($J804='Year 01'!$J804,'Year 07'!H804,$J804)","v":""},{"$f":"IF($J804='Year 01'!$J804,'Year 07'!I804,$J804)","v":""},{"$f":"'Year 07'!AN804","v":""},"",{"$f":"IF(E804 = 0, \"\", MATCH($E804,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!BA$7+$J804-1))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$W$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AB$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,1,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0)*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},"","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$B$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$F$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$O$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$BF$7+$K804-1))","v":""},{"$f":"IF(L804=\"\", \"\", VLOOKUP(X804,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,P804,IF($X804=1,IF(Z$9=$G804,(1-$M804),0),IF($X804=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,Q804,IF($X804=1,IF(AA$9=$G804,(1-$M804),0),IF($X804=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,R804,IF($X804=1,IF(AB$9=$G804,(1-$M804),0),IF($X804=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,S804,IF($X804=1,IF(AC$9=$G804,(1-$M804),0),IF($X804=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X804=3,1,IF($X804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AO$7+$J804-1),$J804))","v":""},"",{"$f":"IF(L804=\"\", \"\", IF($X804=0,$V804,IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$T$7+$X804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804)))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$CE$7+$K804-1)*$F804)","v":""},"","","","","","","","","","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,IF($AK804=0,$W804,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1)*$F804)))","v":""},"",{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$V$7)*$F804)","v":""}]
[0.51735904616188311,0.26934756212066446,{"$f":"IF(Inventory!AH808=Inventory!$C$1032,0.5,1)*B809","v":0.26934756212066446},{"$f":"Inventory!C808","v":0},{"$f":"Inventory!E808","v":0},{"$f":"Inventory!W808","v":""},{"$f":"'Year 07'!AM809","v":""},{"$f":"IF($J809='Year 01'!$J809,'Year 07'!H809,$J809)","v":""},{"$f":"IF($J809='Year 01'!$J809,'Year 07'!I809,$J809)","v":""},{"$f":"'Year 07'!AN809","v":""},"",{"$f":"IF(E809 = 0, \"\", MATCH($E809,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!BA$7+$J809-1))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$W$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AB$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,1,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0)*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},"","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$B$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$F$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$O$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$BF$7+$K809-1))","v":""},{"$f":"IF(L809=\"\", \"\", VLOOKUP(X809,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,P809,IF($X809=1,IF(Z$9=$G809,(1-$M809),0),IF($X809=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,Q809,IF($X809=1,IF(AA$9=$G809,(1-$M809),0),IF($X809=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,R809,IF($X809=1,IF(AB$9=$G809,(1-$M809),0),IF($X809=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,S809,IF($X809=1,IF(AC$9=$G809,(1-$M809),0),IF($X809=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X809=3,1,IF($X809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AO$7+$J809-1),$J809))","v":""},"",{"$f":"IF(L809=\"\", \"\", IF($X809=0,$V809,IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$T$7+$X809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809)))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$CE$7+$K809-1)*$F809)","v":""},"","","","","","","","","","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,IF($AK809=0,$W809,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1)*$F809)))","v":""},"",{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$V$7)*$F809)","v":""}]
[0.48536871157231209,0.47736978921910633,{"$f":"IF(Inventory!AH816=Inventory!$C$1032,0.5,1)*B817","v":0.47736978921910633},{"$f":"Inventory!C816","v":0},{"$f":"Inventory!E816","v":0},{"$f":"Inventory!W816","v":""},{"$f":"'Year 07'!AM817","v":""},{"$f":"IF($J817='Year 01'!$J817,'Year 07'!H817,$J817)","v":""},{"$f":"IF($J817='Year 01'!$J817,'Year 07'!I817,$J817)","v":""},{"$f":"'Year 07'!AN817","v":""},"",{"$f":"IF(E817 = 0, \"\", MATCH($E817,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!BA$7+$J817-1))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$W$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AB$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,1,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0)*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},"","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$B$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$F$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$O$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$BF$7+$K817-1))","v":""},{"$f":"IF(L817=\"\", \"\", VLOOKUP(X817,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,P817,IF($X817=1,IF(Z$9=$G817,(1-$M817),0),IF($X817=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,Q817,IF($X817=1,IF(AA$9=$G817,(1-$M817),0),IF($X817=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,R817,IF($X817=1,IF(AB$9=$G817,(1-$M817),0),IF($X817=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,S817,IF($X817=1,IF(AC$9=$G817,(1-$M817),0),IF($X817=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X817=3,1,IF($X817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AO$7+$J817-1),$J817))","v":""},"",{"$f":"IF(L817=\"\", \"\", IF($X817=0,$V817,IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$T$7+$X817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817)))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$CE$7+$K817-1)*$F817)","v":""},"","","","","","","","","","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,IF($AK817=0,$W817,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1)*$F817)))","v":""},"",{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$V$7)*$F817)","v":""}]
[0.63736880083906466,0.1016094661805883,{"$f":"IF(Inventory!AH824=Inventory!$C$1032,0.5,1)*B825","v":0.1016094661805883},{"$f":"Inventory!C824","v":0},{"$f":"Inventory!E824","v":0},{"$f":"Inventory!W824","v":""},{"$f":"'Year 07'!AM825","v":""},{"$f":"IF($J825='Year 01'!$J825,'Year 07'!H825,$J825)","v":""},{"$f":"IF($J825='Year 01'!$J825,'Year 07'!I825,$J825)","v":""},{"$f":"'Year 07'!AN825","v":""},"",{"$f":"IF(E825 = 0, \"\", MATCH($E825,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!BA$7+$J825-1))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$W$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AB$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,1,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0)*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},"","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$B$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$F$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$O$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$BF$7+$K825-1))","v":""},{"$f":"IF(L825=\"\", \"\", VLOOKUP(X825,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,P825,IF($X825=1,IF(Z$9=$G825,(1-$M825),0),IF($X825=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,Q825,IF($X825=1,IF(AA$9=$G825,(1-$M825),0),IF($X825=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,R825,IF($X825=1,IF(AB$9=$G825,(1-$M825),0),IF($X825=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,S825,IF($X825=1,IF(AC$9=$G825,(1-$M825),0),IF($X825=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X825=3,1,IF($X825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AO$7+$J825-1),$J825))","v":""},"",{"$f":"IF(L825=\"\", \"\", IF($X825=0,$V825,IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$T$7+$X825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825)))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$CE$7+$K825-1)*$F825)","v":""},"","","","","","","","","","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,IF($AK825=0,$W825,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1)*$F825)))","v":""},"",{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$V$7)*$F825)","v":""}]
[0.25149031767504437,0.8893099120886192,{"$f":"IF(Inventory!AH828=Inventory!$C$1032,0.5,1)*B829","v":0.8893099120886192},{"$f":"Inventory!C828","v":0},{"$f":"Inventory!E828","v":0},{"$f":"Inventory!W828","v":""},{"$f":"'Year 07'!AM829","v":""},{"$f":"IF($J829='Year 01'!$J829,'Year 07'!H829,$J829)","v":""},{"$f":"IF($J829='Year 01'!$J829,'Year 07'!I829,$J829)","v":""},{"$f":"'Year 07'!AN829","v":""},"",{"$f":"IF(E829 = 0, \"\", MATCH($E829,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!BA$7+$J829-1))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$W$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AB$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,1,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0)*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},"","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$B$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$F$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$O$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$BF$7+$K829-1))","v":""},{"$f":"IF(L829=\"\", \"\", VLOOKUP(X829,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,P829,IF($X829=1,IF(Z$9=$G829,(1-$M829),0),IF($X829=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,Q829,IF($X829=1,IF(AA$9=$G829,(1-$M829),0),IF($X829=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,R829,IF($X829=1,IF(AB$9=$G829,(1-$M829),0),IF($X829=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,S829,IF($X829=1,IF(AC$9=$G829,(1-$M829),0),IF($X829=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X829=3,1,IF($X829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AO$7+$J829-1),$J829))","v":""},"",{"$f":"IF(L829=\"\", \"\", IF($X829=0,$V829,IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$T$7+$X829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829)))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$CE$7+$K829-1)*$F829)","v":""},"","","","","","","","","","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,IF($AK829=0,$W829,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1)*$F829)))","v":""},"",{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$V$7)*$F829)","v":""}]
[0.70240544947988492,0.2832183080896743,{"$f":"IF(Inventory!AH836=Inventory!$C$1032,0.5,1)*B837","v":0.2832183080896743},{"$f":"Inventory!C836","v":0},{"$f":"Inventory!E836","v":0},{"$f":"Inventory!W836","v":""},{"$f":"'Year 07'!AM837","v":""},{"$f":"IF($J837='Year 01'!$J837,'Year 07'!H837,$J837)","v":""},{"$f":"IF($J837='Year 01'!$J837,'Year 07'!I837,$J837)","v":""},{"$f":"'Year 07'!AN837","v":""},"",{"$f":"IF(E837 = 0, \"\", MATCH($E837,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!BA$7+$J837-1))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$W$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AB$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,1,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0)*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},"","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$B$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$F$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$O$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$BF$7+$K837-1))","v":""},{"$f":"IF(L837=\"\", \"\", VLOOKUP(X837,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,P837,IF($X837=1,IF(Z$9=$G837,(1-$M837),0),IF($X837=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,Q837,IF($X837=1,IF(AA$9=$G837,(1-$M837),0),IF($X837=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,R837,IF($X837=1,IF(AB$9=$G837,(1-$M837),0),IF($X837=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,S837,IF($X837=1,IF(AC$9=$G837,(1-$M837),0),IF($X837=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X837=3,1,IF($X837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AO$7+$J837-1),$J837))","v":""},"",{"$f":"IF(L837=\"\", \"\", IF($X837=0,$V837,IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$T$7+$X837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837)))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$CE$7+$K837-1)*$F837)","v":""},"","","","","","","","","","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,IF($AK837=0,$W837,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1)*$F837)))","v":""},"",{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$V$7)*$F837)","v":""}]
[{"$f":"RAND()","v":0.16426986516503495},0.30980514464506881,{"$f":"IF(Inventory!AH841=Inventory!$C$1032,0.5,1)*B842","v":0.30980514464506881},{"$f":"Inventory!C841","v":0},{"$f":"Inventory!E841","v":0},{"$f":"Inventory!W841","v":""},{"$f":"'Year 07'!AM842","v":""},{"$f":"IF($J842='Year 01'!$J842,'Year 07'!H842,$J842)","v":""},{"$f":"IF($J842='Year 01'!$J842,'Year 07'!I842,$J842)","v":""},{"$f":"'Year 07'!AN842","v":""},{"$f":"IF(J842 = \"\", \"\", (J842-1)*5+G842)","v":""},{"$f":"IF(E842 = 0, \"\", MATCH($E842,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!BA$7+$J842-1))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$W$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AB$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,1,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0)*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(P842:S842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($C842<=T842,($J842-1)*5+5,(IF($C842<=S842+T842,4,IF($C842<=R842+S842+T842,3,IF($C842<=Q842+R842+S842+T842,2,1))))+($J842-1)*5))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$B$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$F$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$O$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$BF$7+$K842-1))","v":""},{"$f":"IF(L842=\"\", \"\", VLOOKUP(X842,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,P842,IF($X842=1,IF(Z$9=$G842,(1-$M842),0),IF($X842=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,Q842,IF($X842=1,IF(AA$9=$G842,(1-$M842),0),IF($X842=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,R842,IF($X842=1,IF(AB$9=$G842,(1-$M842),0),IF($X842=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,S842,IF($X842=1,IF(AC$9=$G842,(1-$M842),0),IF($X842=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(Z842:AC842))","v":""},{"$f":"IF($X842=3,1,IF($X842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AO$7+$J842-1),$J842))","v":""},"",{"$f":"IF(L842=\"\", \"\", IF($X842=0,$V842,IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$T$7+$X842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$CE$7+$K842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AH842=0,AG842=0,AG842=V842),999999,AH842/(AG842-V842)))","v":""},{"$f":"IF(L842=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI842,$AG$10:$AG$1009))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AI842=999999,$AJ842<=$B$5),1,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$X842,0))","v":""},{"$f":"IF(L842=\"\", \"\", $AO842-($AN842-1)*5)","v":""},{"$f":"IF(L842=\"\", \"\", INT(($AO842-1)/5)+1)","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AF842,$U842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AG842,$V842))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(X842=0,AK842=0),AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,IF($AK842=0,$W842,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1)*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AS842,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$V$7)*$F842)","v":""}]
[0.87150391373541658,0.82122883588288598,{"$f":"IF(Inventory!AH849=Inventory!$C$1032,0.5,1)*B850","v":0.82122883588288598},{"$f":"Inventory!C849","v":0},{"$f":"Inventory!E849","v":0},{"$f":"Inventory!W849","v":""},{"$f":"'Year 07'!AM850","v":""},{"$f":"IF($J850='Year 01'!$J850,'Year 07'!H850,$J850)","v":""},{"$f":"IF($J850='Year 01'!$J850,'Year 07'!I850,$J850)","v":""},{"$f":"'Year 07'!AN850","v":""},"",{"$f":"IF(E850 = 0, \"\", MATCH($E850,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!BA$7+$J850-1))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$W$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AB$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,1,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0)*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},"","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$B$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$F$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$O$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$BF$7+$K850-1))","v":""},{"$f":"IF(L850=\"\", \"\", VLOOKUP(X850,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,P850,IF($X850=1,IF(Z$9=$G850,(1-$M850),0),IF($X850=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,Q850,IF($X850=1,IF(AA$9=$G850,(1-$M850),0),IF($X850=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,R850,IF($X850=1,IF(AB$9=$G850,(1-$M850),0),IF($X850=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,S850,IF($X850=1,IF(AC$9=$G850,(1-$M850),0),IF($X850=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X850=3,1,IF($X850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AO$7+$J850-1),$J850))","v":""},"",{"$f":"IF(L850=\"\", \"\", IF($X850=0,$V850,IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$T$7+$X850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850)))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$CE$7+$K850-1)*$F850)","v":""},"","","","","","","","","","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,IF($AK850=0,$W850,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1)*$F850)))","v":""},"",{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$V$7)*$F850)","v":""}]
[0.21598235976835733,0.33426278799744258,{"$f":"IF(Inventory!AH857=Inventory!$C$1032,0.5,1)*B858","v":0.33426278799744258},{"$f":"Inventory!C857","v":0},{"$f":"Inventory!E857","v":0},{"$f":"Inventory!W857","v":""},{"$f":"'Year 07'!AM858","v":""},{"$f":"IF($J858='Year 01'!$J858,'Year 07'!H858,$J858)","v":""},{"$f":"IF($J858='Year 01'!$J858,'Year 07'!I858,$J858)","v":""},{"$f":"'Year 07'!AN858","v":""},"",{"$f":"IF(E858 = 0, \"\", MATCH($E858,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!BA$7+$J858-1))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$W$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AB$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,1,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0)*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},"","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$B$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$F$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$O$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$BF$7+$K858-1))","v":""},{"$f":"IF(L858=\"\", \"\", VLOOKUP(X858,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,P858,IF($X858=1,IF(Z$9=$G858,(1-$M858),0),IF($X858=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,Q858,IF($X858=1,IF(AA$9=$G858,(1-$M858),0),IF($X858=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,R858,IF($X858=1,IF(AB$9=$G858,(1-$M858),0),IF($X858=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,S858,IF($X858=1,IF(AC$9=$G858,(1-$M858),0),IF($X858=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X858=3,1,IF($X858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AO$7+$J858-1),$J858))","v":""},"",{"$f":"IF(L858=\"\", \"\", IF($X858=0,$V858,IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$T$7+$X858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858)))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$CE$7+$K858-1)*$F858)","v":""},"","","","","","","","","","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,IF($AK858=0,$W858,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1)*$F858)))","v":""},"",{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$V$7)*$F858)","v":""}]
[0.20996188534202553,0.61641680146528399,{"$f":"IF(Inventory!AH861=Inventory!$C$1032,0.5,1)*B862","v":0.61641680146528399},{"$f":"Inventory!C861","v":0},{"$f":"Inventory!E861","v":0},{"$f":"Inventory!W861","v":""},{"$f":"'Year 07'!AM862","v":""},{"$f":"IF($J862='Year 01'!$J862,'Year 07'!H862,$J862)","v":""},{"$f":"IF($J862='Year 01'!$J862,'Year 07'!I862,$J862)","v":""},{"$f":"'Year 07'!AN862","v":""},"",{"$f":"IF(E862 = 0, \"\", MATCH($E862,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!BA$7+$J862-1))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$W$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AB$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,1,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0)*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},"","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$B$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$F$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$O$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$BF$7+$K862-1))","v":""},{"$f":"IF(L862=\"\", \"\", VLOOKUP(X862,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,P862,IF($X862=1,IF(Z$9=$G862,(1-$M862),0),IF($X862=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,Q862,IF($X862=1,IF(AA$9=$G862,(1-$M862),0),IF($X862=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,R862,IF($X862=1,IF(AB$9=$G862,(1-$M862),0),IF($X862=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,S862,IF($X862=1,IF(AC$9=$G862,(1-$M862),0),IF($X862=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X862=3,1,IF($X862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AO$7+$J862-1),$J862))","v":""},"",{"$f":"IF(L862=\"\", \"\", IF($X862=0,$V862,IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$T$7+$X862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862)))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$CE$7+$K862-1)*$F862)","v":""},"","","","","","","","","","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,IF($AK862=0,$W862,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1)*$F862)))","v":""},"",{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$V$7)*$F862)","v":""}]
[0.29105205549656654,0.2084571780644302,{"$f":"IF(Inventory!AH869=Inventory!$C$1032,0.5,1)*B870","v":0.2084571780644302},{"$f":"Inventory!C869","v":0},{"$f":"Inventory!E869","v":0},{"$f":"Inventory!W869","v":""},{"$f":"'Year 07'!AM870","v":""},{"$f":"IF($J870='Year 01'!$J870,'Year 07'!H870,$J870)","v":""},{"$f":"IF($J870='Year 01'!$J870,'Year 07'!I870,$J870)","v":""},{"$f":"'Year 07'!AN870","v":""},"",{"$f":"IF(E870 = 0, \"\", MATCH($E870,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!BA$7+$J870-1))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$W$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AB$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,1,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0)*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},"","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$B$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$F$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$O$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$BF$7+$K870-1))","v":""},{"$f":"IF(L870=\"\", \"\", VLOOKUP(X870,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,P870,IF($X870=1,IF(Z$9=$G870,(1-$M870),0),IF($X870=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,Q870,IF($X870=1,IF(AA$9=$G870,(1-$M870),0),IF($X870=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,R870,IF($X870=1,IF(AB$9=$G870,(1-$M870),0),IF($X870=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,S870,IF($X870=1,IF(AC$9=$G870,(1-$M870),0),IF($X870=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X870=3,1,IF($X870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AO$7+$J870-1),$J870))","v":""},"",{"$f":"IF(L870=\"\", \"\", IF($X870=0,$V870,IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$T$7+$X870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870)))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$CE$7+$K870-1)*$F870)","v":""},"","","","","","","","","","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,IF($AK870=0,$W870,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1)*$F870)))","v":""},"",{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$V$7)*$F870)","v":""}]
[0.50201765452421243,0.4771085382480047,{"$f":"IF(Inventory!AH881=Inventory!$C$1032,0.5,1)*B882","v":0.4771085382480047},{"$f":"Inventory!C881","v":0},{"$f":"Inventory!E881","v":0},{"$f":"Inventory!W881","v":""},{"$f":"'Year 07'!AM882","v":""},{"$f":"IF($J882='Year 01'!$J882,'Year 07'!H882,$J882)","v":""},{"$f":"IF($J882='Year 01'!$J882,'Year 07'!I882,$J882)","v":""},{"$f":"'Year 07'!AN882","v":""},"",{"$f":"IF(E882 = 0, \"\", MATCH($E882,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!BA$7+$J882-1))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$W$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AB$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,1,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0)*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},"","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$B$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$F$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$O$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$BF$7+$K882-1))","v":""},{"$f":"IF(L882=\"\", \"\", VLOOKUP(X882,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,P882,IF($X882=1,IF(Z$9=$G882,(1-$M882),0),IF($X882=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,Q882,IF($X882=1,IF(AA$9=$G882,(1-$M882),0),IF($X882=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,R882,IF($X882=1,IF(AB$9=$G882,(1-$M882),0),IF($X882=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,S882,IF($X882=1,IF(AC$9=$G882,(1-$M882),0),IF($X882=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X882=3,1,IF($X882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AO$7+$J882-1),$J882))","v":""},"",{"$f":"IF(L882=\"\", \"\", IF($X882=0,$V882,IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$T$7+$X882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882)))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$CE$7+$K882-1)*$F882)","v":""},"","","","","","","","","","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,IF($AK882=0,$W882,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1)*$F882)))","v":""},"",{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$V$7)*$F882)","v":""}]
[0.40075551785786101,0.58492869260262637,{"$f":"IF(Inventory!AH882=Inventory!$C$1032,0.5,1)*B883","v":0.58492869260262637},{"$f":"Inventory!C882","v":0},{"$f":"Inventory!E882","v":0},{"$f":"Inventory!W882","v":""},{"$f":"'Year 07'!AM883","v":""},{"$f":"IF($J883='Year 01'!$J883,'Year 07'!H883,$J883)","v":""},{"$f":"IF($J883='Year 01'!$J883,'Year 07'!I883,$J883)","v":""},{"$f":"'Year 07'!AN883","v":""},"",{"$f":"IF(E883 = 0, \"\", MATCH($E883,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!BA$7+$J883-1))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$W$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AB$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,1,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0)*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},"","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$B$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$F$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$O$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$BF$7+$K883-1))","v":""},{"$f":"IF(L883=\"\", \"\", VLOOKUP(X883,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,P883,IF($X883=1,IF(Z$9=$G883,(1-$M883),0),IF($X883=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,Q883,IF($X883=1,IF(AA$9=$G883,(1-$M883),0),IF($X883=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,R883,IF($X883=1,IF(AB$9=$G883,(1-$M883),0),IF($X883=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,S883,IF($X883=1,IF(AC$9=$G883,(1-$M883),0),IF($X883=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X883=3,1,IF($X883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AO$7+$J883-1),$J883))","v":""},"",{"$f":"IF(L883=\"\", \"\", IF($X883=0,$V883,IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$T$7+$X883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883)))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$CE$7+$K883-1)*$F883)","v":""},"","","","","","","","","","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,IF($AK883=0,$W883,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1)*$F883)))","v":""},"",{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$V$7)*$F883)","v":""}]
[0.86239189201692112,0.74081947367616929,{"$f":"IF(Inventory!AH890=Inventory!$C$1032,0.5,1)*B891","v":0.74081947367616929},{"$f":"Inventory!C890","v":0},{"$f":"Inventory!E890","v":0},{"$f":"Inventory!W890","v":""},{"$f":"'Year 07'!AM891","v":""},{"$f":"IF($J891='Year 01'!$J891,'Year 07'!H891,$J891)","v":""},{"$f":"IF($J891='Year 01'!$J891,'Year 07'!I891,$J891)","v":""},{"$f":"'Year 07'!AN891","v":""},"",{"$f":"IF(E891 = 0, \"\", MATCH($E891,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!BA$7+$J891-1))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$W$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AB$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,1,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0)*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},"","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$B$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$F$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$O$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$BF$7+$K891-1))","v":""},{"$f":"IF(L891=\"\", \"\", VLOOKUP(X891,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,P891,IF($X891=1,IF(Z$9=$G891,(1-$M891),0),IF($X891=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,Q891,IF($X891=1,IF(AA$9=$G891,(1-$M891),0),IF($X891=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,R891,IF($X891=1,IF(AB$9=$G891,(1-$M891),0),IF($X891=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,S891,IF($X891=1,IF(AC$9=$G891,(1-$M891),0),IF($X891=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X891=3,1,IF($X891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AO$7+$J891-1),$J891))","v":""},"",{"$f":"IF(L891=\"\", \"\", IF($X891=0,$V891,IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$T$7+$X891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891)))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$CE$7+$K891-1)*$F891)","v":""},"","","","","","","","","","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,IF($AK891=0,$W891,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1)*$F891)))","v":""},"",{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$V$7)*$F891)","v":""}]
[0.50417728532429984,0.4457736240412713,{"$f":"IF(Inventory!AH898=Inventory!$C$1032,0.5,1)*B899","v":0.4457736240412713},{"$f":"Inventory!C898","v":0},{"$f":"Inventory!E898","v":0},{"$f":"Inventory!W898","v":""},{"$f":"'Year 07'!AM899","v":""},{"$f":"IF($J899='Year 01'!$J899,'Year 07'!H899,$J899)","v":""},{"$f":"IF($J899='Year 01'!$J899,'Year 07'!I899,$J899)","v":""},{"$f":"'Year 07'!AN899","v":""},"",{"$f":"IF(E899 = 0, \"\", MATCH($E899,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!BA$7+$J899-1))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$W$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AB$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,1,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0)*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},"","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$B$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$F$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$O$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$BF$7+$K899-1))","v":""},{"$f":"IF(L899=\"\", \"\", VLOOKUP(X899,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,P899,IF($X899=1,IF(Z$9=$G899,(1-$M899),0),IF($X899=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,Q899,IF($X899=1,IF(AA$9=$G899,(1-$M899),0),IF($X899=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,R899,IF($X899=1,IF(AB$9=$G899,(1-$M899),0),IF($X899=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,S899,IF($X899=1,IF(AC$9=$G899,(1-$M899),0),IF($X899=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X899=3,1,IF($X899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AO$7+$J899-1),$J899))","v":""},"",{"$f":"IF(L899=\"\", \"\", IF($X899=0,$V899,IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$T$7+$X899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899)))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$CE$7+$K899-1)*$F899)","v":""},"","","","","","","","","","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,IF($AK899=0,$W899,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1)*$F899)))","v":""},"",{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$V$7)*$F899)","v":""}]
[4.8541235689345985E-2,0.34330815508510037,{"$f":"IF(Inventory!AH902=Inventory!$C$1032,0.5,1)*B903","v":0.34330815508510037},{"$f":"Inventory!C902","v":0},{"$f":"Inventory!E902","v":0},{"$f":"Inventory!W902","v":""},{"$f":"'Year 07'!AM903","v":""},{"$f":"IF($J903='Year 01'!$J903,'Year 07'!H903,$J903)","v":""},{"$f":"IF($J903='Year 01'!$J903,'Year 07'!I903,$J903)","v":""},{"$f":"'Year 07'!AN903","v":""},"",{"$f":"IF(E903 = 0, \"\", MATCH($E903,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!BA$7+$J903-1))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$W$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AB$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,1,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0)*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},"","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$B$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$F$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$O$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$BF$7+$K903-1))","v":""},{"$f":"IF(L903=\"\", \"\", VLOOKUP(X903,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,P903,IF($X903=1,IF(Z$9=$G903,(1-$M903),0),IF($X903=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,Q903,IF($X903=1,IF(AA$9=$G903,(1-$M903),0),IF($X903=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,R903,IF($X903=1,IF(AB$9=$G903,(1-$M903),0),IF($X903=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,S903,IF($X903=1,IF(AC$9=$G903,(1-$M903),0),IF($X903=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X903=3,1,IF($X903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AO$7+$J903-1),$J903))","v":""},"",{"$f":"IF(L903=\"\", \"\", IF($X903=0,$V903,IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$T$7+$X903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903)))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$CE$7+$K903-1)*$F903)","v":""},"","","","","","","","","","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,IF($AK903=0,$W903,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1)*$F903)))","v":""},"",{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$V$7)*$F903)","v":""}]
[0.95502328804151515,0.59357635380761531,{"$f":"IF(Inventory!AH910=Inventory!$C$1032,0.5,1)*B911","v":0.59357635380761531},{"$f":"Inventory!C910","v":0},{"$f":"Inventory!E910","v":0},{"$f":"Inventory!W910","v":""},{"$f":"'Year 07'!AM911","v":""},{"$f":"IF($J911='Year 01'!$J911,'Year 07'!H911,$J911)","v":""},{"$f":"IF($J911='Year 01'!$J911,'Year 07'!I911,$J911)","v":""},{"$f":"'Year 07'!AN911","v":""},"",{"$f":"IF(E911 = 0, \"\", MATCH($E911,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!BA$7+$J911-1))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$W$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AB$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,1,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0)*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},"","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$B$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$F$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$O$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$BF$7+$K911-1))","v":""},{"$f":"IF(L911=\"\", \"\", VLOOKUP(X911,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,P911,IF($X911=1,IF(Z$9=$G911,(1-$M911),0),IF($X911=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,Q911,IF($X911=1,IF(AA$9=$G911,(1-$M911),0),IF($X911=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,R911,IF($X911=1,IF(AB$9=$G911,(1-$M911),0),IF($X911=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,S911,IF($X911=1,IF(AC$9=$G911,(1-$M911),0),IF($X911=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X911=3,1,IF($X911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AO$7+$J911-1),$J911))","v":""},"",{"$f":"IF(L911=\"\", \"\", IF($X911=0,$V911,IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$T$7+$X911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911)))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$CE$7+$K911-1)*$F911)","v":""},"","","","","","","","","","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,IF($AK911=0,$W911,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1)*$F911)))","v":""},"",{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$V$7)*$F911)","v":""}]
[0.83272376306460971,0.47992217082340338,{"$f":"IF(Inventory!AH922=Inventory!$C$1032,0.5,1)*B923","v":0.47992217082340338},{"$f":"Inventory!C922","v":0},{"$f":"Inventory!E922","v":0},{"$f":"Inventory!W922","v":""},{"$f":"'Year 07'!AM923","v":""},{"$f":"IF($J923='Year 01'!$J923,'Year 07'!H923,$J923)","v":""},{"$f":"IF($J923='Year 01'!$J923,'Year 07'!I923,$J923)","v":""},{"$f":"'Year 07'!AN923","v":""},"",{"$f":"IF(E923 = 0, \"\", MATCH($E923,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!BA$7+$J923-1))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$W$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AB$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,1,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0)*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},"","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$B$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$F$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$O$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$BF$7+$K923-1))","v":""},{"$f":"IF(L923=\"\", \"\", VLOOKUP(X923,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,P923,IF($X923=1,IF(Z$9=$G923,(1-$M923),0),IF($X923=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,Q923,IF($X923=1,IF(AA$9=$G923,(1-$M923),0),IF($X923=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,R923,IF($X923=1,IF(AB$9=$G923,(1-$M923),0),IF($X923=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,S923,IF($X923=1,IF(AC$9=$G923,(1-$M923),0),IF($X923=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X923=3,1,IF($X923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AO$7+$J923-1),$J923))","v":""},"",{"$f":"IF(L923=\"\", \"\", IF($X923=0,$V923,IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$T$7+$X923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923)))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$CE$7+$K923-1)*$F923)","v":""},"","","","","","","","","","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,IF($AK923=0,$W923,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1)*$F923)))","v":""},"",{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$V$7)*$F923)","v":""}]
[0.21955225963282687,0.42253827406617228,{"$f":"IF(Inventory!AH923=Inventory!$C$1032,0.5,1)*B924","v":0.42253827406617228},{"$f":"Inventory!C923","v":0},{"$f":"Inventory!E923","v":0},{"$f":"Inventory!W923","v":""},{"$f":"'Year 07'!AM924","v":""},{"$f":"IF($J924='Year 01'!$J924,'Year 07'!H924,$J924)","v":""},{"$f":"IF($J924='Year 01'!$J924,'Year 07'!I924,$J924)","v":""},{"$f":"'Year 07'!AN924","v":""},"",{"$f":"IF(E924 = 0, \"\", MATCH($E924,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!BA$7+$J924-1))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$W$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AB$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,1,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0)*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},"","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$B$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$F$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$O$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$BF$7+$K924-1))","v":""},{"$f":"IF(L924=\"\", \"\", VLOOKUP(X924,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,P924,IF($X924=1,IF(Z$9=$G924,(1-$M924),0),IF($X924=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,Q924,IF($X924=1,IF(AA$9=$G924,(1-$M924),0),IF($X924=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,R924,IF($X924=1,IF(AB$9=$G924,(1-$M924),0),IF($X924=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,S924,IF($X924=1,IF(AC$9=$G924,(1-$M924),0),IF($X924=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X924=3,1,IF($X924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AO$7+$J924-1),$J924))","v":""},"",{"$f":"IF(L924=\"\", \"\", IF($X924=0,$V924,IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$T$7+$X924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924)))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$CE$7+$K924-1)*$F924)","v":""},"","","","","","","","","","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,IF($AK924=0,$W924,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1)*$F924)))","v":""},"",{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$V$7)*$F924)","v":""}]
[0.51738288971696922,0.55390900614518201,{"$f":"IF(Inventory!AH935=Inventory!$C$1032,0.5,1)*B936","v":0.55390900614518201},{"$f":"Inventory!C935","v":0},{"$f":"Inventory!E935","v":0},{"$f":"Inventory!W935","v":""},{"$f":"'Year 07'!AM936","v":""},{"$f":"IF($J936='Year 01'!$J936,'Year 07'!H936,$J936)","v":""},{"$f":"IF($J936='Year 01'!$J936,'Year 07'!I936,$J936)","v":""},{"$f":"'Year 07'!AN936","v":""},"",{"$f":"IF(E936 = 0, \"\", MATCH($E936,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!BA$7+$J936-1))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$W$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AB$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,1,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0)*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},"","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$B$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$F$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$O$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$BF$7+$K936-1))","v":""},{"$f":"IF(L936=\"\", \"\", VLOOKUP(X936,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,P936,IF($X936=1,IF(Z$9=$G936,(1-$M936),0),IF($X936=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,Q936,IF($X936=1,IF(AA$9=$G936,(1-$M936),0),IF($X936=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,R936,IF($X936=1,IF(AB$9=$G936,(1-$M936),0),IF($X936=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,S936,IF($X936=1,IF(AC$9=$G936,(1-$M936),0),IF($X936=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X936=3,1,IF($X936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AO$7+$J936-1),$J936))","v":""},"",{"$f":"IF(L936=\"\", \"\", IF($X936=0,$V936,IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$T$7+$X936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936)))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$CE$7+$K936-1)*$F936)","v":""},"","","","","","","","","","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,IF($AK936=0,$W936,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1)*$F936)))","v":""},"",{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$V$7)*$F936)","v":""}]
[0.19141949829876548,5.0933859738110709E-2,{"$f":"IF(Inventory!AH941=Inventory!$C$1032,0.5,1)*B942","v":5.0933859738110709E-2},{"$f":"Inventory!C941","v":0},{"$f":"Inventory!E941","v":0},{"$f":"Inventory!W941","v":""},{"$f":"'Year 07'!AM942","v":""},{"$f":"IF($J942='Year 01'!$J942,'Year 07'!H942,$J942)","v":""},{"$f":"IF($J942='Year 01'!$J942,'Year 07'!I942,$J942)","v":""},{"$f":"'Year 07'!AN942","v":""},"",{"$f":"IF(E942 = 0, \"\", MATCH($E942,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!BA$7+$J942-1))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$W$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AB$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,1,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0)*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},"","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$B$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$F$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$O$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$BF$7+$K942-1))","v":""},{"$f":"IF(L942=\"\", \"\", VLOOKUP(X942,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,P942,IF($X942=1,IF(Z$9=$G942,(1-$M942),0),IF($X942=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,Q942,IF($X942=1,IF(AA$9=$G942,(1-$M942),0),IF($X942=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,R942,IF($X942=1,IF(AB$9=$G942,(1-$M942),0),IF($X942=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,S942,IF($X942=1,IF(AC$9=$G942,(1-$M942),0),IF($X942=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X942=3,1,IF($X942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AO$7+$J942-1),$J942))","v":""},"",{"$f":"IF(L942=\"\", \"\", IF($X942=0,$V942,IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$T$7+$X942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942)))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$CE$7+$K942-1)*$F942)","v":""},"","","","","","","","","","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,IF($AK942=0,$W942,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1)*$F942)))","v":""},"",{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$V$7)*$F942)","v":""}]
[0.39862931750202601,0.5722016622893179,{"$f":"IF(Inventory!AH943=Inventory!$C$1032,0.5,1)*B944","v":0.5722016622893179},{"$f":"Inventory!C943","v":0},{"$f":"Inventory!E943","v":0},{"$f":"Inventory!W943","v":""},{"$f":"'Year 07'!AM944","v":""},{"$f":"IF($J944='Year 01'!$J944,'Year 07'!H944,$J944)","v":""},{"$f":"IF($J944='Year 01'!$J944,'Year 07'!I944,$J944)","v":""},{"$f":"'Year 07'!AN944","v":""},"",{"$f":"IF(E944 = 0, \"\", MATCH($E944,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!BA$7+$J944-1))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$W$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AB$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,1,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0)*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},"","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$B$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$F$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$O$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$BF$7+$K944-1))","v":""},{"$f":"IF(L944=\"\", \"\", VLOOKUP(X944,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,P944,IF($X944=1,IF(Z$9=$G944,(1-$M944),0),IF($X944=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,Q944,IF($X944=1,IF(AA$9=$G944,(1-$M944),0),IF($X944=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,R944,IF($X944=1,IF(AB$9=$G944,(1-$M944),0),IF($X944=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,S944,IF($X944=1,IF(AC$9=$G944,(1-$M944),0),IF($X944=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X944=3,1,IF($X944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AO$7+$J944-1),$J944))","v":""},"",{"$f":"IF(L944=\"\", \"\", IF($X944=0,$V944,IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$T$7+$X944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944)))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$CE$7+$K944-1)*$F944)","v":""},"","","","","","","","","","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,IF($AK944=0,$W944,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1)*$F944)))","v":""},"",{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$V$7)*$F944)","v":""}]
[0.54244804667486679,0.92401758128301892,{"$f":"IF(Inventory!AH955=Inventory!$C$1032,0.5,1)*B956","v":0.92401758128301892},{"$f":"Inventory!C955","v":0},{"$f":"Inventory!E955","v":0},{"$f":"Inventory!W955","v":""},{"$f":"'Year 07'!AM956","v":""},{"$f":"IF($J956='Year 01'!$J956,'Year 07'!H956,$J956)","v":""},{"$f":"IF($J956='Year 01'!$J956,'Year 07'!I956,$J956)","v":""},{"$f":"'Year 07'!AN956","v":""},"",{"$f":"IF(E956 = 0, \"\", MATCH($E956,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!BA$7+$J956-1))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$W$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AB$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,1,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0)*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},"","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$B$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$F$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$O$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$BF$7+$K956-1))","v":""},{"$f":"IF(L956=\"\", \"\", VLOOKUP(X956,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,P956,IF($X956=1,IF(Z$9=$G956,(1-$M956),0),IF($X956=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,Q956,IF($X956=1,IF(AA$9=$G956,(1-$M956),0),IF($X956=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,R956,IF($X956=1,IF(AB$9=$G956,(1-$M956),0),IF($X956=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,S956,IF($X956=1,IF(AC$9=$G956,(1-$M956),0),IF($X956=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X956=3,1,IF($X956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AO$7+$J956-1),$J956))","v":""},"",{"$f":"IF(L956=\"\", \"\", IF($X956=0,$V956,IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$T$7+$X956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956)))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$CE$7+$K956-1)*$F956)","v":""},"","","","","","","","","","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,IF($AK956=0,$W956,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1)*$F956)))","v":""},"",{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$V$7)*$F956)","v":""}]
[0.10224371420256584,0.59155800912705392,{"$f":"IF(Inventory!AH963=Inventory!$C$1032,0.5,1)*B964","v":0.59155800912705392},{"$f":"Inventory!C963","v":0},{"$f":"Inventory!E963","v":0},{"$f":"Inventory!W963","v":""},{"$f":"'Year 07'!AM964","v":""},{"$f":"IF($J964='Year 01'!$J964,'Year 07'!H964,$J964)","v":""},{"$f":"IF($J964='Year 01'!$J964,'Year 07'!I964,$J964)","v":""},{"$f":"'Year 07'!AN964","v":""},"",{"$f":"IF(E964 = 0, \"\", MATCH($E964,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!BA$7+$J964-1))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$W$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AB$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,1,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0)*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},"","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$B$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$F$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$O$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$BF$7+$K964-1))","v":""},{"$f":"IF(L964=\"\", \"\", VLOOKUP(X964,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,P964,IF($X964=1,IF(Z$9=$G964,(1-$M964),0),IF($X964=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,Q964,IF($X964=1,IF(AA$9=$G964,(1-$M964),0),IF($X964=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,R964,IF($X964=1,IF(AB$9=$G964,(1-$M964),0),IF($X964=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,S964,IF($X964=1,IF(AC$9=$G964,(1-$M964),0),IF($X964=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X964=3,1,IF($X964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AO$7+$J964-1),$J964))","v":""},"",{"$f":"IF(L964=\"\", \"\", IF($X964=0,$V964,IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$T$7+$X964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964)))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$CE$7+$K964-1)*$F964)","v":""},"","","","","","","","","","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,IF($AK964=0,$W964,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1)*$F964)))","v":""},"",{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$V$7)*$F964)","v":""}]
[7.5546201312895134E-2,0.80231325544568832,{"$f":"IF(Inventory!AH964=Inventory!$C$1032,0.5,1)*B965","v":0.80231325544568832},{"$f":"Inventory!C964","v":0},{"$f":"Inventory!E964","v":0},{"$f":"Inventory!W964","v":""},{"$f":"'Year 07'!AM965","v":""},{"$f":"IF($J965='Year 01'!$J965,'Year 07'!H965,$J965)","v":""},{"$f":"IF($J965='Year 01'!$J965,'Year 07'!I965,$J965)","v":""},{"$f":"'Year 07'!AN965","v":""},"",{"$f":"IF(E965 = 0, \"\", MATCH($E965,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!BA$7+$J965-1))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$W$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AB$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,1,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0)*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},"","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$B$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$F$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$O$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$BF$7+$K965-1))","v":""},{"$f":"IF(L965=\"\", \"\", VLOOKUP(X965,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,P965,IF($X965=1,IF(Z$9=$G965,(1-$M965),0),IF($X965=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,Q965,IF($X965=1,IF(AA$9=$G965,(1-$M965),0),IF($X965=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,R965,IF($X965=1,IF(AB$9=$G965,(1-$M965),0),IF($X965=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,S965,IF($X965=1,IF(AC$9=$G965,(1-$M965),0),IF($X965=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X965=3,1,IF($X965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AO$7+$J965-1),$J965))","v":""},"",{"$f":"IF(L965=\"\", \"\", IF($X965=0,$V965,IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$T$7+$X965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965)))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$CE$7+$K965-1)*$F965)","v":""},"","","","","","","","","","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,IF($AK965=0,$W965,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1)*$F965)))","v":""},"",{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$V$7)*$F965)","v":""}]
[0.29666576778826292,0.18260902992132744,{"$f":"IF(Inventory!AH976=Inventory!$C$1032,0.5,1)*B977","v":0.18260902992132744},{"$f":"Inventory!C976","v":0},{"$f":"Inventory!E976","v":0},{"$f":"Inventory!W976","v":""},{"$f":"'Year 07'!AM977","v":""},{"$f":"IF($J977='Year 01'!$J977,'Year 07'!H977,$J977)","v":""},{"$f":"IF($J977='Year 01'!$J977,'Year 07'!I977,$J977)","v":""},{"$f":"'Year 07'!AN977","v":""},"",{"$f":"IF(E977 = 0, \"\", MATCH($E977,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!BA$7+$J977-1))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$W$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AB$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,1,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0)*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},"","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$B$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$F$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$O$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$BF$7+$K977-1))","v":""},{"$f":"IF(L977=\"\", \"\", VLOOKUP(X977,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,P977,IF($X977=1,IF(Z$9=$G977,(1-$M977),0),IF($X977=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,Q977,IF($X977=1,IF(AA$9=$G977,(1-$M977),0),IF($X977=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,R977,IF($X977=1,IF(AB$9=$G977,(1-$M977),0),IF($X977=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,S977,IF($X977=1,IF(AC$9=$G977,(1-$M977),0),IF($X977=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X977=3,1,IF($X977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AO$7+$J977-1),$J977))","v":""},"",{"$f":"IF(L977=\"\", \"\", IF($X977=0,$V977,IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$T$7+$X977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977)))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$CE$7+$K977-1)*$F977)","v":""},"","","","","","","","","","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,IF($AK977=0,$W977,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1)*$F977)))","v":""},"",{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$V$7)*$F977)","v":""}]
[0.37501223325674427,0.20799843483161951,{"$f":"IF(Inventory!AH978=Inventory!$C$1032,0.5,1)*B979","v":0.20799843483161951},{"$f":"Inventory!C978","v":0},{"$f":"Inventory!E978","v":0},{"$f":"Inventory!W978","v":""},{"$f":"'Year 07'!AM979","v":""},{"$f":"IF($J979='Year 01'!$J979,'Year 07'!H979,$J979)","v":""},{"$f":"IF($J979='Year 01'!$J979,'Year 07'!I979,$J979)","v":""},{"$f":"'Year 07'!AN979","v":""},"",{"$f":"IF(E979 = 0, \"\", MATCH($E979,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!BA$7+$J979-1))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$W$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AB$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,1,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0)*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},"","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$B$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$F$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$O$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$BF$7+$K979-1))","v":""},{"$f":"IF(L979=\"\", \"\", VLOOKUP(X979,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,P979,IF($X979=1,IF(Z$9=$G979,(1-$M979),0),IF($X979=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,Q979,IF($X979=1,IF(AA$9=$G979,(1-$M979),0),IF($X979=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,R979,IF($X979=1,IF(AB$9=$G979,(1-$M979),0),IF($X979=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,S979,IF($X979=1,IF(AC$9=$G979,(1-$M979),0),IF($X979=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X979=3,1,IF($X979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AO$7+$J979-1),$J979))","v":""},"",{"$f":"IF(L979=\"\", \"\", IF($X979=0,$V979,IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$T$7+$X979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979)))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$CE$7+$K979-1)*$F979)","v":""},"","","","","","","","","","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,IF($AK979=0,$W979,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1)*$F979)))","v":""},"",{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$V$7)*$F979)","v":""}]
[0.75225876759911781,2.907460833310449E-2,{"$f":"IF(Inventory!AH979=Inventory!$C$1032,0.5,1)*B980","v":2.907460833310449E-2},{"$f":"Inventory!C979","v":0},{"$f":"Inventory!E979","v":0},{"$f":"Inventory!W979","v":""},{"$f":"'Year 07'!AM980","v":""},{"$f":"IF($J980='Year 01'!$J980,'Year 07'!H980,$J980)","v":""},{"$f":"IF($J980='Year 01'!$J980,'Year 07'!I980,$J980)","v":""},{"$f":"'Year 07'!AN980","v":""},"",{"$f":"IF(E980 = 0, \"\", MATCH($E980,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!BA$7+$J980-1))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$W$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AB$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,1,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0)*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},"","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$B$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$F$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$O$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$BF$7+$K980-1))","v":""},{"$f":"IF(L980=\"\", \"\", VLOOKUP(X980,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,P980,IF($X980=1,IF(Z$9=$G980,(1-$M980),0),IF($X980=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,Q980,IF($X980=1,IF(AA$9=$G980,(1-$M980),0),IF($X980=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,R980,IF($X980=1,IF(AB$9=$G980,(1-$M980),0),IF($X980=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,S980,IF($X980=1,IF(AC$9=$G980,(1-$M980),0),IF($X980=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X980=3,1,IF($X980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AO$7+$J980-1),$J980))","v":""},"",{"$f":"IF(L980=\"\", \"\", IF($X980=0,$V980,IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$T$7+$X980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980)))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$CE$7+$K980-1)*$F980)","v":""},"","","","","","","","","","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,IF($AK980=0,$W980,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1)*$F980)))","v":""},"",{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$V$7)*$F980)","v":""}]
[0.69256480167681034,0.60009457750287409,{"$f":"IF(Inventory!AH980=Inventory!$C$1032,0.5,1)*B981","v":0.60009457750287409},{"$f":"Inventory!C980","v":0},{"$f":"Inventory!E980","v":0},{"$f":"Inventory!W980","v":""},{"$f":"'Year 07'!AM981","v":""},{"$f":"IF($J981='Year 01'!$J981,'Year 07'!H981,$J981)","v":""},{"$f":"IF($J981='Year 01'!$J981,'Year 07'!I981,$J981)","v":""},{"$f":"'Year 07'!AN981","v":""},"",{"$f":"IF(E981 = 0, \"\", MATCH($E981,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!BA$7+$J981-1))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$W$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AB$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,1,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0)*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},"","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$B$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$F$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$O$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$BF$7+$K981-1))","v":""},{"$f":"IF(L981=\"\", \"\", VLOOKUP(X981,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,P981,IF($X981=1,IF(Z$9=$G981,(1-$M981),0),IF($X981=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,Q981,IF($X981=1,IF(AA$9=$G981,(1-$M981),0),IF($X981=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,R981,IF($X981=1,IF(AB$9=$G981,(1-$M981),0),IF($X981=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,S981,IF($X981=1,IF(AC$9=$G981,(1-$M981),0),IF($X981=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X981=3,1,IF($X981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AO$7+$J981-1),$J981))","v":""},"",{"$f":"IF(L981=\"\", \"\", IF($X981=0,$V981,IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$T$7+$X981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981)))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$CE$7+$K981-1)*$F981)","v":""},"","","","","","","","","","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,IF($AK981=0,$W981,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1)*$F981)))","v":""},"",{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$V$7)*$F981)","v":""}]
[0.32735496375779194,0.48471373815008079,{"$f":"IF(Inventory!AH981=Inventory!$C$1032,0.5,1)*B982","v":0.48471373815008079},{"$f":"Inventory!C981","v":0},{"$f":"Inventory!E981","v":0},{"$f":"Inventory!W981","v":""},{"$f":"'Year 07'!AM982","v":""},{"$f":"IF($J982='Year 01'!$J982,'Year 07'!H982,$J982)","v":""},{"$f":"IF($J982='Year 01'!$J982,'Year 07'!I982,$J982)","v":""},{"$f":"'Year 07'!AN982","v":""},"",{"$f":"IF(E982 = 0, \"\", MATCH($E982,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!BA$7+$J982-1))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$W$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AB$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,1,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0)*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},"","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$B$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$F$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$O$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$BF$7+$K982-1))","v":""},{"$f":"IF(L982=\"\", \"\", VLOOKUP(X982,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,P982,IF($X982=1,IF(Z$9=$G982,(1-$M982),0),IF($X982=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,Q982,IF($X982=1,IF(AA$9=$G982,(1-$M982),0),IF($X982=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,R982,IF($X982=1,IF(AB$9=$G982,(1-$M982),0),IF($X982=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,S982,IF($X982=1,IF(AC$9=$G982,(1-$M982),0),IF($X982=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X982=3,1,IF($X982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AO$7+$J982-1),$J982))","v":""},"",{"$f":"IF(L982=\"\", \"\", IF($X982=0,$V982,IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$T$7+$X982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982)))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$CE$7+$K982-1)*$F982)","v":""},"","","","","","","","","","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,IF($AK982=0,$W982,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1)*$F982)))","v":""},"",{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$V$7)*$F982)","v":""}]
[0.25547563177766786,0.5107264825545812,{"$f":"IF(Inventory!AH982=Inventory!$C$1032,0.5,1)*B983","v":0.5107264825545812},{"$f":"Inventory!C982","v":0},{"$f":"Inventory!E982","v":0},{"$f":"Inventory!W982","v":""},{"$f":"'Year 07'!AM983","v":""},{"$f":"IF($J983='Year 01'!$J983,'Year 07'!H983,$J983)","v":""},{"$f":"IF($J983='Year 01'!$J983,'Year 07'!I983,$J983)","v":""},{"$f":"'Year 07'!AN983","v":""},"",{"$f":"IF(E983 = 0, \"\", MATCH($E983,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!BA$7+$J983-1))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$W$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AB$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,1,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0)*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},"","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$B$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$F$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$O$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$BF$7+$K983-1))","v":""},{"$f":"IF(L983=\"\", \"\", VLOOKUP(X983,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,P983,IF($X983=1,IF(Z$9=$G983,(1-$M983),0),IF($X983=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,Q983,IF($X983=1,IF(AA$9=$G983,(1-$M983),0),IF($X983=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,R983,IF($X983=1,IF(AB$9=$G983,(1-$M983),0),IF($X983=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,S983,IF($X983=1,IF(AC$9=$G983,(1-$M983),0),IF($X983=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X983=3,1,IF($X983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AO$7+$J983-1),$J983))","v":""},"",{"$f":"IF(L983=\"\", \"\", IF($X983=0,$V983,IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$T$7+$X983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983)))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$CE$7+$K983-1)*$F983)","v":""},"","","","","","","","","","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,IF($AK983=0,$W983,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1)*$F983)))","v":""},"",{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$V$7)*$F983)","v":""}]
[0.64402723168498588,0.80710588232958047,{"$f":"IF(Inventory!AH983=Inventory!$C$1032,0.5,1)*B984","v":0.80710588232958047},{"$f":"Inventory!C983","v":0},{"$f":"Inventory!E983","v":0},{"$f":"Inventory!W983","v":""},{"$f":"'Year 07'!AM984","v":""},{"$f":"IF($J984='Year 01'!$J984,'Year 07'!H984,$J984)","v":""},{"$f":"IF($J984='Year 01'!$J984,'Year 07'!I984,$J984)","v":""},{"$f":"'Year 07'!AN984","v":""},"",{"$f":"IF(E984 = 0, \"\", MATCH($E984,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!BA$7+$J984-1))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$W$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AB$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,1,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0)*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},"","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$B$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$F$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$O$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$BF$7+$K984-1))","v":""},{"$f":"IF(L984=\"\", \"\", VLOOKUP(X984,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,P984,IF($X984=1,IF(Z$9=$G984,(1-$M984),0),IF($X984=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,Q984,IF($X984=1,IF(AA$9=$G984,(1-$M984),0),IF($X984=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,R984,IF($X984=1,IF(AB$9=$G984,(1-$M984),0),IF($X984=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,S984,IF($X984=1,IF(AC$9=$G984,(1-$M984),0),IF($X984=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X984=3,1,IF($X984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AO$7+$J984-1),$J984))","v":""},"",{"$f":"IF(L984=\"\", \"\", IF($X984=0,$V984,IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$T$7+$X984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984)))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$CE$7+$K984-1)*$F984)","v":""},"","","","","","","","","","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,IF($AK984=0,$W984,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1)*$F984)))","v":""},"",{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$V$7)*$F984)","v":""}]
[0.27102051192757559,3.99568915741495E-2,{"$f":"IF(Inventory!AH984=Inventory!$C$1032,0.5,1)*B985","v":3.99568915741495E-2},{"$f":"Inventory!C984","v":0},{"$f":"Inventory!E984","v":0},{"$f":"Inventory!W984","v":""},{"$f":"'Year 07'!AM985","v":""},{"$f":"IF($J985='Year 01'!$J985,'Year 07'!H985,$J985)","v":""},{"$f":"IF($J985='Year 01'!$J985,'Year 07'!I985,$J985)","v":""},{"$f":"'Year 07'!AN985","v":""},"",{"$f":"IF(E985 = 0, \"\", MATCH($E985,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!BA$7+$J985-1))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$W$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AB$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,1,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0)*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},"","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$B$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$F$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$O$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$BF$7+$K985-1))","v":""},{"$f":"IF(L985=\"\", \"\", VLOOKUP(X985,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,P985,IF($X985=1,IF(Z$9=$G985,(1-$M985),0),IF($X985=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,Q985,IF($X985=1,IF(AA$9=$G985,(1-$M985),0),IF($X985=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,R985,IF($X985=1,IF(AB$9=$G985,(1-$M985),0),IF($X985=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,S985,IF($X985=1,IF(AC$9=$G985,(1-$M985),0),IF($X985=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X985=3,1,IF($X985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AO$7+$J985-1),$J985))","v":""},"",{"$f":"IF(L985=\"\", \"\", IF($X985=0,$V985,IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$T$7+$X985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985)))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$CE$7+$K985-1)*$F985)","v":""},"","","","","","","","","","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,IF($AK985=0,$W985,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1)*$F985)))","v":""},"",{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$V$7)*$F985)","v":""}]
[0.51656785770584301,0.14290835490293674,{"$f":"IF(Inventory!AH985=Inventory!$C$1032,0.5,1)*B986","v":0.14290835490293674},{"$f":"Inventory!C985","v":0},{"$f":"Inventory!E985","v":0},{"$f":"Inventory!W985","v":""},{"$f":"'Year 07'!AM986","v":""},{"$f":"IF($J986='Year 01'!$J986,'Year 07'!H986,$J986)","v":""},{"$f":"IF($J986='Year 01'!$J986,'Year 07'!I986,$J986)","v":""},{"$f":"'Year 07'!AN986","v":""},"",{"$f":"IF(E986 = 0, \"\", MATCH($E986,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!BA$7+$J986-1))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$W$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AB$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,1,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0)*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},"","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$B$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$F$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$O$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$BF$7+$K986-1))","v":""},{"$f":"IF(L986=\"\", \"\", VLOOKUP(X986,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,P986,IF($X986=1,IF(Z$9=$G986,(1-$M986),0),IF($X986=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,Q986,IF($X986=1,IF(AA$9=$G986,(1-$M986),0),IF($X986=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,R986,IF($X986=1,IF(AB$9=$G986,(1-$M986),0),IF($X986=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,S986,IF($X986=1,IF(AC$9=$G986,(1-$M986),0),IF($X986=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X986=3,1,IF($X986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AO$7+$J986-1),$J986))","v":""},"",{"$f":"IF(L986=\"\", \"\", IF($X986=0,$V986,IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$T$7+$X986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986)))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$CE$7+$K986-1)*$F986)","v":""},"","","","","","","","","","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,IF($AK986=0,$W986,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1)*$F986)))","v":""},"",{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$V$7)*$F986)","v":""}]
[0.56973268293347223,0.79967052781374859,{"$f":"IF(Inventory!AH986=Inventory!$C$1032,0.5,1)*B987","v":0.79967052781374859},{"$f":"Inventory!C986","v":0},{"$f":"Inventory!E986","v":0},{"$f":"Inventory!W986","v":""},{"$f":"'Year 07'!AM987","v":""},{"$f":"IF($J987='Year 01'!$J987,'Year 07'!H987,$J987)","v":""},{"$f":"IF($J987='Year 01'!$J987,'Year 07'!I987,$J987)","v":""},{"$f":"'Year 07'!AN987","v":""},"",{"$f":"IF(E987 = 0, \"\", MATCH($E987,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!BA$7+$J987-1))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$W$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AB$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,1,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0)*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},"","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$B$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$F$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$O$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$BF$7+$K987-1))","v":""},{"$f":"IF(L987=\"\", \"\", VLOOKUP(X987,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,P987,IF($X987=1,IF(Z$9=$G987,(1-$M987),0),IF($X987=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,Q987,IF($X987=1,IF(AA$9=$G987,(1-$M987),0),IF($X987=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,R987,IF($X987=1,IF(AB$9=$G987,(1-$M987),0),IF($X987=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,S987,IF($X987=1,IF(AC$9=$G987,(1-$M987),0),IF($X987=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X987=3,1,IF($X987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AO$7+$J987-1),$J987))","v":""},"",{"$f":"IF(L987=\"\", \"\", IF($X987=0,$V987,IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$T$7+$X987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987)))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$CE$7+$K987-1)*$F987)","v":""},"","","","","","","","","","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,IF($AK987=0,$W987,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1)*$F987)))","v":""},"",{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$V$7)*$F987)","v":""}]
[0.29071537620214372,0.33789896955017362,{"$f":"IF(Inventory!AH987=Inventory!$C$1032,0.5,1)*B988","v":0.33789896955017362},{"$f":"Inventory!C987","v":0},{"$f":"Inventory!E987","v":0},{"$f":"Inventory!W987","v":""},{"$f":"'Year 07'!AM988","v":""},{"$f":"IF($J988='Year 01'!$J988,'Year 07'!H988,$J988)","v":""},{"$f":"IF($J988='Year 01'!$J988,'Year 07'!I988,$J988)","v":""},{"$f":"'Year 07'!AN988","v":""},"",{"$f":"IF(E988 = 0, \"\", MATCH($E988,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!BA$7+$J988-1))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$W$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AB$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,1,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0)*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},"","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$B$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$F$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$O$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$BF$7+$K988-1))","v":""},{"$f":"IF(L988=\"\", \"\", VLOOKUP(X988,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,P988,IF($X988=1,IF(Z$9=$G988,(1-$M988),0),IF($X988=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,Q988,IF($X988=1,IF(AA$9=$G988,(1-$M988),0),IF($X988=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,R988,IF($X988=1,IF(AB$9=$G988,(1-$M988),0),IF($X988=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,S988,IF($X988=1,IF(AC$9=$G988,(1-$M988),0),IF($X988=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X988=3,1,IF($X988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AO$7+$J988-1),$J988))","v":""},"",{"$f":"IF(L988=\"\", \"\", IF($X988=0,$V988,IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$T$7+$X988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988)))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$CE$7+$K988-1)*$F988)","v":""},"","","","","","","","","","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,IF($AK988=0,$W988,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1)*$F988)))","v":""},"",{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$V$7)*$F988)","v":""}]
[0.47430011585614518,0.7661311506107108,{"$f":"IF(Inventory!AH988=Inventory!$C$1032,0.5,1)*B989","v":0.7661311506107108},{"$f":"Inventory!C988","v":0},{"$f":"Inventory!E988","v":0},{"$f":"Inventory!W988","v":""},{"$f":"'Year 07'!AM989","v":""},{"$f":"IF($J989='Year 01'!$J989,'Year 07'!H989,$J989)","v":""},{"$f":"IF($J989='Year 01'!$J989,'Year 07'!I989,$J989)","v":""},{"$f":"'Year 07'!AN989","v":""},"",{"$f":"IF(E989 = 0, \"\", MATCH($E989,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!BA$7+$J989-1))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$W$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AB$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,1,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0)*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},"","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$B$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$F$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$O$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$BF$7+$K989-1))","v":""},{"$f":"IF(L989=\"\", \"\", VLOOKUP(X989,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,P989,IF($X989=1,IF(Z$9=$G989,(1-$M989),0),IF($X989=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,Q989,IF($X989=1,IF(AA$9=$G989,(1-$M989),0),IF($X989=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,R989,IF($X989=1,IF(AB$9=$G989,(1-$M989),0),IF($X989=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,S989,IF($X989=1,IF(AC$9=$G989,(1-$M989),0),IF($X989=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X989=3,1,IF($X989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AO$7+$J989-1),$J989))","v":""},"",{"$f":"IF(L989=\"\", \"\", IF($X989=0,$V989,IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$T$7+$X989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989)))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$CE$7+$K989-1)*$F989)","v":""},"","","","","","","","","","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,IF($AK989=0,$W989,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1)*$F989)))","v":""},"",{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$V$7)*$F989)","v":""}]
[0.44848087885262033,2.109105092484409E-2,{"$f":"IF(Inventory!AH989=Inventory!$C$1032,0.5,1)*B990","v":2.109105092484409E-2},{"$f":"Inventory!C989","v":0},{"$f":"Inventory!E989","v":0},{"$f":"Inventory!W989","v":""},{"$f":"'Year 07'!AM990","v":""},{"$f":"IF($J990='Year 01'!$J990,'Year 07'!H990,$J990)","v":""},{"$f":"IF($J990='Year 01'!$J990,'Year 07'!I990,$J990)","v":""},{"$f":"'Year 07'!AN990","v":""},"",{"$f":"IF(E990 = 0, \"\", MATCH($E990,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!BA$7+$J990-1))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$W$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AB$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,1,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0)*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},"","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$B$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$F$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$O$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$BF$7+$K990-1))","v":""},{"$f":"IF(L990=\"\", \"\", VLOOKUP(X990,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,P990,IF($X990=1,IF(Z$9=$G990,(1-$M990),0),IF($X990=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,Q990,IF($X990=1,IF(AA$9=$G990,(1-$M990),0),IF($X990=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,R990,IF($X990=1,IF(AB$9=$G990,(1-$M990),0),IF($X990=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,S990,IF($X990=1,IF(AC$9=$G990,(1-$M990),0),IF($X990=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X990=3,1,IF($X990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AO$7+$J990-1),$J990))","v":""},"",{"$f":"IF(L990=\"\", \"\", IF($X990=0,$V990,IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$T$7+$X990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990)))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$CE$7+$K990-1)*$F990)","v":""},"","","","","","","","","","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,IF($AK990=0,$W990,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1)*$F990)))","v":""},"",{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$V$7)*$F990)","v":""}]
[0.65786957598316786,0.79767744951893405,{"$f":"IF(Inventory!AH990=Inventory!$C$1032,0.5,1)*B991","v":0.79767744951893405},{"$f":"Inventory!C990","v":0},{"$f":"Inventory!E990","v":0},{"$f":"Inventory!W990","v":""},{"$f":"'Year 07'!AM991","v":""},{"$f":"IF($J991='Year 01'!$J991,'Year 07'!H991,$J991)","v":""},{"$f":"IF($J991='Year 01'!$J991,'Year 07'!I991,$J991)","v":""},{"$f":"'Year 07'!AN991","v":""},"",{"$f":"IF(E991 = 0, \"\", MATCH($E991,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!BA$7+$J991-1))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$W$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AB$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,1,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0)*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},"","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$B$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$F$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$O$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$BF$7+$K991-1))","v":""},{"$f":"IF(L991=\"\", \"\", VLOOKUP(X991,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,P991,IF($X991=1,IF(Z$9=$G991,(1-$M991),0),IF($X991=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,Q991,IF($X991=1,IF(AA$9=$G991,(1-$M991),0),IF($X991=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,R991,IF($X991=1,IF(AB$9=$G991,(1-$M991),0),IF($X991=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,S991,IF($X991=1,IF(AC$9=$G991,(1-$M991),0),IF($X991=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X991=3,1,IF($X991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AO$7+$J991-1),$J991))","v":""},"",{"$f":"IF(L991=\"\", \"\", IF($X991=0,$V991,IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$T$7+$X991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991)))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$CE$7+$K991-1)*$F991)","v":""},"","","","","","","","","","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,IF($AK991=0,$W991,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1)*$F991)))","v":""},"",{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$V$7)*$F991)","v":""}]
[0.73897687935656831,1.6473931348301996E-3,{"$f":"IF(Inventory!AH991=Inventory!$C$1032,0.5,1)*B992","v":1.6473931348301996E-3},{"$f":"Inventory!C991","v":0},{"$f":"Inventory!E991","v":0},{"$f":"Inventory!W991","v":""},{"$f":"'Year 07'!AM992","v":""},{"$f":"IF($J992='Year 01'!$J992,'Year 07'!H992,$J992)","v":""},{"$f":"IF($J992='Year 01'!$J992,'Year 07'!I992,$J992)","v":""},{"$f":"'Year 07'!AN992","v":""},"",{"$f":"IF(E992 = 0, \"\", MATCH($E992,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!BA$7+$J992-1))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$W$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AB$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,1,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0)*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},"","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$B$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$F$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$O$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$BF$7+$K992-1))","v":""},{"$f":"IF(L992=\"\", \"\", VLOOKUP(X992,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,P992,IF($X992=1,IF(Z$9=$G992,(1-$M992),0),IF($X992=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,Q992,IF($X992=1,IF(AA$9=$G992,(1-$M992),0),IF($X992=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,R992,IF($X992=1,IF(AB$9=$G992,(1-$M992),0),IF($X992=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,S992,IF($X992=1,IF(AC$9=$G992,(1-$M992),0),IF($X992=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X992=3,1,IF($X992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AO$7+$J992-1),$J992))","v":""},"",{"$f":"IF(L992=\"\", \"\", IF($X992=0,$V992,IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$T$7+$X992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992)))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$CE$7+$K992-1)*$F992)","v":""},"","","","","","","","","","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,IF($AK992=0,$W992,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1)*$F992)))","v":""},"",{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$V$7)*$F992)","v":""}]
[0.29635502588544049,0.28447471082419207,{"$f":"IF(Inventory!AH992=Inventory!$C$1032,0.5,1)*B993","v":0.28447471082419207},{"$f":"Inventory!C992","v":0},{"$f":"Inventory!E992","v":0},{"$f":"Inventory!W992","v":""},{"$f":"'Year 07'!AM993","v":""},{"$f":"IF($J993='Year 01'!$J993,'Year 07'!H993,$J993)","v":""},{"$f":"IF($J993='Year 01'!$J993,'Year 07'!I993,$J993)","v":""},{"$f":"'Year 07'!AN993","v":""},"",{"$f":"IF(E993 = 0, \"\", MATCH($E993,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!BA$7+$J993-1))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$W$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AB$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,1,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0)*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},"","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$B$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$F$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$O$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$BF$7+$K993-1))","v":""},{"$f":"IF(L993=\"\", \"\", VLOOKUP(X993,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,P993,IF($X993=1,IF(Z$9=$G993,(1-$M993),0),IF($X993=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,Q993,IF($X993=1,IF(AA$9=$G993,(1-$M993),0),IF($X993=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,R993,IF($X993=1,IF(AB$9=$G993,(1-$M993),0),IF($X993=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,S993,IF($X993=1,IF(AC$9=$G993,(1-$M993),0),IF($X993=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X993=3,1,IF($X993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AO$7+$J993-1),$J993))","v":""},"",{"$f":"IF(L993=\"\", \"\", IF($X993=0,$V993,IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$T$7+$X993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993)))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$CE$7+$K993-1)*$F993)","v":""},"","","","","","","","","","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,IF($AK993=0,$W993,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1)*$F993)))","v":""},"",{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$V$7)*$F993)","v":""}]
[0.27270683755021841,0.18760185448613209,{"$f":"IF(Inventory!AH993=Inventory!$C$1032,0.5,1)*B994","v":0.18760185448613209},{"$f":"Inventory!C993","v":0},{"$f":"Inventory!E993","v":0},{"$f":"Inventory!W993","v":""},{"$f":"'Year 07'!AM994","v":""},{"$f":"IF($J994='Year 01'!$J994,'Year 07'!H994,$J994)","v":""},{"$f":"IF($J994='Year 01'!$J994,'Year 07'!I994,$J994)","v":""},{"$f":"'Year 07'!AN994","v":""},"",{"$f":"IF(E994 = 0, \"\", MATCH($E994,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!BA$7+$J994-1))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$W$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AB$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,1,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0)*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},"","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$B$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$F$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$O$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$BF$7+$K994-1))","v":""},{"$f":"IF(L994=\"\", \"\", VLOOKUP(X994,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,P994,IF($X994=1,IF(Z$9=$G994,(1-$M994),0),IF($X994=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,Q994,IF($X994=1,IF(AA$9=$G994,(1-$M994),0),IF($X994=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,R994,IF($X994=1,IF(AB$9=$G994,(1-$M994),0),IF($X994=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,S994,IF($X994=1,IF(AC$9=$G994,(1-$M994),0),IF($X994=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X994=3,1,IF($X994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AO$7+$J994-1),$J994))","v":""},"",{"$f":"IF(L994=\"\", \"\", IF($X994=0,$V994,IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$T$7+$X994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994)))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$CE$7+$K994-1)*$F994)","v":""},"","","","","","","","","","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,IF($AK994=0,$W994,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1)*$F994)))","v":""},"",{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$V$7)*$F994)","v":""}]
[0.6151053402614961,0.57110734720813505,{"$f":"IF(Inventory!AH994=Inventory!$C$1032,0.5,1)*B995","v":0.57110734720813505},{"$f":"Inventory!C994","v":0},{"$f":"Inventory!E994","v":0},{"$f":"Inventory!W994","v":""},{"$f":"'Year 07'!AM995","v":""},{"$f":"IF($J995='Year 01'!$J995,'Year 07'!H995,$J995)","v":""},{"$f":"IF($J995='Year 01'!$J995,'Year 07'!I995,$J995)","v":""},{"$f":"'Year 07'!AN995","v":""},"",{"$f":"IF(E995 = 0, \"\", MATCH($E995,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!BA$7+$J995-1))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$W$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AB$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,1,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0)*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},"","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$B$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$F$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$O$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$BF$7+$K995-1))","v":""},{"$f":"IF(L995=\"\", \"\", VLOOKUP(X995,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,P995,IF($X995=1,IF(Z$9=$G995,(1-$M995),0),IF($X995=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,Q995,IF($X995=1,IF(AA$9=$G995,(1-$M995),0),IF($X995=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,R995,IF($X995=1,IF(AB$9=$G995,(1-$M995),0),IF($X995=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,S995,IF($X995=1,IF(AC$9=$G995,(1-$M995),0),IF($X995=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X995=3,1,IF($X995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AO$7+$J995-1),$J995))","v":""},"",{"$f":"IF(L995=\"\", \"\", IF($X995=0,$V995,IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$T$7+$X995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995)))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$CE$7+$K995-1)*$F995)","v":""},"","","","","","","","","","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,IF($AK995=0,$W995,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1)*$F995)))","v":""},"",{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$V$7)*$F995)","v":""}]
[0.82802872134958072,0.43175258762995783,{"$f":"IF(Inventory!AH995=Inventory!$C$1032,0.5,1)*B996","v":0.43175258762995783},{"$f":"Inventory!C995","v":0},{"$f":"Inventory!E995","v":0},{"$f":"Inventory!W995","v":""},{"$f":"'Year 07'!AM996","v":""},{"$f":"IF($J996='Year 01'!$J996,'Year 07'!H996,$J996)","v":""},{"$f":"IF($J996='Year 01'!$J996,'Year 07'!I996,$J996)","v":""},{"$f":"'Year 07'!AN996","v":""},"",{"$f":"IF(E996 = 0, \"\", MATCH($E996,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!BA$7+$J996-1))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$W$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AB$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,1,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0)*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},"","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$B$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$F$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$O$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$BF$7+$K996-1))","v":""},{"$f":"IF(L996=\"\", \"\", VLOOKUP(X996,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,P996,IF($X996=1,IF(Z$9=$G996,(1-$M996),0),IF($X996=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,Q996,IF($X996=1,IF(AA$9=$G996,(1-$M996),0),IF($X996=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,R996,IF($X996=1,IF(AB$9=$G996,(1-$M996),0),IF($X996=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,S996,IF($X996=1,IF(AC$9=$G996,(1-$M996),0),IF($X996=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X996=3,1,IF($X996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AO$7+$J996-1),$J996))","v":""},"",{"$f":"IF(L996=\"\", \"\", IF($X996=0,$V996,IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$T$7+$X996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996)))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$CE$7+$K996-1)*$F996)","v":""},"","","","","","","","","","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,IF($AK996=0,$W996,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1)*$F996)))","v":""},"",{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$V$7)*$F996)","v":""}]
[0.35646412090782176,0.97707167624622482,{"$f":"IF(Inventory!AH996=Inventory!$C$1032,0.5,1)*B997","v":0.97707167624622482},{"$f":"Inventory!C996","v":0},{"$f":"Inventory!E996","v":0},{"$f":"Inventory!W996","v":""},{"$f":"'Year 07'!AM997","v":""},{"$f":"IF($J997='Year 01'!$J997,'Year 07'!H997,$J997)","v":""},{"$f":"IF($J997='Year 01'!$J997,'Year 07'!I997,$J997)","v":""},{"$f":"'Year 07'!AN997","v":""},"",{"$f":"IF(E997 = 0, \"\", MATCH($E997,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!BA$7+$J997-1))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$W$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AB$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,1,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0)*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},"","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$B$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$F$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$O$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$BF$7+$K997-1))","v":""},{"$f":"IF(L997=\"\", \"\", VLOOKUP(X997,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,P997,IF($X997=1,IF(Z$9=$G997,(1-$M997),0),IF($X997=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,Q997,IF($X997=1,IF(AA$9=$G997,(1-$M997),0),IF($X997=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,R997,IF($X997=1,IF(AB$9=$G997,(1-$M997),0),IF($X997=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,S997,IF($X997=1,IF(AC$9=$G997,(1-$M997),0),IF($X997=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X997=3,1,IF($X997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AO$7+$J997-1),$J997))","v":""},"",{"$f":"IF(L997=\"\", \"\", IF($X997=0,$V997,IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$T$7+$X997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997)))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$CE$7+$K997-1)*$F997)","v":""},"","","","","","","","","","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,IF($AK997=0,$W997,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1)*$F997)))","v":""},"",{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$V$7)*$F997)","v":""}]
[0.35600085614485455,0.59857220986759918,{"$f":"IF(Inventory!AH997=Inventory!$C$1032,0.5,1)*B998","v":0.59857220986759918},{"$f":"Inventory!C997","v":0},{"$f":"Inventory!E997","v":0},{"$f":"Inventory!W997","v":""},{"$f":"'Year 07'!AM998","v":""},{"$f":"IF($J998='Year 01'!$J998,'Year 07'!H998,$J998)","v":""},{"$f":"IF($J998='Year 01'!$J998,'Year 07'!I998,$J998)","v":""},{"$f":"'Year 07'!AN998","v":""},"",{"$f":"IF(E998 = 0, \"\", MATCH($E998,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!BA$7+$J998-1))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$W$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AB$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,1,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0)*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},"","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$B$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$F$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$O$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$BF$7+$K998-1))","v":""},{"$f":"IF(L998=\"\", \"\", VLOOKUP(X998,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,P998,IF($X998=1,IF(Z$9=$G998,(1-$M998),0),IF($X998=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,Q998,IF($X998=1,IF(AA$9=$G998,(1-$M998),0),IF($X998=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,R998,IF($X998=1,IF(AB$9=$G998,(1-$M998),0),IF($X998=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,S998,IF($X998=1,IF(AC$9=$G998,(1-$M998),0),IF($X998=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X998=3,1,IF($X998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AO$7+$J998-1),$J998))","v":""},"",{"$f":"IF(L998=\"\", \"\", IF($X998=0,$V998,IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$T$7+$X998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998)))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$CE$7+$K998-1)*$F998)","v":""},"","","","","","","","","","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,IF($AK998=0,$W998,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1)*$F998)))","v":""},"",{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$V$7)*$F998)","v":""}]
[0.89629771265924663,0.35246575857478124,{"$f":"IF(Inventory!AH998=Inventory!$C$1032,0.5,1)*B999","v":0.35246575857478124},{"$f":"Inventory!C998","v":0},{"$f":"Inventory!E998","v":0},{"$f":"Inventory!W998","v":""},{"$f":"'Year 07'!AM999","v":""},{"$f":"IF($J999='Year 01'!$J999,'Year 07'!H999,$J999)","v":""},{"$f":"IF($J999='Year 01'!$J999,'Year 07'!I999,$J999)","v":""},{"$f":"'Year 07'!AN999","v":""},"",{"$f":"IF(E999 = 0, \"\", MATCH($E999,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!BA$7+$J999-1))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$W$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AB$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,1,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0)*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},"","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$B$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$F$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$O$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$BF$7+$K999-1))","v":""},{"$f":"IF(L999=\"\", \"\", VLOOKUP(X999,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,P999,IF($X999=1,IF(Z$9=$G999,(1-$M999),0),IF($X999=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,Q999,IF($X999=1,IF(AA$9=$G999,(1-$M999),0),IF($X999=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,R999,IF($X999=1,IF(AB$9=$G999,(1-$M999),0),IF($X999=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,S999,IF($X999=1,IF(AC$9=$G999,(1-$M999),0),IF($X999=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X999=3,1,IF($X999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AO$7+$J999-1),$J999))","v":""},"",{"$f":"IF(L999=\"\", \"\", IF($X999=0,$V999,IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$T$7+$X999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999)))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$CE$7+$K999-1)*$F999)","v":""},"","","","","","","","","","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,IF($AK999=0,$W999,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1)*$F999)))","v":""},"",{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$V$7)*$F999)","v":""}]
[0.17890677225517981,0.93984430791135898,{"$f":"IF(Inventory!AH999=Inventory!$C$1032,0.5,1)*B1000","v":0.93984430791135898},{"$f":"Inventory!C999","v":0},{"$f":"Inventory!E999","v":0},{"$f":"Inventory!W999","v":""},{"$f":"'Year 07'!AM1000","v":""},{"$f":"IF($J1000='Year 01'!$J1000,'Year 07'!H1000,$J1000)","v":""},{"$f":"IF($J1000='Year 01'!$J1000,'Year 07'!I1000,$J1000)","v":""},{"$f":"'Year 07'!AN1000","v":""},"",{"$f":"IF(E1000 = 0, \"\", MATCH($E1000,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!BA$7+$J1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$W$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AB$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,1,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0)*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},"","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$B$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$F$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$O$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$BF$7+$K1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", VLOOKUP(X1000,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,P1000,IF($X1000=1,IF(Z$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,Q1000,IF($X1000=1,IF(AA$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,R1000,IF($X1000=1,IF(AB$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,S1000,IF($X1000=1,IF(AC$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1000=3,1,IF($X1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AO$7+$J1000-1),$J1000))","v":""},"",{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,$V1000,IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$T$7+$X1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$CE$7+$K1000-1)*$F1000)","v":""},"","","","","","","","","","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,IF($AK1000=0,$W1000,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1)*$F1000)))","v":""},"",{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$V$7)*$F1000)","v":""}]
[2.0303857171617201E-2,0.69873238757590572,{"$f":"IF(Inventory!AH1000=Inventory!$C$1032,0.5,1)*B1001","v":0.69873238757590572},{"$f":"Inventory!C1000","v":0},{"$f":"Inventory!E1000","v":0},{"$f":"Inventory!W1000","v":""},{"$f":"'Year 07'!AM1001","v":""},{"$f":"IF($J1001='Year 01'!$J1001,'Year 07'!H1001,$J1001)","v":""},{"$f":"IF($J1001='Year 01'!$J1001,'Year 07'!I1001,$J1001)","v":""},{"$f":"'Year 07'!AN1001","v":""},"",{"$f":"IF(E1001 = 0, \"\", MATCH($E1001,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!BA$7+$J1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$W$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AB$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,1,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0)*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},"","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$B$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$F$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$O$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$BF$7+$K1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", VLOOKUP(X1001,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,P1001,IF($X1001=1,IF(Z$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,Q1001,IF($X1001=1,IF(AA$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,R1001,IF($X1001=1,IF(AB$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,S1001,IF($X1001=1,IF(AC$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1001=3,1,IF($X1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AO$7+$J1001-1),$J1001))","v":""},"",{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,$V1001,IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$T$7+$X1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$CE$7+$K1001-1)*$F1001)","v":""},"","","","","","","","","","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,IF($AK1001=0,$W1001,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1)*$F1001)))","v":""},"",{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$V$7)*$F1001)","v":""}]
[0.7031721011736306,0.98748229852164104,{"$f":"IF(Inventory!AH1001=Inventory!$C$1032,0.5,1)*B1002","v":0.98748229852164104},{"$f":"Inventory!C1001","v":0},{"$f":"Inventory!E1001","v":0},{"$f":"Inventory!W1001","v":""},{"$f":"'Year 07'!AM1002","v":""},{"$f":"IF($J1002='Year 01'!$J1002,'Year 07'!H1002,$J1002)","v":""},{"$f":"IF($J1002='Year 01'!$J1002,'Year 07'!I1002,$J1002)","v":""},{"$f":"'Year 07'!AN1002","v":""},"",{"$f":"IF(E1002 = 0, \"\", MATCH($E1002,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!BA$7+$J1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$W$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AB$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,1,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0)*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},"","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$B$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$F$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$O$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$BF$7+$K1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", VLOOKUP(X1002,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,P1002,IF($X1002=1,IF(Z$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,Q1002,IF($X1002=1,IF(AA$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,R1002,IF($X1002=1,IF(AB$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,S1002,IF($X1002=1,IF(AC$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1002=3,1,IF($X1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AO$7+$J1002-1),$J1002))","v":""},"",{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,$V1002,IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$T$7+$X1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$CE$7+$K1002-1)*$F1002)","v":""},"","","","","","","","","","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,IF($AK1002=0,$W1002,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1)*$F1002)))","v":""},"",{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$V$7)*$F1002)","v":""}]
[0.64503830717273114,0.35585952237816498,{"$f":"IF(Inventory!AH1002=Inventory!$C$1032,0.5,1)*B1003","v":0.35585952237816498},{"$f":"Inventory!C1002","v":0},{"$f":"Inventory!E1002","v":0},{"$f":"Inventory!W1002","v":""},{"$f":"'Year 07'!AM1003","v":""},{"$f":"IF($J1003='Year 01'!$J1003,'Year 07'!H1003,$J1003)","v":""},{"$f":"IF($J1003='Year 01'!$J1003,'Year 07'!I1003,$J1003)","v":""},{"$f":"'Year 07'!AN1003","v":""},"",{"$f":"IF(E1003 = 0, \"\", MATCH($E1003,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!BA$7+$J1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$W$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AB$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,1,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0)*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},"","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$B$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$F$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$O$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$BF$7+$K1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", VLOOKUP(X1003,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,P1003,IF($X1003=1,IF(Z$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,Q1003,IF($X1003=1,IF(AA$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,R1003,IF($X1003=1,IF(AB$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,S1003,IF($X1003=1,IF(AC$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1003=3,1,IF($X1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AO$7+$J1003-1),$J1003))","v":""},"",{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,$V1003,IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$T$7+$X1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$CE$7+$K1003-1)*$F1003)","v":""},"","","","","","","","","","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,IF($AK1003=0,$W1003,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1)*$F1003)))","v":""},"",{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$V$7)*$F1003)","v":""}]
[0.97771800525610453,0.75166986838697258,{"$f":"IF(Inventory!AH1003=Inventory!$C$1032,0.5,1)*B1004","v":0.75166986838697258},{"$f":"Inventory!C1003","v":0},{"$f":"Inventory!E1003","v":0},{"$f":"Inventory!W1003","v":""},{"$f":"'Year 07'!AM1004","v":""},{"$f":"IF($J1004='Year 01'!$J1004,'Year 07'!H1004,$J1004)","v":""},{"$f":"IF($J1004='Year 01'!$J1004,'Year 07'!I1004,$J1004)","v":""},{"$f":"'Year 07'!AN1004","v":""},"",{"$f":"IF(E1004 = 0, \"\", MATCH($E1004,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!BA$7+$J1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$W$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AB$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,1,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0)*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},"","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$B$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$F$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$O$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$BF$7+$K1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", VLOOKUP(X1004,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,P1004,IF($X1004=1,IF(Z$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,Q1004,IF($X1004=1,IF(AA$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,R1004,IF($X1004=1,IF(AB$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,S1004,IF($X1004=1,IF(AC$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1004=3,1,IF($X1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AO$7+$J1004-1),$J1004))","v":""},"",{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,$V1004,IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$T$7+$X1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$CE$7+$K1004-1)*$F1004)","v":""},"","","","","","","","","","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,IF($AK1004=0,$W1004,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1)*$F1004)))","v":""},"",{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$V$7)*$F1004)","v":""}]
[0.9734270394572101,0.98253514150769627,{"$f":"IF(Inventory!AH1004=Inventory!$C$1032,0.5,1)*B1005","v":0.98253514150769627},{"$f":"Inventory!C1004","v":0},{"$f":"Inventory!E1004","v":0},{"$f":"Inventory!W1004","v":""},{"$f":"'Year 07'!AM1005","v":""},{"$f":"IF($J1005='Year 01'!$J1005,'Year 07'!H1005,$J1005)","v":""},{"$f":"IF($J1005='Year 01'!$J1005,'Year 07'!I1005,$J1005)","v":""},{"$f":"'Year 07'!AN1005","v":""},"",{"$f":"IF(E1005 = 0, \"\", MATCH($E1005,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!BA$7+$J1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$W$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AB$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,1,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0)*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},"","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$B$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$F$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$O$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$BF$7+$K1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", VLOOKUP(X1005,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,P1005,IF($X1005=1,IF(Z$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,Q1005,IF($X1005=1,IF(AA$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,R1005,IF($X1005=1,IF(AB$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,S1005,IF($X1005=1,IF(AC$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1005=3,1,IF($X1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AO$7+$J1005-1),$J1005))","v":""},"",{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,$V1005,IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$T$7+$X1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$CE$7+$K1005-1)*$F1005)","v":""},"","","","","","","","","","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,IF($AK1005=0,$W1005,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1)*$F1005)))","v":""},"",{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$V$7)*$F1005)","v":""}]
[0.10559696311113997,0.21340153712715204,{"$f":"IF(Inventory!AH1005=Inventory!$C$1032,0.5,1)*B1006","v":0.21340153712715204},{"$f":"Inventory!C1005","v":0},{"$f":"Inventory!E1005","v":0},{"$f":"Inventory!W1005","v":""},{"$f":"'Year 07'!AM1006","v":""},{"$f":"IF($J1006='Year 01'!$J1006,'Year 07'!H1006,$J1006)","v":""},{"$f":"IF($J1006='Year 01'!$J1006,'Year 07'!I1006,$J1006)","v":""},{"$f":"'Year 07'!AN1006","v":""},"",{"$f":"IF(E1006 = 0, \"\", MATCH($E1006,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!BA$7+$J1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$W$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AB$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,1,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0)*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},"","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$B$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$F$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$O$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$BF$7+$K1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", VLOOKUP(X1006,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,P1006,IF($X1006=1,IF(Z$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,Q1006,IF($X1006=1,IF(AA$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,R1006,IF($X1006=1,IF(AB$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,S1006,IF($X1006=1,IF(AC$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1006=3,1,IF($X1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AO$7+$J1006-1),$J1006))","v":""},"",{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,$V1006,IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$T$7+$X1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$CE$7+$K1006-1)*$F1006)","v":""},"","","","","","","","","","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,IF($AK1006=0,$W1006,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1)*$F1006)))","v":""},"",{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$V$7)*$F1006)","v":""}]
[0.32683653585215322,0.32270314401106848,{"$f":"IF(Inventory!AH1006=Inventory!$C$1032,0.5,1)*B1007","v":0.32270314401106848},{"$f":"Inventory!C1006","v":0},{"$f":"Inventory!E1006","v":0},{"$f":"Inventory!W1006","v":""},{"$f":"'Year 07'!AM1007","v":""},{"$f":"IF($J1007='Year 01'!$J1007,'Year 07'!H1007,$J1007)","v":""},{"$f":"IF($J1007='Year 01'!$J1007,'Year 07'!I1007,$J1007)","v":""},{"$f":"'Year 07'!AN1007","v":""},"",{"$f":"IF(E1007 = 0, \"\", MATCH($E1007,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!BA$7+$J1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$W$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AB$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,1,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0)*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},"","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$B$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$F$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$O$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$BF$7+$K1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", VLOOKUP(X1007,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,P1007,IF($X1007=1,IF(Z$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,Q1007,IF($X1007=1,IF(AA$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,R1007,IF($X1007=1,IF(AB$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,S1007,IF($X1007=1,IF(AC$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1007=3,1,IF($X1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AO$7+$J1007-1),$J1007))","v":""},"",{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,$V1007,IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$T$7+$X1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$CE$7+$K1007-1)*$F1007)","v":""},"","","","","","","","","","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,IF($AK1007=0,$W1007,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1)*$F1007)))","v":""},"",{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$V$7)*$F1007)","v":""}]
[0.42574714409913927,0.65911034734332252,{"$f":"IF(Inventory!AH1007=Inventory!$C$1032,0.5,1)*B1008","v":0.65911034734332252},{"$f":"Inventory!C1007","v":0},{"$f":"Inventory!E1007","v":0},{"$f":"Inventory!W1007","v":""},{"$f":"'Year 07'!AM1008","v":""},{"$f":"IF($J1008='Year 01'!$J1008,'Year 07'!H1008,$J1008)","v":""},{"$f":"IF($J1008='Year 01'!$J1008,'Year 07'!I1008,$J1008)","v":""},{"$f":"'Year 07'!AN1008","v":""},"",{"$f":"IF(E1008 = 0, \"\", MATCH($E1008,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!BA$7+$J1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$W$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AB$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,1,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0)*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},"","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$B$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$F$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$O$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$BF$7+$K1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", VLOOKUP(X1008,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,P1008,IF($X1008=1,IF(Z$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,Q1008,IF($X1008=1,IF(AA$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,R1008,IF($X1008=1,IF(AB$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,S1008,IF($X1008=1,IF(AC$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1008=3,1,IF($X1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AO$7+$J1008-1),$J1008))","v":""},"",{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,$V1008,IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$T$7+$X1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$CE$7+$K1008-1)*$F1008)","v":""},"","","","","","","","","","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,IF($AK1008=0,$W1008,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1)*$F1008)))","v":""},"",{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$V$7)*$F1008)","v":""}]
[0.36308125569689786,0.49068466770753671,{"$f":"IF(Inventory!AH1008=Inventory!$C$1032,0.5,1)*B1009","v":0.49068466770753671},{"$f":"Inventory!C1008","v":0},{"$f":"Inventory!E1008","v":0},{"$f":"Inventory!W1008","v":""},{"$f":"'Year 07'!AM1009","v":""},{"$f":"IF($J1009='Year 01'!$J1009,'Year 07'!H1009,$J1009)","v":""},{"$f":"IF($J1009='Year 01'!$J1009,'Year 07'!I1009,$J1009)","v":""},{"$f":"'Year 07'!AN1009","v":""},"",{"$f":"IF(E1009 = 0, \"\", MATCH($E1009,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!BA$7+$J1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$W$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AB$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,1,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0)*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},"","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$B$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$F$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$O$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$BF$7+$K1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", VLOOKUP(X1009,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,P1009,IF($X1009=1,IF(Z$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,Q1009,IF($X1009=1,IF(AA$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,R1009,IF($X1009=1,IF(AB$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,S1009,IF($X1009=1,IF(AC$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1009=3,1,IF($X1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AO$7+$J1009-1),$J1009))","v":""},"",{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,$V1009,IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$T$7+$X1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$CE$7+$K1009-1)*$F1009)","v":""},"","","","","","","","","","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,IF($AK1009=0,$W1009,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1)*$F1009)))","v":""},"",{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$V$7)*$F1009)","v":""}]

{"sheet":"Year 09","index":15,"n_rows":1009,"n_cols":47,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["NCHRP Project 24-46"]
["Asset Simulation"]
[]
["Year",{"$f":"'Summary Results'!C17","v":9}]
["Budget ",{"$f":"VLOOKUP($B4,'Summary Results'!$C$9:$E$19,3)","v":50000}]
[]
[]
["Random","Fixed Rand","Other",null,null,null,null,null,null,null,null,null,"Failure Risk","Failure Cost",null,"Do-Minimum Prob",null,null,null,null,"Resulting","Do-Min Cost",null,"Treatment",null,"Rec. Action Prob",null,null,null,null,"Rec Action",null,null,null,null,null,null,"Results",null,null,null,"Costs"]
["Num","Num","Num","Asset ID","Type","Quantity","Maint Risk","Safety Risk","Mobility Risk","S+M Risk","State","Row Num","Base on S/M Cat","Agency","User",1,2,3,4,5,"State","Agency","User","Rec","Desc",1,2,3,4,5,"S/M Risk Level","State","Cost","Benefit","BCR","Cum Cost","Program?","Treatment","Maint Risk","S+M Risk","State","Total Agency","Do Min","Agency Fail","Total User","User Fail","Repl Value"]
[{"$f":"RAND()","v":0.75290704140254017},0.58990358014197164,{"$f":"IF(Inventory!AH9=Inventory!$C$1032,0.5,1)*B10","v":0.58990358014197164},{"$f":"Inventory!C9","v":0},{"$f":"Inventory!E9","v":0},{"$f":"Inventory!W9","v":1},{"$f":"'Year 08'!AM10","v":""},{"$f":"IF($J10='Year 08'!$J10,'Year 08'!H10,$J10)","v":""},{"$f":"IF($J10='Year 08'!$J10,'Year 08'!I10,$J10)","v":""},{"$f":"'Year 08'!AN10","v":""},{"$f":"IF(J10 = \"\", \"\", (J10-1)*5+G10)","v":""},{"$f":"IF(E10 = 0, \"\", MATCH($E10,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!BA$7+$J10-1))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$W$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AB$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,1,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0)*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(P10:S10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=T10,($J10-1)*5+5,(IF($C10<=S10+T10,4,IF($C10<=R10+S10+T10,3,IF($C10<=Q10+R10+S10+T10,2,1))))+($J10-1)*5))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$B$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$F$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$O$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$BF$7+$K10-1))","v":""},{"$f":"IF(L10=\"\", \"\", VLOOKUP(X10,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,P10,IF($X10=1,IF(Z$9=$G10,(1-$M10),0),IF($X10=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,Q10,IF($X10=1,IF(AA$9=$G10,(1-$M10),0),IF($X10=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,R10,IF($X10=1,IF(AB$9=$G10,(1-$M10),0),IF($X10=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,S10,IF($X10=1,IF(AC$9=$G10,(1-$M10),0),IF($X10=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(Z10:AC10))","v":""},{"$f":"IF($X10=3,1,IF($X10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AO$7+$J10-1),$J10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=AD10,5,IF($C10<=AC10+AD10,4,IF($C10<=AB10+AC10+AD10,3,IF($C10<=AA10+AB10+AC10+AD10,2,1))))+($AE10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,$V10,IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$T$7+$X10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$CE$7+$K10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AH10=0,AG10=0,AG10=V10),999999,AH10/(AG10-V10)))","v":""},{"$f":"IF(L10=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI10,$AG$10:$AG$1009))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AI10=999999,$AJ10<=$B$5),1,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$X10,0))","v":""},{"$f":"IF(L10=\"\", \"\", $AO10-($AN10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", INT(($AO10-1)/5)+1)","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AF10,$U10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AG10,$V10))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(X10=0,AK10=0),AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,IF($AK10=0,$W10,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1)*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AS10,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$V$7)*$F10)","v":""}]
[0.98019469883429722,0.59091368109283182,{"$f":"IF(Inventory!AH10=Inventory!$C$1032,0.5,1)*B11","v":0.59091368109283182},{"$f":"Inventory!C10","v":0},{"$f":"Inventory!E10","v":0},{"$f":"Inventory!W10","v":1},{"$f":"'Year 08'!AM11","v":""},{"$f":"IF($J11='Year 08'!$J11,'Year 08'!H11,$J11)","v":""},{"$f":"IF($J11='Year 08'!$J11,'Year 08'!I11,$J11)","v":""},{"$f":"'Year 08'!AN11","v":""},"",{"$f":"IF(E11 = 0, \"\", MATCH($E11,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!BA$7+$J11-1))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$W$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AB$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,1,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0)*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},"","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$B$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$F$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$O$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$BF$7+$K11-1))","v":""},{"$f":"IF(L11=\"\", \"\", VLOOKUP(X11,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,P11,IF($X11=1,IF(Z$9=$G11,(1-$M11),0),IF($X11=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,Q11,IF($X11=1,IF(AA$9=$G11,(1-$M11),0),IF($X11=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,R11,IF($X11=1,IF(AB$9=$G11,(1-$M11),0),IF($X11=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,S11,IF($X11=1,IF(AC$9=$G11,(1-$M11),0),IF($X11=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X11=3,1,IF($X11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AO$7+$J11-1),$J11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($C11<=AD11,5,IF($C11<=AC11+AD11,4,IF($C11<=AB11+AC11+AD11,3,IF($C11<=AA11+AB11+AC11+AD11,2,1))))+($AE11-1)*5)","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,$V11,IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$T$7+$X11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11)))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$CE$7+$K11-1)*$F11)","v":""},"","","","","","","","","","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,IF($AK11=0,$W11,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1)*$F11)))","v":""},"",{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$V$7)*$F11)","v":""}]
[2.0731941479342653E-2,0.81968358553007914,{"$f":"IF(Inventory!AH11=Inventory!$C$1032,0.5,1)*B12","v":0.81968358553007914},{"$f":"Inventory!C11","v":0},{"$f":"Inventory!E11","v":0},{"$f":"Inventory!W11","v":1},{"$f":"'Year 08'!AM12","v":""},{"$f":"IF($J12='Year 08'!$J12,'Year 08'!H12,$J12)","v":""},{"$f":"IF($J12='Year 08'!$J12,'Year 08'!I12,$J12)","v":""},{"$f":"'Year 08'!AN12","v":""},"",{"$f":"IF(E12 = 0, \"\", MATCH($E12,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!BA$7+$J12-1))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$W$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AB$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,1,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0)*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},"","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$B$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$F$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$O$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$BF$7+$K12-1))","v":""},{"$f":"IF(L12=\"\", \"\", VLOOKUP(X12,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,P12,IF($X12=1,IF(Z$9=$G12,(1-$M12),0),IF($X12=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,Q12,IF($X12=1,IF(AA$9=$G12,(1-$M12),0),IF($X12=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,R12,IF($X12=1,IF(AB$9=$G12,(1-$M12),0),IF($X12=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,S12,IF($X12=1,IF(AC$9=$G12,(1-$M12),0),IF($X12=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X12=3,1,IF($X12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AO$7+$J12-1),$J12))","v":""},"",{"$f":"IF(L12=\"\", \"\", IF($X12=0,$V12,IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$T$7+$X12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12)))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$CE$7+$K12-1)*$F12)","v":""},"","","","","","","","","","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,IF($AK12=0,$W12,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1)*$F12)))","v":""},"",{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$V$7)*$F12)","v":""}]
[0.2438334121318172,0.35661433753547722,{"$f":"IF(Inventory!AH12=Inventory!$C$1032,0.5,1)*B13","v":0.35661433753547722},{"$f":"Inventory!C12","v":0},{"$f":"Inventory!E12","v":0},{"$f":"Inventory!W12","v":1},{"$f":"'Year 08'!AM13","v":""},{"$f":"IF($J13='Year 08'!$J13,'Year 08'!H13,$J13)","v":""},{"$f":"IF($J13='Year 08'!$J13,'Year 08'!I13,$J13)","v":""},{"$f":"'Year 08'!AN13","v":""},"",{"$f":"IF(E13 = 0, \"\", MATCH($E13,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!BA$7+$J13-1))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$W$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AB$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,1,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0)*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},"","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$B$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$F$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$O$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$BF$7+$K13-1))","v":""},{"$f":"IF(L13=\"\", \"\", VLOOKUP(X13,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,P13,IF($X13=1,IF(Z$9=$G13,(1-$M13),0),IF($X13=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,Q13,IF($X13=1,IF(AA$9=$G13,(1-$M13),0),IF($X13=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,R13,IF($X13=1,IF(AB$9=$G13,(1-$M13),0),IF($X13=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,S13,IF($X13=1,IF(AC$9=$G13,(1-$M13),0),IF($X13=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X13=3,1,IF($X13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AO$7+$J13-1),$J13))","v":""},"",{"$f":"IF(L13=\"\", \"\", IF($X13=0,$V13,IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$T$7+$X13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13)))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$CE$7+$K13-1)*$F13)","v":""},"","","","","","","","","","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,IF($AK13=0,$W13,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1)*$F13)))","v":""},"",{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$V$7)*$F13)","v":""}]
[0.25072916775582532,0.55626080835028968,{"$f":"IF(Inventory!AH13=Inventory!$C$1032,0.5,1)*B14","v":0.55626080835028968},{"$f":"Inventory!C13","v":0},{"$f":"Inventory!E13","v":0},{"$f":"Inventory!W13","v":1},{"$f":"'Year 08'!AM14","v":""},{"$f":"IF($J14='Year 08'!$J14,'Year 08'!H14,$J14)","v":""},{"$f":"IF($J14='Year 08'!$J14,'Year 08'!I14,$J14)","v":""},{"$f":"'Year 08'!AN14","v":""},"",{"$f":"IF(E14 = 0, \"\", MATCH($E14,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!BA$7+$J14-1))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$W$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AB$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,1,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0)*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},"","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$B$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$F$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$O$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$BF$7+$K14-1))","v":""},{"$f":"IF(L14=\"\", \"\", VLOOKUP(X14,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,P14,IF($X14=1,IF(Z$9=$G14,(1-$M14),0),IF($X14=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,Q14,IF($X14=1,IF(AA$9=$G14,(1-$M14),0),IF($X14=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,R14,IF($X14=1,IF(AB$9=$G14,(1-$M14),0),IF($X14=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,S14,IF($X14=1,IF(AC$9=$G14,(1-$M14),0),IF($X14=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X14=3,1,IF($X14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AO$7+$J14-1),$J14))","v":""},"",{"$f":"IF(L14=\"\", \"\", IF($X14=0,$V14,IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$T$7+$X14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14)))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$CE$7+$K14-1)*$F14)","v":""},"","","","","","","","","","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,IF($AK14=0,$W14,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1)*$F14)))","v":""},"",{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$V$7)*$F14)","v":""}]
[0.66940405661964963,0.30276014809742069,{"$f":"IF(Inventory!AH14=Inventory!$C$1032,0.5,1)*B15","v":0.30276014809742069},{"$f":"Inventory!C14","v":0},{"$f":"Inventory!E14","v":0},{"$f":"Inventory!W14","v":1},{"$f":"'Year 08'!AM15","v":""},{"$f":"IF($J15='Year 08'!$J15,'Year 08'!H15,$J15)","v":""},{"$f":"IF($J15='Year 08'!$J15,'Year 08'!I15,$J15)","v":""},{"$f":"'Year 08'!AN15","v":""},"",{"$f":"IF(E15 = 0, \"\", MATCH($E15,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!BA$7+$J15-1))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$W$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AB$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,1,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0)*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},"","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$B$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$F$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$O$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$BF$7+$K15-1))","v":""},{"$f":"IF(L15=\"\", \"\", VLOOKUP(X15,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,P15,IF($X15=1,IF(Z$9=$G15,(1-$M15),0),IF($X15=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,Q15,IF($X15=1,IF(AA$9=$G15,(1-$M15),0),IF($X15=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,R15,IF($X15=1,IF(AB$9=$G15,(1-$M15),0),IF($X15=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,S15,IF($X15=1,IF(AC$9=$G15,(1-$M15),0),IF($X15=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X15=3,1,IF($X15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AO$7+$J15-1),$J15))","v":""},"",{"$f":"IF(L15=\"\", \"\", IF($X15=0,$V15,IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$T$7+$X15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15)))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$CE$7+$K15-1)*$F15)","v":""},"","","","","","","","","","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,IF($AK15=0,$W15,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1)*$F15)))","v":""},"",{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$V$7)*$F15)","v":""}]
[0.60750517572145746,0.88628289749288203,{"$f":"IF(Inventory!AH15=Inventory!$C$1032,0.5,1)*B16","v":0.88628289749288203},{"$f":"Inventory!C15","v":0},{"$f":"Inventory!E15","v":0},{"$f":"Inventory!W15","v":1},{"$f":"'Year 08'!AM16","v":""},{"$f":"IF($J16='Year 08'!$J16,'Year 08'!H16,$J16)","v":""},{"$f":"IF($J16='Year 08'!$J16,'Year 08'!I16,$J16)","v":""},{"$f":"'Year 08'!AN16","v":""},"",{"$f":"IF(E16 = 0, \"\", MATCH($E16,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!BA$7+$J16-1))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$W$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AB$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,1,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0)*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},"","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$B$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$F$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$O$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$BF$7+$K16-1))","v":""},{"$f":"IF(L16=\"\", \"\", VLOOKUP(X16,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,P16,IF($X16=1,IF(Z$9=$G16,(1-$M16),0),IF($X16=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,Q16,IF($X16=1,IF(AA$9=$G16,(1-$M16),0),IF($X16=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,R16,IF($X16=1,IF(AB$9=$G16,(1-$M16),0),IF($X16=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,S16,IF($X16=1,IF(AC$9=$G16,(1-$M16),0),IF($X16=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X16=3,1,IF($X16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AO$7+$J16-1),$J16))","v":""},"",{"$f":"IF(L16=\"\", \"\", IF($X16=0,$V16,IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$T$7+$X16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16)))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$CE$7+$K16-1)*$F16)","v":""},"","","","","","","","","","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,IF($AK16=0,$W16,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1)*$F16)))","v":""},"",{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$V$7)*$F16)","v":""}]
[0.63941402194573205,0.63471742058070502,{"$f":"IF(Inventory!AH16=Inventory!$C$1032,0.5,1)*B17","v":0.63471742058070502},{"$f":"Inventory!C16","v":0},{"$f":"Inventory!E16","v":0},{"$f":"Inventory!W16","v":1},{"$f":"'Year 08'!AM17","v":""},{"$f":"IF($J17='Year 08'!$J17,'Year 08'!H17,$J17)","v":""},{"$f":"IF($J17='Year 08'!$J17,'Year 08'!I17,$J17)","v":""},{"$f":"'Year 08'!AN17","v":""},"",{"$f":"IF(E17 = 0, \"\", MATCH($E17,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!BA$7+$J17-1))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$W$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AB$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,1,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0)*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},"","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$B$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$F$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$O$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$BF$7+$K17-1))","v":""},{"$f":"IF(L17=\"\", \"\", VLOOKUP(X17,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,P17,IF($X17=1,IF(Z$9=$G17,(1-$M17),0),IF($X17=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,Q17,IF($X17=1,IF(AA$9=$G17,(1-$M17),0),IF($X17=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,R17,IF($X17=1,IF(AB$9=$G17,(1-$M17),0),IF($X17=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,S17,IF($X17=1,IF(AC$9=$G17,(1-$M17),0),IF($X17=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X17=3,1,IF($X17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AO$7+$J17-1),$J17))","v":""},"",{"$f":"IF(L17=\"\", \"\", IF($X17=0,$V17,IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$T$7+$X17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17)))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$CE$7+$K17-1)*$F17)","v":""},"","","","","","","","","","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,IF($AK17=0,$W17,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1)*$F17)))","v":""},"",{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$V$7)*$F17)","v":""}]
[0.64223644170186811,0.99975130370405974,{"$f":"IF(Inventory!AH17=Inventory!$C$1032,0.5,1)*B18","v":0.99975130370405974},{"$f":"Inventory!C17","v":0},{"$f":"Inventory!E17","v":0},{"$f":"Inventory!W17","v":1},{"$f":"'Year 08'!AM18","v":""},{"$f":"IF($J18='Year 08'!$J18,'Year 08'!H18,$J18)","v":""},{"$f":"IF($J18='Year 08'!$J18,'Year 08'!I18,$J18)","v":""},{"$f":"'Year 08'!AN18","v":""},"",{"$f":"IF(E18 = 0, \"\", MATCH($E18,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!BA$7+$J18-1))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$W$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AB$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,1,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0)*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},"","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$B$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$F$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$O$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$BF$7+$K18-1))","v":""},{"$f":"IF(L18=\"\", \"\", VLOOKUP(X18,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,P18,IF($X18=1,IF(Z$9=$G18,(1-$M18),0),IF($X18=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,Q18,IF($X18=1,IF(AA$9=$G18,(1-$M18),0),IF($X18=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,R18,IF($X18=1,IF(AB$9=$G18,(1-$M18),0),IF($X18=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,S18,IF($X18=1,IF(AC$9=$G18,(1-$M18),0),IF($X18=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X18=3,1,IF($X18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AO$7+$J18-1),$J18))","v":""},"",{"$f":"IF(L18=\"\", \"\", IF($X18=0,$V18,IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$T$7+$X18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18)))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$CE$7+$K18-1)*$F18)","v":""},"","","","","","","","","","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,IF($AK18=0,$W18,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1)*$F18)))","v":""},"",{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$V$7)*$F18)","v":""}]
[0.50083043199960675,0.35305324218708745,{"$f":"IF(Inventory!AH18=Inventory!$C$1032,0.5,1)*B19","v":0.35305324218708745},{"$f":"Inventory!C18","v":0},{"$f":"Inventory!E18","v":0},{"$f":"Inventory!W18","v":1},{"$f":"'Year 08'!AM19","v":""},{"$f":"IF($J19='Year 08'!$J19,'Year 08'!H19,$J19)","v":""},{"$f":"IF($J19='Year 08'!$J19,'Year 08'!I19,$J19)","v":""},{"$f":"'Year 08'!AN19","v":""},"",{"$f":"IF(E19 = 0, \"\", MATCH($E19,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!BA$7+$J19-1))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$W$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AB$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,1,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0)*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},"","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$B$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$F$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$O$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$BF$7+$K19-1))","v":""},{"$f":"IF(L19=\"\", \"\", VLOOKUP(X19,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,P19,IF($X19=1,IF(Z$9=$G19,(1-$M19),0),IF($X19=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,Q19,IF($X19=1,IF(AA$9=$G19,(1-$M19),0),IF($X19=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,R19,IF($X19=1,IF(AB$9=$G19,(1-$M19),0),IF($X19=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,S19,IF($X19=1,IF(AC$9=$G19,(1-$M19),0),IF($X19=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X19=3,1,IF($X19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AO$7+$J19-1),$J19))","v":""},"",{"$f":"IF(L19=\"\", \"\", IF($X19=0,$V19,IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$T$7+$X19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19)))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$CE$7+$K19-1)*$F19)","v":""},"","","","","","","","","","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,IF($AK19=0,$W19,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1)*$F19)))","v":""},"",{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$V$7)*$F19)","v":""}]
[0.72791536726583439,0.17267187220460789,{"$f":"IF(Inventory!AH19=Inventory!$C$1032,0.5,1)*B20","v":0.17267187220460789},{"$f":"Inventory!C19","v":0},{"$f":"Inventory!E19","v":0},{"$f":"Inventory!W19","v":""},{"$f":"'Year 08'!AM20","v":""},{"$f":"IF($J20='Year 08'!$J20,'Year 08'!H20,$J20)","v":""},{"$f":"IF($J20='Year 08'!$J20,'Year 08'!I20,$J20)","v":""},{"$f":"'Year 08'!AN20","v":""},"",{"$f":"IF(E20 = 0, \"\", MATCH($E20,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!BA$7+$J20-1))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$W$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AB$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,1,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0)*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},"","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$B$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$F$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$O$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$BF$7+$K20-1))","v":""},{"$f":"IF(L20=\"\", \"\", VLOOKUP(X20,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,P20,IF($X20=1,IF(Z$9=$G20,(1-$M20),0),IF($X20=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,Q20,IF($X20=1,IF(AA$9=$G20,(1-$M20),0),IF($X20=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,R20,IF($X20=1,IF(AB$9=$G20,(1-$M20),0),IF($X20=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,S20,IF($X20=1,IF(AC$9=$G20,(1-$M20),0),IF($X20=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X20=3,1,IF($X20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AO$7+$J20-1),$J20))","v":""},"",{"$f":"IF(L20=\"\", \"\", IF($X20=0,$V20,IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$T$7+$X20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20)))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$CE$7+$K20-1)*$F20)","v":""},"","","","","","","","","","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,IF($AK20=0,$W20,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1)*$F20)))","v":""},"",{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$V$7)*$F20)","v":""}]
[0.40724907827288404,0.83807483110546088,{"$f":"IF(Inventory!AH20=Inventory!$C$1032,0.5,1)*B21","v":0.83807483110546088},{"$f":"Inventory!C20","v":0},{"$f":"Inventory!E20","v":0},{"$f":"Inventory!W20","v":""},{"$f":"'Year 08'!AM21","v":""},{"$f":"IF($J21='Year 08'!$J21,'Year 08'!H21,$J21)","v":""},{"$f":"IF($J21='Year 08'!$J21,'Year 08'!I21,$J21)","v":""},{"$f":"'Year 08'!AN21","v":""},"",{"$f":"IF(E21 = 0, \"\", MATCH($E21,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!BA$7+$J21-1))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$W$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AB$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,1,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0)*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},"","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$B$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$F$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$O$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$BF$7+$K21-1))","v":""},{"$f":"IF(L21=\"\", \"\", VLOOKUP(X21,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,P21,IF($X21=1,IF(Z$9=$G21,(1-$M21),0),IF($X21=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,Q21,IF($X21=1,IF(AA$9=$G21,(1-$M21),0),IF($X21=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,R21,IF($X21=1,IF(AB$9=$G21,(1-$M21),0),IF($X21=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,S21,IF($X21=1,IF(AC$9=$G21,(1-$M21),0),IF($X21=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X21=3,1,IF($X21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AO$7+$J21-1),$J21))","v":""},"",{"$f":"IF(L21=\"\", \"\", IF($X21=0,$V21,IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$T$7+$X21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21)))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$CE$7+$K21-1)*$F21)","v":""},"","","","","","","","","","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,IF($AK21=0,$W21,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1)*$F21)))","v":""},"",{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$V$7)*$F21)","v":""}]
[0.59348609693483867,0.35050353065404083,{"$f":"IF(Inventory!AH21=Inventory!$C$1032,0.5,1)*B22","v":0.35050353065404083},{"$f":"Inventory!C21","v":0},{"$f":"Inventory!E21","v":0},{"$f":"Inventory!W21","v":""},{"$f":"'Year 08'!AM22","v":""},{"$f":"IF($J22='Year 08'!$J22,'Year 08'!H22,$J22)","v":""},{"$f":"IF($J22='Year 08'!$J22,'Year 08'!I22,$J22)","v":""},{"$f":"'Year 08'!AN22","v":""},"",{"$f":"IF(E22 = 0, \"\", MATCH($E22,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!BA$7+$J22-1))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$W$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AB$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,1,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0)*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},"","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$B$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$F$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$O$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$BF$7+$K22-1))","v":""},{"$f":"IF(L22=\"\", \"\", VLOOKUP(X22,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,P22,IF($X22=1,IF(Z$9=$G22,(1-$M22),0),IF($X22=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,Q22,IF($X22=1,IF(AA$9=$G22,(1-$M22),0),IF($X22=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,R22,IF($X22=1,IF(AB$9=$G22,(1-$M22),0),IF($X22=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,S22,IF($X22=1,IF(AC$9=$G22,(1-$M22),0),IF($X22=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X22=3,1,IF($X22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AO$7+$J22-1),$J22))","v":""},"",{"$f":"IF(L22=\"\", \"\", IF($X22=0,$V22,IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$T$7+$X22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22)))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$CE$7+$K22-1)*$F22)","v":""},"","","","","","","","","","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,IF($AK22=0,$W22,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1)*$F22)))","v":""},"",{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$V$7)*$F22)","v":""}]
[0.61566964008083047,4.7462565257854861E-2,{"$f":"IF(Inventory!AH22=Inventory!$C$1032,0.5,1)*B23","v":4.7462565257854861E-2},{"$f":"Inventory!C22","v":0},{"$f":"Inventory!E22","v":0},{"$f":"Inventory!W22","v":""},{"$f":"'Year 08'!AM23","v":""},{"$f":"IF($J23='Year 08'!$J23,'Year 08'!H23,$J23)","v":""},{"$f":"IF($J23='Year 08'!$J23,'Year 08'!I23,$J23)","v":""},{"$f":"'Year 08'!AN23","v":""},"",{"$f":"IF(E23 = 0, \"\", MATCH($E23,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!BA$7+$J23-1))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$W$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AB$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,1,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0)*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},"","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$B$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$F$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$O$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$BF$7+$K23-1))","v":""},{"$f":"IF(L23=\"\", \"\", VLOOKUP(X23,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,P23,IF($X23=1,IF(Z$9=$G23,(1-$M23),0),IF($X23=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,Q23,IF($X23=1,IF(AA$9=$G23,(1-$M23),0),IF($X23=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,R23,IF($X23=1,IF(AB$9=$G23,(1-$M23),0),IF($X23=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,S23,IF($X23=1,IF(AC$9=$G23,(1-$M23),0),IF($X23=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X23=3,1,IF($X23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AO$7+$J23-1),$J23))","v":""},"",{"$f":"IF(L23=\"\", \"\", IF($X23=0,$V23,IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$T$7+$X23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23)))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$CE$7+$K23-1)*$F23)","v":""},"","","","","","","","","","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,IF($AK23=0,$W23,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1)*$F23)))","v":""},"",{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$V$7)*$F23)","v":""}]
[0.73650613775462537,0.8260916551378239,{"$f":"IF(Inventory!AH23=Inventory!$C$1032,0.5,1)*B24","v":0.8260916551378239},{"$f":"Inventory!C23","v":0},{"$f":"Inventory!E23","v":0},{"$f":"Inventory!W23","v":""},{"$f":"'Year 08'!AM24","v":""},{"$f":"IF($J24='Year 08'!$J24,'Year 08'!H24,$J24)","v":""},{"$f":"IF($J24='Year 08'!$J24,'Year 08'!I24,$J24)","v":""},{"$f":"'Year 08'!AN24","v":""},"",{"$f":"IF(E24 = 0, \"\", MATCH($E24,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!BA$7+$J24-1))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$W$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AB$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,1,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0)*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},"","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$B$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$F$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$O$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$BF$7+$K24-1))","v":""},{"$f":"IF(L24=\"\", \"\", VLOOKUP(X24,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,P24,IF($X24=1,IF(Z$9=$G24,(1-$M24),0),IF($X24=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,Q24,IF($X24=1,IF(AA$9=$G24,(1-$M24),0),IF($X24=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,R24,IF($X24=1,IF(AB$9=$G24,(1-$M24),0),IF($X24=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,S24,IF($X24=1,IF(AC$9=$G24,(1-$M24),0),IF($X24=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X24=3,1,IF($X24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AO$7+$J24-1),$J24))","v":""},"",{"$f":"IF(L24=\"\", \"\", IF($X24=0,$V24,IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$T$7+$X24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24)))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$CE$7+$K24-1)*$F24)","v":""},"","","","","","","","","","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,IF($AK24=0,$W24,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1)*$F24)))","v":""},"",{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$V$7)*$F24)","v":""}]
[7.4578336475511264E-2,0.19725651186815918,{"$f":"IF(Inventory!AH24=Inventory!$C$1032,0.5,1)*B25","v":0.19725651186815918},{"$f":"Inventory!C24","v":0},{"$f":"Inventory!E24","v":0},{"$f":"Inventory!W24","v":""},{"$f":"'Year 08'!AM25","v":""},{"$f":"IF($J25='Year 08'!$J25,'Year 08'!H25,$J25)","v":""},{"$f":"IF($J25='Year 08'!$J25,'Year 08'!I25,$J25)","v":""},{"$f":"'Year 08'!AN25","v":""},"",{"$f":"IF(E25 = 0, \"\", MATCH($E25,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!BA$7+$J25-1))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$W$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AB$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,1,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0)*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},"","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$B$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$F$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$O$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$BF$7+$K25-1))","v":""},{"$f":"IF(L25=\"\", \"\", VLOOKUP(X25,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,P25,IF($X25=1,IF(Z$9=$G25,(1-$M25),0),IF($X25=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,Q25,IF($X25=1,IF(AA$9=$G25,(1-$M25),0),IF($X25=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,R25,IF($X25=1,IF(AB$9=$G25,(1-$M25),0),IF($X25=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,S25,IF($X25=1,IF(AC$9=$G25,(1-$M25),0),IF($X25=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X25=3,1,IF($X25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AO$7+$J25-1),$J25))","v":""},"",{"$f":"IF(L25=\"\", \"\", IF($X25=0,$V25,IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$T$7+$X25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25)))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$CE$7+$K25-1)*$F25)","v":""},"","","","","","","","","","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,IF($AK25=0,$W25,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1)*$F25)))","v":""},"",{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$V$7)*$F25)","v":""}]
[0.73561546575403902,0.77342900474584964,{"$f":"IF(Inventory!AH25=Inventory!$C$1032,0.5,1)*B26","v":0.77342900474584964},{"$f":"Inventory!C25","v":0},{"$f":"Inventory!E25","v":0},{"$f":"Inventory!W25","v":""},{"$f":"'Year 08'!AM26","v":""},{"$f":"IF($J26='Year 08'!$J26,'Year 08'!H26,$J26)","v":""},{"$f":"IF($J26='Year 08'!$J26,'Year 08'!I26,$J26)","v":""},{"$f":"'Year 08'!AN26","v":""},"",{"$f":"IF(E26 = 0, \"\", MATCH($E26,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!BA$7+$J26-1))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$W$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AB$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,1,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0)*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},"","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$B$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$F$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$O$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$BF$7+$K26-1))","v":""},{"$f":"IF(L26=\"\", \"\", VLOOKUP(X26,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,P26,IF($X26=1,IF(Z$9=$G26,(1-$M26),0),IF($X26=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,Q26,IF($X26=1,IF(AA$9=$G26,(1-$M26),0),IF($X26=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,R26,IF($X26=1,IF(AB$9=$G26,(1-$M26),0),IF($X26=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,S26,IF($X26=1,IF(AC$9=$G26,(1-$M26),0),IF($X26=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X26=3,1,IF($X26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AO$7+$J26-1),$J26))","v":""},"",{"$f":"IF(L26=\"\", \"\", IF($X26=0,$V26,IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$T$7+$X26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26)))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$CE$7+$K26-1)*$F26)","v":""},"","","","","","","","","","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,IF($AK26=0,$W26,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1)*$F26)))","v":""},"",{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$V$7)*$F26)","v":""}]
[0.55972725811515101,0.45642675477217187,{"$f":"IF(Inventory!AH26=Inventory!$C$1032,0.5,1)*B27","v":0.45642675477217187},{"$f":"Inventory!C26","v":0},{"$f":"Inventory!E26","v":0},{"$f":"Inventory!W26","v":""},{"$f":"'Year 08'!AM27","v":""},{"$f":"IF($J27='Year 08'!$J27,'Year 08'!H27,$J27)","v":""},{"$f":"IF($J27='Year 08'!$J27,'Year 08'!I27,$J27)","v":""},{"$f":"'Year 08'!AN27","v":""},"",{"$f":"IF(E27 = 0, \"\", MATCH($E27,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!BA$7+$J27-1))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$W$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AB$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,1,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0)*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},"","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$B$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$F$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$O$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$BF$7+$K27-1))","v":""},{"$f":"IF(L27=\"\", \"\", VLOOKUP(X27,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,P27,IF($X27=1,IF(Z$9=$G27,(1-$M27),0),IF($X27=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,Q27,IF($X27=1,IF(AA$9=$G27,(1-$M27),0),IF($X27=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,R27,IF($X27=1,IF(AB$9=$G27,(1-$M27),0),IF($X27=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,S27,IF($X27=1,IF(AC$9=$G27,(1-$M27),0),IF($X27=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X27=3,1,IF($X27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AO$7+$J27-1),$J27))","v":""},"",{"$f":"IF(L27=\"\", \"\", IF($X27=0,$V27,IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$T$7+$X27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27)))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$CE$7+$K27-1)*$F27)","v":""},"","","","","","","","","","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,IF($AK27=0,$W27,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1)*$F27)))","v":""},"",{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$V$7)*$F27)","v":""}]
[0.64978699799241935,0.3707202953520623,{"$f":"IF(Inventory!AH27=Inventory!$C$1032,0.5,1)*B28","v":0.3707202953520623},{"$f":"Inventory!C27","v":0},{"$f":"Inventory!E27","v":0},{"$f":"Inventory!W27","v":""},{"$f":"'Year 08'!AM28","v":""},{"$f":"IF($J28='Year 08'!$J28,'Year 08'!H28,$J28)","v":""},{"$f":"IF($J28='Year 08'!$J28,'Year 08'!I28,$J28)","v":""},{"$f":"'Year 08'!AN28","v":""},"",{"$f":"IF(E28 = 0, \"\", MATCH($E28,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!BA$7+$J28-1))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$W$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AB$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,1,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0)*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},"","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$B$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$F$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$O$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$BF$7+$K28-1))","v":""},{"$f":"IF(L28=\"\", \"\", VLOOKUP(X28,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,P28,IF($X28=1,IF(Z$9=$G28,(1-$M28),0),IF($X28=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,Q28,IF($X28=1,IF(AA$9=$G28,(1-$M28),0),IF($X28=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,R28,IF($X28=1,IF(AB$9=$G28,(1-$M28),0),IF($X28=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,S28,IF($X28=1,IF(AC$9=$G28,(1-$M28),0),IF($X28=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X28=3,1,IF($X28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AO$7+$J28-1),$J28))","v":""},"",{"$f":"IF(L28=\"\", \"\", IF($X28=0,$V28,IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$T$7+$X28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28)))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$CE$7+$K28-1)*$F28)","v":""},"","","","","","","","","","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,IF($AK28=0,$W28,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1)*$F28)))","v":""},"",{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$V$7)*$F28)","v":""}]
[0.22996322063514041,0.50794377556379822,{"$f":"IF(Inventory!AH28=Inventory!$C$1032,0.5,1)*B29","v":0.50794377556379822},{"$f":"Inventory!C28","v":0},{"$f":"Inventory!E28","v":0},{"$f":"Inventory!W28","v":""},{"$f":"'Year 08'!AM29","v":""},{"$f":"IF($J29='Year 08'!$J29,'Year 08'!H29,$J29)","v":""},{"$f":"IF($J29='Year 08'!$J29,'Year 08'!I29,$J29)","v":""},{"$f":"'Year 08'!AN29","v":""},"",{"$f":"IF(E29 = 0, \"\", MATCH($E29,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!BA$7+$J29-1))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$W$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AB$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,1,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0)*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},"","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$B$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$F$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$O$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$BF$7+$K29-1))","v":""},{"$f":"IF(L29=\"\", \"\", VLOOKUP(X29,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,P29,IF($X29=1,IF(Z$9=$G29,(1-$M29),0),IF($X29=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,Q29,IF($X29=1,IF(AA$9=$G29,(1-$M29),0),IF($X29=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,R29,IF($X29=1,IF(AB$9=$G29,(1-$M29),0),IF($X29=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,S29,IF($X29=1,IF(AC$9=$G29,(1-$M29),0),IF($X29=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X29=3,1,IF($X29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AO$7+$J29-1),$J29))","v":""},"",{"$f":"IF(L29=\"\", \"\", IF($X29=0,$V29,IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$T$7+$X29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29)))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$CE$7+$K29-1)*$F29)","v":""},"","","","","","","","","","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,IF($AK29=0,$W29,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1)*$F29)))","v":""},"",{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$V$7)*$F29)","v":""}]
[0.15385626893500814,0.84561196441873465,{"$f":"IF(Inventory!AH29=Inventory!$C$1032,0.5,1)*B30","v":0.84561196441873465},{"$f":"Inventory!C29","v":0},{"$f":"Inventory!E29","v":0},{"$f":"Inventory!W29","v":""},{"$f":"'Year 08'!AM30","v":""},{"$f":"IF($J30='Year 08'!$J30,'Year 08'!H30,$J30)","v":""},{"$f":"IF($J30='Year 08'!$J30,'Year 08'!I30,$J30)","v":""},{"$f":"'Year 08'!AN30","v":""},"",{"$f":"IF(E30 = 0, \"\", MATCH($E30,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!BA$7+$J30-1))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$W$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AB$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,1,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0)*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},"","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$B$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$F$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$O$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$BF$7+$K30-1))","v":""},{"$f":"IF(L30=\"\", \"\", VLOOKUP(X30,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,P30,IF($X30=1,IF(Z$9=$G30,(1-$M30),0),IF($X30=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,Q30,IF($X30=1,IF(AA$9=$G30,(1-$M30),0),IF($X30=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,R30,IF($X30=1,IF(AB$9=$G30,(1-$M30),0),IF($X30=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,S30,IF($X30=1,IF(AC$9=$G30,(1-$M30),0),IF($X30=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X30=3,1,IF($X30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AO$7+$J30-1),$J30))","v":""},"",{"$f":"IF(L30=\"\", \"\", IF($X30=0,$V30,IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$T$7+$X30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30)))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$CE$7+$K30-1)*$F30)","v":""},"","","","","","","","","","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,IF($AK30=0,$W30,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1)*$F30)))","v":""},"",{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$V$7)*$F30)","v":""}]
[0.85216369821628035,0.98894906688760831,{"$f":"IF(Inventory!AH30=Inventory!$C$1032,0.5,1)*B31","v":0.98894906688760831},{"$f":"Inventory!C30","v":0},{"$f":"Inventory!E30","v":0},{"$f":"Inventory!W30","v":""},{"$f":"'Year 08'!AM31","v":""},{"$f":"IF($J31='Year 08'!$J31,'Year 08'!H31,$J31)","v":""},{"$f":"IF($J31='Year 08'!$J31,'Year 08'!I31,$J31)","v":""},{"$f":"'Year 08'!AN31","v":""},"",{"$f":"IF(E31 = 0, \"\", MATCH($E31,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!BA$7+$J31-1))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$W$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AB$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,1,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0)*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},"","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$B$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$F$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$O$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$BF$7+$K31-1))","v":""},{"$f":"IF(L31=\"\", \"\", VLOOKUP(X31,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,P31,IF($X31=1,IF(Z$9=$G31,(1-$M31),0),IF($X31=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,Q31,IF($X31=1,IF(AA$9=$G31,(1-$M31),0),IF($X31=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,R31,IF($X31=1,IF(AB$9=$G31,(1-$M31),0),IF($X31=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,S31,IF($X31=1,IF(AC$9=$G31,(1-$M31),0),IF($X31=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X31=3,1,IF($X31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AO$7+$J31-1),$J31))","v":""},"",{"$f":"IF(L31=\"\", \"\", IF($X31=0,$V31,IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$T$7+$X31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31)))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$CE$7+$K31-1)*$F31)","v":""},"","","","","","","","","","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,IF($AK31=0,$W31,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1)*$F31)))","v":""},"",{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$V$7)*$F31)","v":""}]
[1.2191458036246883E-2,0.9561627262730793,{"$f":"IF(Inventory!AH31=Inventory!$C$1032,0.5,1)*B32","v":0.9561627262730793},{"$f":"Inventory!C31","v":0},{"$f":"Inventory!E31","v":0},{"$f":"Inventory!W31","v":""},{"$f":"'Year 08'!AM32","v":""},{"$f":"IF($J32='Year 08'!$J32,'Year 08'!H32,$J32)","v":""},{"$f":"IF($J32='Year 08'!$J32,'Year 08'!I32,$J32)","v":""},{"$f":"'Year 08'!AN32","v":""},"",{"$f":"IF(E32 = 0, \"\", MATCH($E32,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!BA$7+$J32-1))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$W$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AB$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,1,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0)*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},"","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$B$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$F$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$O$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$BF$7+$K32-1))","v":""},{"$f":"IF(L32=\"\", \"\", VLOOKUP(X32,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,P32,IF($X32=1,IF(Z$9=$G32,(1-$M32),0),IF($X32=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,Q32,IF($X32=1,IF(AA$9=$G32,(1-$M32),0),IF($X32=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,R32,IF($X32=1,IF(AB$9=$G32,(1-$M32),0),IF($X32=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,S32,IF($X32=1,IF(AC$9=$G32,(1-$M32),0),IF($X32=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X32=3,1,IF($X32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AO$7+$J32-1),$J32))","v":""},"",{"$f":"IF(L32=\"\", \"\", IF($X32=0,$V32,IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$T$7+$X32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32)))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$CE$7+$K32-1)*$F32)","v":""},"","","","","","","","","","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,IF($AK32=0,$W32,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1)*$F32)))","v":""},"",{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$V$7)*$F32)","v":""}]
[0.53026518785557941,0.61290668669183523,{"$f":"IF(Inventory!AH32=Inventory!$C$1032,0.5,1)*B33","v":0.61290668669183523},{"$f":"Inventory!C32","v":0},{"$f":"Inventory!E32","v":0},{"$f":"Inventory!W32","v":""},{"$f":"'Year 08'!AM33","v":""},{"$f":"IF($J33='Year 08'!$J33,'Year 08'!H33,$J33)","v":""},{"$f":"IF($J33='Year 08'!$J33,'Year 08'!I33,$J33)","v":""},{"$f":"'Year 08'!AN33","v":""},"",{"$f":"IF(E33 = 0, \"\", MATCH($E33,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!BA$7+$J33-1))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$W$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AB$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,1,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0)*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},"","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$B$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$F$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$O$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$BF$7+$K33-1))","v":""},{"$f":"IF(L33=\"\", \"\", VLOOKUP(X33,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,P33,IF($X33=1,IF(Z$9=$G33,(1-$M33),0),IF($X33=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,Q33,IF($X33=1,IF(AA$9=$G33,(1-$M33),0),IF($X33=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,R33,IF($X33=1,IF(AB$9=$G33,(1-$M33),0),IF($X33=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,S33,IF($X33=1,IF(AC$9=$G33,(1-$M33),0),IF($X33=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X33=3,1,IF($X33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AO$7+$J33-1),$J33))","v":""},"",{"$f":"IF(L33=\"\", \"\", IF($X33=0,$V33,IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$T$7+$X33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33)))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$CE$7+$K33-1)*$F33)","v":""},"","","","","","","","","","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,IF($AK33=0,$W33,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1)*$F33)))","v":""},"",{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$V$7)*$F33)","v":""}]
[0.82543145124609452,0.35069032430381886,{"$f":"IF(Inventory!AH33=Inventory!$C$1032,0.5,1)*B34","v":0.35069032430381886},{"$f":"Inventory!C33","v":0},{"$f":"Inventory!E33","v":0},{"$f":"Inventory!W33","v":""},{"$f":"'Year 08'!AM34","v":""},{"$f":"IF($J34='Year 08'!$J34,'Year 08'!H34,$J34)","v":""},{"$f":"IF($J34='Year 08'!$J34,'Year 08'!I34,$J34)","v":""},{"$f":"'Year 08'!AN34","v":""},"",{"$f":"IF(E34 = 0, \"\", MATCH($E34,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!BA$7+$J34-1))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$W$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AB$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,1,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0)*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},"","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$B$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$F$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$O$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$BF$7+$K34-1))","v":""},{"$f":"IF(L34=\"\", \"\", VLOOKUP(X34,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,P34,IF($X34=1,IF(Z$9=$G34,(1-$M34),0),IF($X34=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,Q34,IF($X34=1,IF(AA$9=$G34,(1-$M34),0),IF($X34=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,R34,IF($X34=1,IF(AB$9=$G34,(1-$M34),0),IF($X34=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,S34,IF($X34=1,IF(AC$9=$G34,(1-$M34),0),IF($X34=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X34=3,1,IF($X34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AO$7+$J34-1),$J34))","v":""},"",{"$f":"IF(L34=\"\", \"\", IF($X34=0,$V34,IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$T$7+$X34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34)))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$CE$7+$K34-1)*$F34)","v":""},"","","","","","","","","","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,IF($AK34=0,$W34,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1)*$F34)))","v":""},"",{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$V$7)*$F34)","v":""}]
[0.84017596159046382,0.52611577987437752,{"$f":"IF(Inventory!AH34=Inventory!$C$1032,0.5,1)*B35","v":0.52611577987437752},{"$f":"Inventory!C34","v":0},{"$f":"Inventory!E34","v":0},{"$f":"Inventory!W34","v":""},{"$f":"'Year 08'!AM35","v":""},{"$f":"IF($J35='Year 08'!$J35,'Year 08'!H35,$J35)","v":""},{"$f":"IF($J35='Year 08'!$J35,'Year 08'!I35,$J35)","v":""},{"$f":"'Year 08'!AN35","v":""},"",{"$f":"IF(E35 = 0, \"\", MATCH($E35,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!BA$7+$J35-1))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$W$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AB$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,1,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0)*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},"","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$B$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$F$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$O$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$BF$7+$K35-1))","v":""},{"$f":"IF(L35=\"\", \"\", VLOOKUP(X35,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,P35,IF($X35=1,IF(Z$9=$G35,(1-$M35),0),IF($X35=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,Q35,IF($X35=1,IF(AA$9=$G35,(1-$M35),0),IF($X35=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,R35,IF($X35=1,IF(AB$9=$G35,(1-$M35),0),IF($X35=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,S35,IF($X35=1,IF(AC$9=$G35,(1-$M35),0),IF($X35=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X35=3,1,IF($X35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AO$7+$J35-1),$J35))","v":""},"",{"$f":"IF(L35=\"\", \"\", IF($X35=0,$V35,IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$T$7+$X35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35)))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$CE$7+$K35-1)*$F35)","v":""},"","","","","","","","","","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,IF($AK35=0,$W35,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1)*$F35)))","v":""},"",{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$V$7)*$F35)","v":""}]
[0.45967983756116404,0.55875579071509951,{"$f":"IF(Inventory!AH35=Inventory!$C$1032,0.5,1)*B36","v":0.55875579071509951},{"$f":"Inventory!C35","v":0},{"$f":"Inventory!E35","v":0},{"$f":"Inventory!W35","v":""},{"$f":"'Year 08'!AM36","v":""},{"$f":"IF($J36='Year 08'!$J36,'Year 08'!H36,$J36)","v":""},{"$f":"IF($J36='Year 08'!$J36,'Year 08'!I36,$J36)","v":""},{"$f":"'Year 08'!AN36","v":""},"",{"$f":"IF(E36 = 0, \"\", MATCH($E36,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!BA$7+$J36-1))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$W$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AB$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,1,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0)*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},"","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$B$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$F$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$O$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$BF$7+$K36-1))","v":""},{"$f":"IF(L36=\"\", \"\", VLOOKUP(X36,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,P36,IF($X36=1,IF(Z$9=$G36,(1-$M36),0),IF($X36=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,Q36,IF($X36=1,IF(AA$9=$G36,(1-$M36),0),IF($X36=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,R36,IF($X36=1,IF(AB$9=$G36,(1-$M36),0),IF($X36=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,S36,IF($X36=1,IF(AC$9=$G36,(1-$M36),0),IF($X36=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X36=3,1,IF($X36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AO$7+$J36-1),$J36))","v":""},"",{"$f":"IF(L36=\"\", \"\", IF($X36=0,$V36,IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$T$7+$X36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36)))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$CE$7+$K36-1)*$F36)","v":""},"","","","","","","","","","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,IF($AK36=0,$W36,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1)*$F36)))","v":""},"",{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$V$7)*$F36)","v":""}]
[0.42110925637770036,3.9244060755002308E-2,{"$f":"IF(Inventory!AH36=Inventory!$C$1032,0.5,1)*B37","v":3.9244060755002308E-2},{"$f":"Inventory!C36","v":0},{"$f":"Inventory!E36","v":0},{"$f":"Inventory!W36","v":""},{"$f":"'Year 08'!AM37","v":""},{"$f":"IF($J37='Year 08'!$J37,'Year 08'!H37,$J37)","v":""},{"$f":"IF($J37='Year 08'!$J37,'Year 08'!I37,$J37)","v":""},{"$f":"'Year 08'!AN37","v":""},"",{"$f":"IF(E37 = 0, \"\", MATCH($E37,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!BA$7+$J37-1))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$W$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AB$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,1,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0)*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},"","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$B$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$F$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$O$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$BF$7+$K37-1))","v":""},{"$f":"IF(L37=\"\", \"\", VLOOKUP(X37,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,P37,IF($X37=1,IF(Z$9=$G37,(1-$M37),0),IF($X37=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,Q37,IF($X37=1,IF(AA$9=$G37,(1-$M37),0),IF($X37=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,R37,IF($X37=1,IF(AB$9=$G37,(1-$M37),0),IF($X37=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,S37,IF($X37=1,IF(AC$9=$G37,(1-$M37),0),IF($X37=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X37=3,1,IF($X37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AO$7+$J37-1),$J37))","v":""},"",{"$f":"IF(L37=\"\", \"\", IF($X37=0,$V37,IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$T$7+$X37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37)))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$CE$7+$K37-1)*$F37)","v":""},"","","","","","","","","","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,IF($AK37=0,$W37,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1)*$F37)))","v":""},"",{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$V$7)*$F37)","v":""}]
[0.50043290067301138,7.8623308843629225E-2,{"$f":"IF(Inventory!AH37=Inventory!$C$1032,0.5,1)*B38","v":7.8623308843629225E-2},{"$f":"Inventory!C37","v":0},{"$f":"Inventory!E37","v":0},{"$f":"Inventory!W37","v":""},{"$f":"'Year 08'!AM38","v":""},{"$f":"IF($J38='Year 08'!$J38,'Year 08'!H38,$J38)","v":""},{"$f":"IF($J38='Year 08'!$J38,'Year 08'!I38,$J38)","v":""},{"$f":"'Year 08'!AN38","v":""},"",{"$f":"IF(E38 = 0, \"\", MATCH($E38,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!BA$7+$J38-1))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$W$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AB$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,1,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0)*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},"","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$B$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$F$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$O$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$BF$7+$K38-1))","v":""},{"$f":"IF(L38=\"\", \"\", VLOOKUP(X38,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,P38,IF($X38=1,IF(Z$9=$G38,(1-$M38),0),IF($X38=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,Q38,IF($X38=1,IF(AA$9=$G38,(1-$M38),0),IF($X38=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,R38,IF($X38=1,IF(AB$9=$G38,(1-$M38),0),IF($X38=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,S38,IF($X38=1,IF(AC$9=$G38,(1-$M38),0),IF($X38=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X38=3,1,IF($X38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AO$7+$J38-1),$J38))","v":""},"",{"$f":"IF(L38=\"\", \"\", IF($X38=0,$V38,IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$T$7+$X38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38)))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$CE$7+$K38-1)*$F38)","v":""},"","","","","","","","","","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,IF($AK38=0,$W38,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1)*$F38)))","v":""},"",{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$V$7)*$F38)","v":""}]
[0.65603672741009122,0.47614375639351469,{"$f":"IF(Inventory!AH38=Inventory!$C$1032,0.5,1)*B39","v":0.47614375639351469},{"$f":"Inventory!C38","v":0},{"$f":"Inventory!E38","v":0},{"$f":"Inventory!W38","v":""},{"$f":"'Year 08'!AM39","v":""},{"$f":"IF($J39='Year 08'!$J39,'Year 08'!H39,$J39)","v":""},{"$f":"IF($J39='Year 08'!$J39,'Year 08'!I39,$J39)","v":""},{"$f":"'Year 08'!AN39","v":""},"",{"$f":"IF(E39 = 0, \"\", MATCH($E39,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!BA$7+$J39-1))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$W$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AB$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,1,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0)*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},"","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$B$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$F$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$O$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$BF$7+$K39-1))","v":""},{"$f":"IF(L39=\"\", \"\", VLOOKUP(X39,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,P39,IF($X39=1,IF(Z$9=$G39,(1-$M39),0),IF($X39=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,Q39,IF($X39=1,IF(AA$9=$G39,(1-$M39),0),IF($X39=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,R39,IF($X39=1,IF(AB$9=$G39,(1-$M39),0),IF($X39=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,S39,IF($X39=1,IF(AC$9=$G39,(1-$M39),0),IF($X39=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X39=3,1,IF($X39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AO$7+$J39-1),$J39))","v":""},"",{"$f":"IF(L39=\"\", \"\", IF($X39=0,$V39,IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$T$7+$X39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39)))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$CE$7+$K39-1)*$F39)","v":""},"","","","","","","","","","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,IF($AK39=0,$W39,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1)*$F39)))","v":""},"",{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$V$7)*$F39)","v":""}]
[0.62452797573738361,0.99216856493244832,{"$f":"IF(Inventory!AH39=Inventory!$C$1032,0.5,1)*B40","v":0.99216856493244832},{"$f":"Inventory!C39","v":0},{"$f":"Inventory!E39","v":0},{"$f":"Inventory!W39","v":""},{"$f":"'Year 08'!AM40","v":""},{"$f":"IF($J40='Year 08'!$J40,'Year 08'!H40,$J40)","v":""},{"$f":"IF($J40='Year 08'!$J40,'Year 08'!I40,$J40)","v":""},{"$f":"'Year 08'!AN40","v":""},"",{"$f":"IF(E40 = 0, \"\", MATCH($E40,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!BA$7+$J40-1))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$W$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AB$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,1,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0)*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},"","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$B$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$F$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$O$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$BF$7+$K40-1))","v":""},{"$f":"IF(L40=\"\", \"\", VLOOKUP(X40,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,P40,IF($X40=1,IF(Z$9=$G40,(1-$M40),0),IF($X40=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,Q40,IF($X40=1,IF(AA$9=$G40,(1-$M40),0),IF($X40=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,R40,IF($X40=1,IF(AB$9=$G40,(1-$M40),0),IF($X40=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,S40,IF($X40=1,IF(AC$9=$G40,(1-$M40),0),IF($X40=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X40=3,1,IF($X40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AO$7+$J40-1),$J40))","v":""},"",{"$f":"IF(L40=\"\", \"\", IF($X40=0,$V40,IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$T$7+$X40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40)))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$CE$7+$K40-1)*$F40)","v":""},"","","","","","","","","","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,IF($AK40=0,$W40,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1)*$F40)))","v":""},"",{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$V$7)*$F40)","v":""}]
[0.82859481029361193,0.24538396730654788,{"$f":"IF(Inventory!AH40=Inventory!$C$1032,0.5,1)*B41","v":0.24538396730654788},{"$f":"Inventory!C40","v":0},{"$f":"Inventory!E40","v":0},{"$f":"Inventory!W40","v":""},{"$f":"'Year 08'!AM41","v":""},{"$f":"IF($J41='Year 08'!$J41,'Year 08'!H41,$J41)","v":""},{"$f":"IF($J41='Year 08'!$J41,'Year 08'!I41,$J41)","v":""},{"$f":"'Year 08'!AN41","v":""},"",{"$f":"IF(E41 = 0, \"\", MATCH($E41,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!BA$7+$J41-1))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$W$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AB$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,1,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0)*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},"","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$B$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$F$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$O$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$BF$7+$K41-1))","v":""},{"$f":"IF(L41=\"\", \"\", VLOOKUP(X41,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,P41,IF($X41=1,IF(Z$9=$G41,(1-$M41),0),IF($X41=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,Q41,IF($X41=1,IF(AA$9=$G41,(1-$M41),0),IF($X41=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,R41,IF($X41=1,IF(AB$9=$G41,(1-$M41),0),IF($X41=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,S41,IF($X41=1,IF(AC$9=$G41,(1-$M41),0),IF($X41=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X41=3,1,IF($X41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AO$7+$J41-1),$J41))","v":""},"",{"$f":"IF(L41=\"\", \"\", IF($X41=0,$V41,IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$T$7+$X41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41)))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$CE$7+$K41-1)*$F41)","v":""},"","","","","","","","","","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,IF($AK41=0,$W41,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1)*$F41)))","v":""},"",{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$V$7)*$F41)","v":""}]
[0.35223832930808641,0.36855979122901672,{"$f":"IF(Inventory!AH41=Inventory!$C$1032,0.5,1)*B42","v":0.36855979122901672},{"$f":"Inventory!C41","v":0},{"$f":"Inventory!E41","v":0},{"$f":"Inventory!W41","v":""},{"$f":"'Year 08'!AM42","v":""},{"$f":"IF($J42='Year 08'!$J42,'Year 08'!H42,$J42)","v":""},{"$f":"IF($J42='Year 08'!$J42,'Year 08'!I42,$J42)","v":""},{"$f":"'Year 08'!AN42","v":""},"",{"$f":"IF(E42 = 0, \"\", MATCH($E42,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!BA$7+$J42-1))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$W$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AB$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,1,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0)*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},"","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$B$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$F$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$O$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$BF$7+$K42-1))","v":""},{"$f":"IF(L42=\"\", \"\", VLOOKUP(X42,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,P42,IF($X42=1,IF(Z$9=$G42,(1-$M42),0),IF($X42=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,Q42,IF($X42=1,IF(AA$9=$G42,(1-$M42),0),IF($X42=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,R42,IF($X42=1,IF(AB$9=$G42,(1-$M42),0),IF($X42=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,S42,IF($X42=1,IF(AC$9=$G42,(1-$M42),0),IF($X42=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X42=3,1,IF($X42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AO$7+$J42-1),$J42))","v":""},"",{"$f":"IF(L42=\"\", \"\", IF($X42=0,$V42,IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$T$7+$X42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42)))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$CE$7+$K42-1)*$F42)","v":""},"","","","","","","","","","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,IF($AK42=0,$W42,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1)*$F42)))","v":""},"",{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$V$7)*$F42)","v":""}]
[0.45964266610750415,0.77339731815806689,{"$f":"IF(Inventory!AH42=Inventory!$C$1032,0.5,1)*B43","v":0.77339731815806689},{"$f":"Inventory!C42","v":0},{"$f":"Inventory!E42","v":0},{"$f":"Inventory!W42","v":""},{"$f":"'Year 08'!AM43","v":""},{"$f":"IF($J43='Year 08'!$J43,'Year 08'!H43,$J43)","v":""},{"$f":"IF($J43='Year 08'!$J43,'Year 08'!I43,$J43)","v":""},{"$f":"'Year 08'!AN43","v":""},"",{"$f":"IF(E43 = 0, \"\", MATCH($E43,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!BA$7+$J43-1))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$W$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AB$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,1,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0)*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},"","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$B$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$F$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$O$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$BF$7+$K43-1))","v":""},{"$f":"IF(L43=\"\", \"\", VLOOKUP(X43,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,P43,IF($X43=1,IF(Z$9=$G43,(1-$M43),0),IF($X43=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,Q43,IF($X43=1,IF(AA$9=$G43,(1-$M43),0),IF($X43=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,R43,IF($X43=1,IF(AB$9=$G43,(1-$M43),0),IF($X43=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,S43,IF($X43=1,IF(AC$9=$G43,(1-$M43),0),IF($X43=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X43=3,1,IF($X43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AO$7+$J43-1),$J43))","v":""},"",{"$f":"IF(L43=\"\", \"\", IF($X43=0,$V43,IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$T$7+$X43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43)))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$CE$7+$K43-1)*$F43)","v":""},"","","","","","","","","","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,IF($AK43=0,$W43,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1)*$F43)))","v":""},"",{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$V$7)*$F43)","v":""}]
[0.15080869327568092,8.5491557510929961E-2,{"$f":"IF(Inventory!AH43=Inventory!$C$1032,0.5,1)*B44","v":8.5491557510929961E-2},{"$f":"Inventory!C43","v":0},{"$f":"Inventory!E43","v":0},{"$f":"Inventory!W43","v":""},{"$f":"'Year 08'!AM44","v":""},{"$f":"IF($J44='Year 08'!$J44,'Year 08'!H44,$J44)","v":""},{"$f":"IF($J44='Year 08'!$J44,'Year 08'!I44,$J44)","v":""},{"$f":"'Year 08'!AN44","v":""},"",{"$f":"IF(E44 = 0, \"\", MATCH($E44,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!BA$7+$J44-1))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$W$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AB$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,1,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0)*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},"","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$B$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$F$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$O$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$BF$7+$K44-1))","v":""},{"$f":"IF(L44=\"\", \"\", VLOOKUP(X44,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,P44,IF($X44=1,IF(Z$9=$G44,(1-$M44),0),IF($X44=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,Q44,IF($X44=1,IF(AA$9=$G44,(1-$M44),0),IF($X44=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,R44,IF($X44=1,IF(AB$9=$G44,(1-$M44),0),IF($X44=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,S44,IF($X44=1,IF(AC$9=$G44,(1-$M44),0),IF($X44=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X44=3,1,IF($X44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AO$7+$J44-1),$J44))","v":""},"",{"$f":"IF(L44=\"\", \"\", IF($X44=0,$V44,IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$T$7+$X44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44)))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$CE$7+$K44-1)*$F44)","v":""},"","","","","","","","","","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,IF($AK44=0,$W44,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1)*$F44)))","v":""},"",{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$V$7)*$F44)","v":""}]
[0.39267028638514689,0.74702615682509099,{"$f":"IF(Inventory!AH44=Inventory!$C$1032,0.5,1)*B45","v":0.74702615682509099},{"$f":"Inventory!C44","v":0},{"$f":"Inventory!E44","v":0},{"$f":"Inventory!W44","v":""},{"$f":"'Year 08'!AM45","v":""},{"$f":"IF($J45='Year 08'!$J45,'Year 08'!H45,$J45)","v":""},{"$f":"IF($J45='Year 08'!$J45,'Year 08'!I45,$J45)","v":""},{"$f":"'Year 08'!AN45","v":""},"",{"$f":"IF(E45 = 0, \"\", MATCH($E45,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!BA$7+$J45-1))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$W$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AB$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,1,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0)*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},"","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$B$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$F$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$O$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$BF$7+$K45-1))","v":""},{"$f":"IF(L45=\"\", \"\", VLOOKUP(X45,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,P45,IF($X45=1,IF(Z$9=$G45,(1-$M45),0),IF($X45=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,Q45,IF($X45=1,IF(AA$9=$G45,(1-$M45),0),IF($X45=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,R45,IF($X45=1,IF(AB$9=$G45,(1-$M45),0),IF($X45=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,S45,IF($X45=1,IF(AC$9=$G45,(1-$M45),0),IF($X45=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X45=3,1,IF($X45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AO$7+$J45-1),$J45))","v":""},"",{"$f":"IF(L45=\"\", \"\", IF($X45=0,$V45,IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$T$7+$X45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45)))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$CE$7+$K45-1)*$F45)","v":""},"","","","","","","","","","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,IF($AK45=0,$W45,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1)*$F45)))","v":""},"",{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$V$7)*$F45)","v":""}]
[0.70356734733909354,0.3239778644817326,{"$f":"IF(Inventory!AH45=Inventory!$C$1032,0.5,1)*B46","v":0.3239778644817326},{"$f":"Inventory!C45","v":0},{"$f":"Inventory!E45","v":0},{"$f":"Inventory!W45","v":""},{"$f":"'Year 08'!AM46","v":""},{"$f":"IF($J46='Year 08'!$J46,'Year 08'!H46,$J46)","v":""},{"$f":"IF($J46='Year 08'!$J46,'Year 08'!I46,$J46)","v":""},{"$f":"'Year 08'!AN46","v":""},"",{"$f":"IF(E46 = 0, \"\", MATCH($E46,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!BA$7+$J46-1))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$W$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AB$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,1,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0)*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},"","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$B$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$F$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$O$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$BF$7+$K46-1))","v":""},{"$f":"IF(L46=\"\", \"\", VLOOKUP(X46,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,P46,IF($X46=1,IF(Z$9=$G46,(1-$M46),0),IF($X46=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,Q46,IF($X46=1,IF(AA$9=$G46,(1-$M46),0),IF($X46=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,R46,IF($X46=1,IF(AB$9=$G46,(1-$M46),0),IF($X46=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,S46,IF($X46=1,IF(AC$9=$G46,(1-$M46),0),IF($X46=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X46=3,1,IF($X46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AO$7+$J46-1),$J46))","v":""},"",{"$f":"IF(L46=\"\", \"\", IF($X46=0,$V46,IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$T$7+$X46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46)))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$CE$7+$K46-1)*$F46)","v":""},"","","","","","","","","","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,IF($AK46=0,$W46,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1)*$F46)))","v":""},"",{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$V$7)*$F46)","v":""}]
[0.63645885715756212,0.27170434262425502,{"$f":"IF(Inventory!AH46=Inventory!$C$1032,0.5,1)*B47","v":0.27170434262425502},{"$f":"Inventory!C46","v":0},{"$f":"Inventory!E46","v":0},{"$f":"Inventory!W46","v":""},{"$f":"'Year 08'!AM47","v":""},{"$f":"IF($J47='Year 08'!$J47,'Year 08'!H47,$J47)","v":""},{"$f":"IF($J47='Year 08'!$J47,'Year 08'!I47,$J47)","v":""},{"$f":"'Year 08'!AN47","v":""},"",{"$f":"IF(E47 = 0, \"\", MATCH($E47,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!BA$7+$J47-1))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$W$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AB$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,1,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0)*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},"","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$B$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$F$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$O$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$BF$7+$K47-1))","v":""},{"$f":"IF(L47=\"\", \"\", VLOOKUP(X47,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,P47,IF($X47=1,IF(Z$9=$G47,(1-$M47),0),IF($X47=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,Q47,IF($X47=1,IF(AA$9=$G47,(1-$M47),0),IF($X47=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,R47,IF($X47=1,IF(AB$9=$G47,(1-$M47),0),IF($X47=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,S47,IF($X47=1,IF(AC$9=$G47,(1-$M47),0),IF($X47=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X47=3,1,IF($X47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AO$7+$J47-1),$J47))","v":""},"",{"$f":"IF(L47=\"\", \"\", IF($X47=0,$V47,IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$T$7+$X47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47)))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$CE$7+$K47-1)*$F47)","v":""},"","","","","","","","","","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,IF($AK47=0,$W47,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1)*$F47)))","v":""},"",{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$V$7)*$F47)","v":""}]
[0.58136457988191115,0.38742347362124741,{"$f":"IF(Inventory!AH47=Inventory!$C$1032,0.5,1)*B48","v":0.38742347362124741},{"$f":"Inventory!C47","v":0},{"$f":"Inventory!E47","v":0},{"$f":"Inventory!W47","v":""},{"$f":"'Year 08'!AM48","v":""},{"$f":"IF($J48='Year 08'!$J48,'Year 08'!H48,$J48)","v":""},{"$f":"IF($J48='Year 08'!$J48,'Year 08'!I48,$J48)","v":""},{"$f":"'Year 08'!AN48","v":""},"",{"$f":"IF(E48 = 0, \"\", MATCH($E48,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!BA$7+$J48-1))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$W$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AB$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,1,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0)*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},"","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$B$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$F$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$O$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$BF$7+$K48-1))","v":""},{"$f":"IF(L48=\"\", \"\", VLOOKUP(X48,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,P48,IF($X48=1,IF(Z$9=$G48,(1-$M48),0),IF($X48=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,Q48,IF($X48=1,IF(AA$9=$G48,(1-$M48),0),IF($X48=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,R48,IF($X48=1,IF(AB$9=$G48,(1-$M48),0),IF($X48=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,S48,IF($X48=1,IF(AC$9=$G48,(1-$M48),0),IF($X48=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X48=3,1,IF($X48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AO$7+$J48-1),$J48))","v":""},"",{"$f":"IF(L48=\"\", \"\", IF($X48=0,$V48,IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$T$7+$X48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48)))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$CE$7+$K48-1)*$F48)","v":""},"","","","","","","","","","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,IF($AK48=0,$W48,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1)*$F48)))","v":""},"",{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$V$7)*$F48)","v":""}]
[0.70189737682625408,0.4826205850546077,{"$f":"IF(Inventory!AH48=Inventory!$C$1032,0.5,1)*B49","v":0.4826205850546077},{"$f":"Inventory!C48","v":0},{"$f":"Inventory!E48","v":0},{"$f":"Inventory!W48","v":""},{"$f":"'Year 08'!AM49","v":""},{"$f":"IF($J49='Year 08'!$J49,'Year 08'!H49,$J49)","v":""},{"$f":"IF($J49='Year 08'!$J49,'Year 08'!I49,$J49)","v":""},{"$f":"'Year 08'!AN49","v":""},"",{"$f":"IF(E49 = 0, \"\", MATCH($E49,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!BA$7+$J49-1))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$W$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AB$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,1,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0)*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},"","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$B$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$F$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$O$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$BF$7+$K49-1))","v":""},{"$f":"IF(L49=\"\", \"\", VLOOKUP(X49,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,P49,IF($X49=1,IF(Z$9=$G49,(1-$M49),0),IF($X49=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,Q49,IF($X49=1,IF(AA$9=$G49,(1-$M49),0),IF($X49=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,R49,IF($X49=1,IF(AB$9=$G49,(1-$M49),0),IF($X49=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,S49,IF($X49=1,IF(AC$9=$G49,(1-$M49),0),IF($X49=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X49=3,1,IF($X49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AO$7+$J49-1),$J49))","v":""},"",{"$f":"IF(L49=\"\", \"\", IF($X49=0,$V49,IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$T$7+$X49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49)))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$CE$7+$K49-1)*$F49)","v":""},"","","","","","","","","","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,IF($AK49=0,$W49,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1)*$F49)))","v":""},"",{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$V$7)*$F49)","v":""}]
[2.3009713712290991E-2,0.39489879382384085,{"$f":"IF(Inventory!AH49=Inventory!$C$1032,0.5,1)*B50","v":0.39489879382384085},{"$f":"Inventory!C49","v":0},{"$f":"Inventory!E49","v":0},{"$f":"Inventory!W49","v":""},{"$f":"'Year 08'!AM50","v":""},{"$f":"IF($J50='Year 08'!$J50,'Year 08'!H50,$J50)","v":""},{"$f":"IF($J50='Year 08'!$J50,'Year 08'!I50,$J50)","v":""},{"$f":"'Year 08'!AN50","v":""},"",{"$f":"IF(E50 = 0, \"\", MATCH($E50,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!BA$7+$J50-1))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$W$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AB$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,1,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0)*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},"","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$B$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$F$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$O$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$BF$7+$K50-1))","v":""},{"$f":"IF(L50=\"\", \"\", VLOOKUP(X50,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,P50,IF($X50=1,IF(Z$9=$G50,(1-$M50),0),IF($X50=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,Q50,IF($X50=1,IF(AA$9=$G50,(1-$M50),0),IF($X50=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,R50,IF($X50=1,IF(AB$9=$G50,(1-$M50),0),IF($X50=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,S50,IF($X50=1,IF(AC$9=$G50,(1-$M50),0),IF($X50=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X50=3,1,IF($X50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AO$7+$J50-1),$J50))","v":""},"",{"$f":"IF(L50=\"\", \"\", IF($X50=0,$V50,IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$T$7+$X50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50)))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$CE$7+$K50-1)*$F50)","v":""},"","","","","","","","","","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,IF($AK50=0,$W50,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1)*$F50)))","v":""},"",{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$V$7)*$F50)","v":""}]
[0.992480084512393,0.87912675342349189,{"$f":"IF(Inventory!AH50=Inventory!$C$1032,0.5,1)*B51","v":0.87912675342349189},{"$f":"Inventory!C50","v":0},{"$f":"Inventory!E50","v":0},{"$f":"Inventory!W50","v":""},{"$f":"'Year 08'!AM51","v":""},{"$f":"IF($J51='Year 08'!$J51,'Year 08'!H51,$J51)","v":""},{"$f":"IF($J51='Year 08'!$J51,'Year 08'!I51,$J51)","v":""},{"$f":"'Year 08'!AN51","v":""},"",{"$f":"IF(E51 = 0, \"\", MATCH($E51,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!BA$7+$J51-1))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$W$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AB$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,1,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0)*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},"","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$B$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$F$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$O$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$BF$7+$K51-1))","v":""},{"$f":"IF(L51=\"\", \"\", VLOOKUP(X51,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,P51,IF($X51=1,IF(Z$9=$G51,(1-$M51),0),IF($X51=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,Q51,IF($X51=1,IF(AA$9=$G51,(1-$M51),0),IF($X51=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,R51,IF($X51=1,IF(AB$9=$G51,(1-$M51),0),IF($X51=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,S51,IF($X51=1,IF(AC$9=$G51,(1-$M51),0),IF($X51=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X51=3,1,IF($X51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AO$7+$J51-1),$J51))","v":""},"",{"$f":"IF(L51=\"\", \"\", IF($X51=0,$V51,IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$T$7+$X51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51)))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$CE$7+$K51-1)*$F51)","v":""},"","","","","","","","","","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,IF($AK51=0,$W51,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1)*$F51)))","v":""},"",{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$V$7)*$F51)","v":""}]
[0.24288550779199825,0.10753923786929243,{"$f":"IF(Inventory!AH51=Inventory!$C$1032,0.5,1)*B52","v":0.10753923786929243},{"$f":"Inventory!C51","v":0},{"$f":"Inventory!E51","v":0},{"$f":"Inventory!W51","v":""},{"$f":"'Year 08'!AM52","v":""},{"$f":"IF($J52='Year 08'!$J52,'Year 08'!H52,$J52)","v":""},{"$f":"IF($J52='Year 08'!$J52,'Year 08'!I52,$J52)","v":""},{"$f":"'Year 08'!AN52","v":""},"",{"$f":"IF(E52 = 0, \"\", MATCH($E52,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!BA$7+$J52-1))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$W$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AB$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,1,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0)*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},"","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$B$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$F$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$O$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$BF$7+$K52-1))","v":""},{"$f":"IF(L52=\"\", \"\", VLOOKUP(X52,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,P52,IF($X52=1,IF(Z$9=$G52,(1-$M52),0),IF($X52=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,Q52,IF($X52=1,IF(AA$9=$G52,(1-$M52),0),IF($X52=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,R52,IF($X52=1,IF(AB$9=$G52,(1-$M52),0),IF($X52=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,S52,IF($X52=1,IF(AC$9=$G52,(1-$M52),0),IF($X52=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X52=3,1,IF($X52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AO$7+$J52-1),$J52))","v":""},"",{"$f":"IF(L52=\"\", \"\", IF($X52=0,$V52,IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$T$7+$X52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52)))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$CE$7+$K52-1)*$F52)","v":""},"","","","","","","","","","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,IF($AK52=0,$W52,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1)*$F52)))","v":""},"",{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$V$7)*$F52)","v":""}]
[0.32365103208063206,4.455803538847003E-2,{"$f":"IF(Inventory!AH52=Inventory!$C$1032,0.5,1)*B53","v":4.455803538847003E-2},{"$f":"Inventory!C52","v":0},{"$f":"Inventory!E52","v":0},{"$f":"Inventory!W52","v":""},{"$f":"'Year 08'!AM53","v":""},{"$f":"IF($J53='Year 08'!$J53,'Year 08'!H53,$J53)","v":""},{"$f":"IF($J53='Year 08'!$J53,'Year 08'!I53,$J53)","v":""},{"$f":"'Year 08'!AN53","v":""},"",{"$f":"IF(E53 = 0, \"\", MATCH($E53,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!BA$7+$J53-1))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$W$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AB$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,1,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0)*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},"","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$B$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$F$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$O$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$BF$7+$K53-1))","v":""},{"$f":"IF(L53=\"\", \"\", VLOOKUP(X53,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,P53,IF($X53=1,IF(Z$9=$G53,(1-$M53),0),IF($X53=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,Q53,IF($X53=1,IF(AA$9=$G53,(1-$M53),0),IF($X53=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,R53,IF($X53=1,IF(AB$9=$G53,(1-$M53),0),IF($X53=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,S53,IF($X53=1,IF(AC$9=$G53,(1-$M53),0),IF($X53=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X53=3,1,IF($X53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AO$7+$J53-1),$J53))","v":""},"",{"$f":"IF(L53=\"\", \"\", IF($X53=0,$V53,IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$T$7+$X53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53)))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$CE$7+$K53-1)*$F53)","v":""},"","","","","","","","","","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,IF($AK53=0,$W53,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1)*$F53)))","v":""},"",{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$V$7)*$F53)","v":""}]
[0.85137846042903864,0.12314942195397693,{"$f":"IF(Inventory!AH53=Inventory!$C$1032,0.5,1)*B54","v":0.12314942195397693},{"$f":"Inventory!C53","v":0},{"$f":"Inventory!E53","v":0},{"$f":"Inventory!W53","v":""},{"$f":"'Year 08'!AM54","v":""},{"$f":"IF($J54='Year 08'!$J54,'Year 08'!H54,$J54)","v":""},{"$f":"IF($J54='Year 08'!$J54,'Year 08'!I54,$J54)","v":""},{"$f":"'Year 08'!AN54","v":""},"",{"$f":"IF(E54 = 0, \"\", MATCH($E54,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!BA$7+$J54-1))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$W$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AB$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,1,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0)*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},"","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$B$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$F$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$O$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$BF$7+$K54-1))","v":""},{"$f":"IF(L54=\"\", \"\", VLOOKUP(X54,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,P54,IF($X54=1,IF(Z$9=$G54,(1-$M54),0),IF($X54=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,Q54,IF($X54=1,IF(AA$9=$G54,(1-$M54),0),IF($X54=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,R54,IF($X54=1,IF(AB$9=$G54,(1-$M54),0),IF($X54=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,S54,IF($X54=1,IF(AC$9=$G54,(1-$M54),0),IF($X54=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X54=3,1,IF($X54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AO$7+$J54-1),$J54))","v":""},"",{"$f":"IF(L54=\"\", \"\", IF($X54=0,$V54,IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$T$7+$X54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54)))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$CE$7+$K54-1)*$F54)","v":""},"","","","","","","","","","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,IF($AK54=0,$W54,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1)*$F54)))","v":""},"",{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$V$7)*$F54)","v":""}]
[0.41750166119642318,0.83562986192801925,{"$f":"IF(Inventory!AH54=Inventory!$C$1032,0.5,1)*B55","v":0.83562986192801925},{"$f":"Inventory!C54","v":0},{"$f":"Inventory!E54","v":0},{"$f":"Inventory!W54","v":""},{"$f":"'Year 08'!AM55","v":""},{"$f":"IF($J55='Year 08'!$J55,'Year 08'!H55,$J55)","v":""},{"$f":"IF($J55='Year 08'!$J55,'Year 08'!I55,$J55)","v":""},{"$f":"'Year 08'!AN55","v":""},"",{"$f":"IF(E55 = 0, \"\", MATCH($E55,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!BA$7+$J55-1))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$W$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AB$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,1,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0)*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},"","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$B$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$F$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$O$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$BF$7+$K55-1))","v":""},{"$f":"IF(L55=\"\", \"\", VLOOKUP(X55,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,P55,IF($X55=1,IF(Z$9=$G55,(1-$M55),0),IF($X55=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,Q55,IF($X55=1,IF(AA$9=$G55,(1-$M55),0),IF($X55=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,R55,IF($X55=1,IF(AB$9=$G55,(1-$M55),0),IF($X55=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,S55,IF($X55=1,IF(AC$9=$G55,(1-$M55),0),IF($X55=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X55=3,1,IF($X55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AO$7+$J55-1),$J55))","v":""},"",{"$f":"IF(L55=\"\", \"\", IF($X55=0,$V55,IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$T$7+$X55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55)))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$CE$7+$K55-1)*$F55)","v":""},"","","","","","","","","","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,IF($AK55=0,$W55,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1)*$F55)))","v":""},"",{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$V$7)*$F55)","v":""}]
[0.26367958096399047,0.80364410924158403,{"$f":"IF(Inventory!AH55=Inventory!$C$1032,0.5,1)*B56","v":0.80364410924158403},{"$f":"Inventory!C55","v":0},{"$f":"Inventory!E55","v":0},{"$f":"Inventory!W55","v":""},{"$f":"'Year 08'!AM56","v":""},{"$f":"IF($J56='Year 08'!$J56,'Year 08'!H56,$J56)","v":""},{"$f":"IF($J56='Year 08'!$J56,'Year 08'!I56,$J56)","v":""},{"$f":"'Year 08'!AN56","v":""},"",{"$f":"IF(E56 = 0, \"\", MATCH($E56,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!BA$7+$J56-1))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$W$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AB$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,1,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0)*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},"","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$B$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$F$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$O$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$BF$7+$K56-1))","v":""},{"$f":"IF(L56=\"\", \"\", VLOOKUP(X56,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,P56,IF($X56=1,IF(Z$9=$G56,(1-$M56),0),IF($X56=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,Q56,IF($X56=1,IF(AA$9=$G56,(1-$M56),0),IF($X56=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,R56,IF($X56=1,IF(AB$9=$G56,(1-$M56),0),IF($X56=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,S56,IF($X56=1,IF(AC$9=$G56,(1-$M56),0),IF($X56=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X56=3,1,IF($X56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AO$7+$J56-1),$J56))","v":""},"",{"$f":"IF(L56=\"\", \"\", IF($X56=0,$V56,IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$T$7+$X56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56)))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$CE$7+$K56-1)*$F56)","v":""},"","","","","","","","","","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,IF($AK56=0,$W56,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1)*$F56)))","v":""},"",{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$V$7)*$F56)","v":""}]
[0.94355215788024116,0.67736027464389481,{"$f":"IF(Inventory!AH56=Inventory!$C$1032,0.5,1)*B57","v":0.67736027464389481},{"$f":"Inventory!C56","v":0},{"$f":"Inventory!E56","v":0},{"$f":"Inventory!W56","v":""},{"$f":"'Year 08'!AM57","v":""},{"$f":"IF($J57='Year 08'!$J57,'Year 08'!H57,$J57)","v":""},{"$f":"IF($J57='Year 08'!$J57,'Year 08'!I57,$J57)","v":""},{"$f":"'Year 08'!AN57","v":""},"",{"$f":"IF(E57 = 0, \"\", MATCH($E57,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!BA$7+$J57-1))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$W$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AB$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,1,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0)*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},"","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$B$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$F$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$O$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$BF$7+$K57-1))","v":""},{"$f":"IF(L57=\"\", \"\", VLOOKUP(X57,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,P57,IF($X57=1,IF(Z$9=$G57,(1-$M57),0),IF($X57=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,Q57,IF($X57=1,IF(AA$9=$G57,(1-$M57),0),IF($X57=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,R57,IF($X57=1,IF(AB$9=$G57,(1-$M57),0),IF($X57=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,S57,IF($X57=1,IF(AC$9=$G57,(1-$M57),0),IF($X57=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X57=3,1,IF($X57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AO$7+$J57-1),$J57))","v":""},"",{"$f":"IF(L57=\"\", \"\", IF($X57=0,$V57,IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$T$7+$X57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57)))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$CE$7+$K57-1)*$F57)","v":""},"","","","","","","","","","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,IF($AK57=0,$W57,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1)*$F57)))","v":""},"",{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$V$7)*$F57)","v":""}]
[0.3424053951671473,0.93342116742633874,{"$f":"IF(Inventory!AH57=Inventory!$C$1032,0.5,1)*B58","v":0.93342116742633874},{"$f":"Inventory!C57","v":0},{"$f":"Inventory!E57","v":0},{"$f":"Inventory!W57","v":""},{"$f":"'Year 08'!AM58","v":""},{"$f":"IF($J58='Year 08'!$J58,'Year 08'!H58,$J58)","v":""},{"$f":"IF($J58='Year 08'!$J58,'Year 08'!I58,$J58)","v":""},{"$f":"'Year 08'!AN58","v":""},"",{"$f":"IF(E58 = 0, \"\", MATCH($E58,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!BA$7+$J58-1))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$W$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AB$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,1,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0)*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},"","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$B$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$F$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$O$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$BF$7+$K58-1))","v":""},{"$f":"IF(L58=\"\", \"\", VLOOKUP(X58,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,P58,IF($X58=1,IF(Z$9=$G58,(1-$M58),0),IF($X58=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,Q58,IF($X58=1,IF(AA$9=$G58,(1-$M58),0),IF($X58=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,R58,IF($X58=1,IF(AB$9=$G58,(1-$M58),0),IF($X58=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,S58,IF($X58=1,IF(AC$9=$G58,(1-$M58),0),IF($X58=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X58=3,1,IF($X58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AO$7+$J58-1),$J58))","v":""},"",{"$f":"IF(L58=\"\", \"\", IF($X58=0,$V58,IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$T$7+$X58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58)))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$CE$7+$K58-1)*$F58)","v":""},"","","","","","","","","","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,IF($AK58=0,$W58,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1)*$F58)))","v":""},"",{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$V$7)*$F58)","v":""}]
[0.61631212945209035,0.16653064342560142,{"$f":"IF(Inventory!AH58=Inventory!$C$1032,0.5,1)*B59","v":0.16653064342560142},{"$f":"Inventory!C58","v":0},{"$f":"Inventory!E58","v":0},{"$f":"Inventory!W58","v":""},{"$f":"'Year 08'!AM59","v":""},{"$f":"IF($J59='Year 08'!$J59,'Year 08'!H59,$J59)","v":""},{"$f":"IF($J59='Year 08'!$J59,'Year 08'!I59,$J59)","v":""},{"$f":"'Year 08'!AN59","v":""},"",{"$f":"IF(E59 = 0, \"\", MATCH($E59,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!BA$7+$J59-1))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$W$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AB$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,1,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0)*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},"","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$B$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$F$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$O$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$BF$7+$K59-1))","v":""},{"$f":"IF(L59=\"\", \"\", VLOOKUP(X59,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,P59,IF($X59=1,IF(Z$9=$G59,(1-$M59),0),IF($X59=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,Q59,IF($X59=1,IF(AA$9=$G59,(1-$M59),0),IF($X59=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,R59,IF($X59=1,IF(AB$9=$G59,(1-$M59),0),IF($X59=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,S59,IF($X59=1,IF(AC$9=$G59,(1-$M59),0),IF($X59=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X59=3,1,IF($X59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AO$7+$J59-1),$J59))","v":""},"",{"$f":"IF(L59=\"\", \"\", IF($X59=0,$V59,IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$T$7+$X59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59)))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$CE$7+$K59-1)*$F59)","v":""},"","","","","","","","","","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,IF($AK59=0,$W59,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1)*$F59)))","v":""},"",{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$V$7)*$F59)","v":""}]
[0.44280849004223533,0.5851366572326292,{"$f":"IF(Inventory!AH59=Inventory!$C$1032,0.5,1)*B60","v":0.5851366572326292},{"$f":"Inventory!C59","v":0},{"$f":"Inventory!E59","v":0},{"$f":"Inventory!W59","v":""},{"$f":"'Year 08'!AM60","v":""},{"$f":"IF($J60='Year 08'!$J60,'Year 08'!H60,$J60)","v":""},{"$f":"IF($J60='Year 08'!$J60,'Year 08'!I60,$J60)","v":""},{"$f":"'Year 08'!AN60","v":""},"",{"$f":"IF(E60 = 0, \"\", MATCH($E60,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!BA$7+$J60-1))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$W$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AB$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,1,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0)*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},"","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$B$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$F$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$O$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$BF$7+$K60-1))","v":""},{"$f":"IF(L60=\"\", \"\", VLOOKUP(X60,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,P60,IF($X60=1,IF(Z$9=$G60,(1-$M60),0),IF($X60=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,Q60,IF($X60=1,IF(AA$9=$G60,(1-$M60),0),IF($X60=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,R60,IF($X60=1,IF(AB$9=$G60,(1-$M60),0),IF($X60=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,S60,IF($X60=1,IF(AC$9=$G60,(1-$M60),0),IF($X60=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X60=3,1,IF($X60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AO$7+$J60-1),$J60))","v":""},"",{"$f":"IF(L60=\"\", \"\", IF($X60=0,$V60,IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$T$7+$X60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60)))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$CE$7+$K60-1)*$F60)","v":""},"","","","","","","","","","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,IF($AK60=0,$W60,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1)*$F60)))","v":""},"",{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$V$7)*$F60)","v":""}]
[0.90236552128826186,0.99373364339857329,{"$f":"IF(Inventory!AH60=Inventory!$C$1032,0.5,1)*B61","v":0.99373364339857329},{"$f":"Inventory!C60","v":0},{"$f":"Inventory!E60","v":0},{"$f":"Inventory!W60","v":""},{"$f":"'Year 08'!AM61","v":""},{"$f":"IF($J61='Year 08'!$J61,'Year 08'!H61,$J61)","v":""},{"$f":"IF($J61='Year 08'!$J61,'Year 08'!I61,$J61)","v":""},{"$f":"'Year 08'!AN61","v":""},"",{"$f":"IF(E61 = 0, \"\", MATCH($E61,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!BA$7+$J61-1))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$W$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AB$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,1,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0)*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},"","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$B$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$F$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$O$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$BF$7+$K61-1))","v":""},{"$f":"IF(L61=\"\", \"\", VLOOKUP(X61,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,P61,IF($X61=1,IF(Z$9=$G61,(1-$M61),0),IF($X61=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,Q61,IF($X61=1,IF(AA$9=$G61,(1-$M61),0),IF($X61=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,R61,IF($X61=1,IF(AB$9=$G61,(1-$M61),0),IF($X61=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,S61,IF($X61=1,IF(AC$9=$G61,(1-$M61),0),IF($X61=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X61=3,1,IF($X61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AO$7+$J61-1),$J61))","v":""},"",{"$f":"IF(L61=\"\", \"\", IF($X61=0,$V61,IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$T$7+$X61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61)))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$CE$7+$K61-1)*$F61)","v":""},"","","","","","","","","","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,IF($AK61=0,$W61,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1)*$F61)))","v":""},"",{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$V$7)*$F61)","v":""}]
[0.25376210397490906,0.65846705329611988,{"$f":"IF(Inventory!AH61=Inventory!$C$1032,0.5,1)*B62","v":0.65846705329611988},{"$f":"Inventory!C61","v":0},{"$f":"Inventory!E61","v":0},{"$f":"Inventory!W61","v":""},{"$f":"'Year 08'!AM62","v":""},{"$f":"IF($J62='Year 08'!$J62,'Year 08'!H62,$J62)","v":""},{"$f":"IF($J62='Year 08'!$J62,'Year 08'!I62,$J62)","v":""},{"$f":"'Year 08'!AN62","v":""},"",{"$f":"IF(E62 = 0, \"\", MATCH($E62,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!BA$7+$J62-1))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$W$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AB$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,1,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0)*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},"","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$B$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$F$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$O$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$BF$7+$K62-1))","v":""},{"$f":"IF(L62=\"\", \"\", VLOOKUP(X62,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,P62,IF($X62=1,IF(Z$9=$G62,(1-$M62),0),IF($X62=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,Q62,IF($X62=1,IF(AA$9=$G62,(1-$M62),0),IF($X62=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,R62,IF($X62=1,IF(AB$9=$G62,(1-$M62),0),IF($X62=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,S62,IF($X62=1,IF(AC$9=$G62,(1-$M62),0),IF($X62=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X62=3,1,IF($X62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AO$7+$J62-1),$J62))","v":""},"",{"$f":"IF(L62=\"\", \"\", IF($X62=0,$V62,IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$T$7+$X62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62)))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$CE$7+$K62-1)*$F62)","v":""},"","","","","","","","","","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,IF($AK62=0,$W62,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1)*$F62)))","v":""},"",{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$V$7)*$F62)","v":""}]
[0.7397792626337597,0.79874139904446928,{"$f":"IF(Inventory!AH62=Inventory!$C$1032,0.5,1)*B63","v":0.79874139904446928},{"$f":"Inventory!C62","v":0},{"$f":"Inventory!E62","v":0},{"$f":"Inventory!W62","v":""},{"$f":"'Year 08'!AM63","v":""},{"$f":"IF($J63='Year 08'!$J63,'Year 08'!H63,$J63)","v":""},{"$f":"IF($J63='Year 08'!$J63,'Year 08'!I63,$J63)","v":""},{"$f":"'Year 08'!AN63","v":""},"",{"$f":"IF(E63 = 0, \"\", MATCH($E63,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!BA$7+$J63-1))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$W$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AB$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,1,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0)*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},"","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$B$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$F$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$O$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$BF$7+$K63-1))","v":""},{"$f":"IF(L63=\"\", \"\", VLOOKUP(X63,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,P63,IF($X63=1,IF(Z$9=$G63,(1-$M63),0),IF($X63=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,Q63,IF($X63=1,IF(AA$9=$G63,(1-$M63),0),IF($X63=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,R63,IF($X63=1,IF(AB$9=$G63,(1-$M63),0),IF($X63=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,S63,IF($X63=1,IF(AC$9=$G63,(1-$M63),0),IF($X63=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X63=3,1,IF($X63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AO$7+$J63-1),$J63))","v":""},"",{"$f":"IF(L63=\"\", \"\", IF($X63=0,$V63,IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$T$7+$X63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63)))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$CE$7+$K63-1)*$F63)","v":""},"","","","","","","","","","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,IF($AK63=0,$W63,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1)*$F63)))","v":""},"",{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$V$7)*$F63)","v":""}]
[0.6197790146638702,0.42722244469344162,{"$f":"IF(Inventory!AH63=Inventory!$C$1032,0.5,1)*B64","v":0.42722244469344162},{"$f":"Inventory!C63","v":0},{"$f":"Inventory!E63","v":0},{"$f":"Inventory!W63","v":""},{"$f":"'Year 08'!AM64","v":""},{"$f":"IF($J64='Year 08'!$J64,'Year 08'!H64,$J64)","v":""},{"$f":"IF($J64='Year 08'!$J64,'Year 08'!I64,$J64)","v":""},{"$f":"'Year 08'!AN64","v":""},"",{"$f":"IF(E64 = 0, \"\", MATCH($E64,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!BA$7+$J64-1))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$W$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AB$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,1,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0)*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},"","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$B$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$F$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$O$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$BF$7+$K64-1))","v":""},{"$f":"IF(L64=\"\", \"\", VLOOKUP(X64,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,P64,IF($X64=1,IF(Z$9=$G64,(1-$M64),0),IF($X64=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,Q64,IF($X64=1,IF(AA$9=$G64,(1-$M64),0),IF($X64=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,R64,IF($X64=1,IF(AB$9=$G64,(1-$M64),0),IF($X64=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,S64,IF($X64=1,IF(AC$9=$G64,(1-$M64),0),IF($X64=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X64=3,1,IF($X64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AO$7+$J64-1),$J64))","v":""},"",{"$f":"IF(L64=\"\", \"\", IF($X64=0,$V64,IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$T$7+$X64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64)))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$CE$7+$K64-1)*$F64)","v":""},"","","","","","","","","","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,IF($AK64=0,$W64,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1)*$F64)))","v":""},"",{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$V$7)*$F64)","v":""}]
[0.3652246289175064,0.93116391552394751,{"$f":"IF(Inventory!AH64=Inventory!$C$1032,0.5,1)*B65","v":0.93116391552394751},{"$f":"Inventory!C64","v":0},{"$f":"Inventory!E64","v":0},{"$f":"Inventory!W64","v":""},{"$f":"'Year 08'!AM65","v":""},{"$f":"IF($J65='Year 08'!$J65,'Year 08'!H65,$J65)","v":""},{"$f":"IF($J65='Year 08'!$J65,'Year 08'!I65,$J65)","v":""},{"$f":"'Year 08'!AN65","v":""},"",{"$f":"IF(E65 = 0, \"\", MATCH($E65,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!BA$7+$J65-1))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$W$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AB$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,1,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0)*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},"","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$B$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$F$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$O$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$BF$7+$K65-1))","v":""},{"$f":"IF(L65=\"\", \"\", VLOOKUP(X65,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,P65,IF($X65=1,IF(Z$9=$G65,(1-$M65),0),IF($X65=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,Q65,IF($X65=1,IF(AA$9=$G65,(1-$M65),0),IF($X65=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,R65,IF($X65=1,IF(AB$9=$G65,(1-$M65),0),IF($X65=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,S65,IF($X65=1,IF(AC$9=$G65,(1-$M65),0),IF($X65=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X65=3,1,IF($X65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AO$7+$J65-1),$J65))","v":""},"",{"$f":"IF(L65=\"\", \"\", IF($X65=0,$V65,IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$T$7+$X65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65)))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$CE$7+$K65-1)*$F65)","v":""},"","","","","","","","","","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,IF($AK65=0,$W65,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1)*$F65)))","v":""},"",{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$V$7)*$F65)","v":""}]
[7.6176782054714343E-2,3.9195197962551331E-2,{"$f":"IF(Inventory!AH65=Inventory!$C$1032,0.5,1)*B66","v":3.9195197962551331E-2},{"$f":"Inventory!C65","v":0},{"$f":"Inventory!E65","v":0},{"$f":"Inventory!W65","v":""},{"$f":"'Year 08'!AM66","v":""},{"$f":"IF($J66='Year 08'!$J66,'Year 08'!H66,$J66)","v":""},{"$f":"IF($J66='Year 08'!$J66,'Year 08'!I66,$J66)","v":""},{"$f":"'Year 08'!AN66","v":""},"",{"$f":"IF(E66 = 0, \"\", MATCH($E66,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!BA$7+$J66-1))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$W$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AB$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,1,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0)*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},"","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$B$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$F$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$O$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$BF$7+$K66-1))","v":""},{"$f":"IF(L66=\"\", \"\", VLOOKUP(X66,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,P66,IF($X66=1,IF(Z$9=$G66,(1-$M66),0),IF($X66=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,Q66,IF($X66=1,IF(AA$9=$G66,(1-$M66),0),IF($X66=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,R66,IF($X66=1,IF(AB$9=$G66,(1-$M66),0),IF($X66=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,S66,IF($X66=1,IF(AC$9=$G66,(1-$M66),0),IF($X66=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X66=3,1,IF($X66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AO$7+$J66-1),$J66))","v":""},"",{"$f":"IF(L66=\"\", \"\", IF($X66=0,$V66,IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$T$7+$X66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66)))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$CE$7+$K66-1)*$F66)","v":""},"","","","","","","","","","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,IF($AK66=0,$W66,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1)*$F66)))","v":""},"",{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$V$7)*$F66)","v":""}]
[0.68814383446009486,0.49752206460394777,{"$f":"IF(Inventory!AH66=Inventory!$C$1032,0.5,1)*B67","v":0.49752206460394777},{"$f":"Inventory!C66","v":0},{"$f":"Inventory!E66","v":0},{"$f":"Inventory!W66","v":""},{"$f":"'Year 08'!AM67","v":""},{"$f":"IF($J67='Year 08'!$J67,'Year 08'!H67,$J67)","v":""},{"$f":"IF($J67='Year 08'!$J67,'Year 08'!I67,$J67)","v":""},{"$f":"'Year 08'!AN67","v":""},"",{"$f":"IF(E67 = 0, \"\", MATCH($E67,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!BA$7+$J67-1))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$W$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AB$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,1,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0)*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},"","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$B$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$F$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$O$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$BF$7+$K67-1))","v":""},{"$f":"IF(L67=\"\", \"\", VLOOKUP(X67,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,P67,IF($X67=1,IF(Z$9=$G67,(1-$M67),0),IF($X67=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,Q67,IF($X67=1,IF(AA$9=$G67,(1-$M67),0),IF($X67=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,R67,IF($X67=1,IF(AB$9=$G67,(1-$M67),0),IF($X67=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,S67,IF($X67=1,IF(AC$9=$G67,(1-$M67),0),IF($X67=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X67=3,1,IF($X67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AO$7+$J67-1),$J67))","v":""},"",{"$f":"IF(L67=\"\", \"\", IF($X67=0,$V67,IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$T$7+$X67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67)))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$CE$7+$K67-1)*$F67)","v":""},"","","","","","","","","","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,IF($AK67=0,$W67,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1)*$F67)))","v":""},"",{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$V$7)*$F67)","v":""}]
[0.30911696395780874,0.81297690496922814,{"$f":"IF(Inventory!AH67=Inventory!$C$1032,0.5,1)*B68","v":0.81297690496922814},{"$f":"Inventory!C67","v":0},{"$f":"Inventory!E67","v":0},{"$f":"Inventory!W67","v":""},{"$f":"'Year 08'!AM68","v":""},{"$f":"IF($J68='Year 08'!$J68,'Year 08'!H68,$J68)","v":""},{"$f":"IF($J68='Year 08'!$J68,'Year 08'!I68,$J68)","v":""},{"$f":"'Year 08'!AN68","v":""},"",{"$f":"IF(E68 = 0, \"\", MATCH($E68,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!BA$7+$J68-1))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$W$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AB$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,1,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0)*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},"","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$B$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$F$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$O$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$BF$7+$K68-1))","v":""},{"$f":"IF(L68=\"\", \"\", VLOOKUP(X68,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,P68,IF($X68=1,IF(Z$9=$G68,(1-$M68),0),IF($X68=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,Q68,IF($X68=1,IF(AA$9=$G68,(1-$M68),0),IF($X68=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,R68,IF($X68=1,IF(AB$9=$G68,(1-$M68),0),IF($X68=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,S68,IF($X68=1,IF(AC$9=$G68,(1-$M68),0),IF($X68=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X68=3,1,IF($X68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AO$7+$J68-1),$J68))","v":""},"",{"$f":"IF(L68=\"\", \"\", IF($X68=0,$V68,IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$T$7+$X68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68)))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$CE$7+$K68-1)*$F68)","v":""},"","","","","","","","","","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,IF($AK68=0,$W68,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1)*$F68)))","v":""},"",{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$V$7)*$F68)","v":""}]
[0.52915185835320244,0.9016231458979348,{"$f":"IF(Inventory!AH68=Inventory!$C$1032,0.5,1)*B69","v":0.9016231458979348},{"$f":"Inventory!C68","v":0},{"$f":"Inventory!E68","v":0},{"$f":"Inventory!W68","v":""},{"$f":"'Year 08'!AM69","v":""},{"$f":"IF($J69='Year 08'!$J69,'Year 08'!H69,$J69)","v":""},{"$f":"IF($J69='Year 08'!$J69,'Year 08'!I69,$J69)","v":""},{"$f":"'Year 08'!AN69","v":""},"",{"$f":"IF(E69 = 0, \"\", MATCH($E69,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!BA$7+$J69-1))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$W$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AB$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,1,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0)*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},"","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$B$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$F$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$O$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$BF$7+$K69-1))","v":""},{"$f":"IF(L69=\"\", \"\", VLOOKUP(X69,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,P69,IF($X69=1,IF(Z$9=$G69,(1-$M69),0),IF($X69=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,Q69,IF($X69=1,IF(AA$9=$G69,(1-$M69),0),IF($X69=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,R69,IF($X69=1,IF(AB$9=$G69,(1-$M69),0),IF($X69=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,S69,IF($X69=1,IF(AC$9=$G69,(1-$M69),0),IF($X69=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X69=3,1,IF($X69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AO$7+$J69-1),$J69))","v":""},"",{"$f":"IF(L69=\"\", \"\", IF($X69=0,$V69,IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$T$7+$X69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69)))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$CE$7+$K69-1)*$F69)","v":""},"","","","","","","","","","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,IF($AK69=0,$W69,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1)*$F69)))","v":""},"",{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$V$7)*$F69)","v":""}]
[9.6045641069197885E-3,0.16519352924480324,{"$f":"IF(Inventory!AH69=Inventory!$C$1032,0.5,1)*B70","v":0.16519352924480324},{"$f":"Inventory!C69","v":0},{"$f":"Inventory!E69","v":0},{"$f":"Inventory!W69","v":""},{"$f":"'Year 08'!AM70","v":""},{"$f":"IF($J70='Year 08'!$J70,'Year 08'!H70,$J70)","v":""},{"$f":"IF($J70='Year 08'!$J70,'Year 08'!I70,$J70)","v":""},{"$f":"'Year 08'!AN70","v":""},"",{"$f":"IF(E70 = 0, \"\", MATCH($E70,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!BA$7+$J70-1))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$W$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AB$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,1,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0)*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},"","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$B$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$F$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$O$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$BF$7+$K70-1))","v":""},{"$f":"IF(L70=\"\", \"\", VLOOKUP(X70,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,P70,IF($X70=1,IF(Z$9=$G70,(1-$M70),0),IF($X70=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,Q70,IF($X70=1,IF(AA$9=$G70,(1-$M70),0),IF($X70=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,R70,IF($X70=1,IF(AB$9=$G70,(1-$M70),0),IF($X70=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,S70,IF($X70=1,IF(AC$9=$G70,(1-$M70),0),IF($X70=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X70=3,1,IF($X70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AO$7+$J70-1),$J70))","v":""},"",{"$f":"IF(L70=\"\", \"\", IF($X70=0,$V70,IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$T$7+$X70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70)))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$CE$7+$K70-1)*$F70)","v":""},"","","","","","","","","","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,IF($AK70=0,$W70,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1)*$F70)))","v":""},"",{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$V$7)*$F70)","v":""}]
[0.27899019826032423,5.9657871360794257E-3,{"$f":"IF(Inventory!AH70=Inventory!$C$1032,0.5,1)*B71","v":5.9657871360794257E-3},{"$f":"Inventory!C70","v":0},{"$f":"Inventory!E70","v":0},{"$f":"Inventory!W70","v":""},{"$f":"'Year 08'!AM71","v":""},{"$f":"IF($J71='Year 08'!$J71,'Year 08'!H71,$J71)","v":""},{"$f":"IF($J71='Year 08'!$J71,'Year 08'!I71,$J71)","v":""},{"$f":"'Year 08'!AN71","v":""},"",{"$f":"IF(E71 = 0, \"\", MATCH($E71,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!BA$7+$J71-1))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$W$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AB$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,1,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0)*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},"","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$B$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$F$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$O$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$BF$7+$K71-1))","v":""},{"$f":"IF(L71=\"\", \"\", VLOOKUP(X71,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,P71,IF($X71=1,IF(Z$9=$G71,(1-$M71),0),IF($X71=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,Q71,IF($X71=1,IF(AA$9=$G71,(1-$M71),0),IF($X71=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,R71,IF($X71=1,IF(AB$9=$G71,(1-$M71),0),IF($X71=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,S71,IF($X71=1,IF(AC$9=$G71,(1-$M71),0),IF($X71=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X71=3,1,IF($X71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AO$7+$J71-1),$J71))","v":""},"",{"$f":"IF(L71=\"\", \"\", IF($X71=0,$V71,IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$T$7+$X71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71)))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$CE$7+$K71-1)*$F71)","v":""},"","","","","","","","","","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,IF($AK71=0,$W71,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1)*$F71)))","v":""},"",{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$V$7)*$F71)","v":""}]
[0.36791665352648417,0.75281903148551232,{"$f":"IF(Inventory!AH71=Inventory!$C$1032,0.5,1)*B72","v":0.75281903148551232},{"$f":"Inventory!C71","v":0},{"$f":"Inventory!E71","v":0},{"$f":"Inventory!W71","v":""},{"$f":"'Year 08'!AM72","v":""},{"$f":"IF($J72='Year 08'!$J72,'Year 08'!H72,$J72)","v":""},{"$f":"IF($J72='Year 08'!$J72,'Year 08'!I72,$J72)","v":""},{"$f":"'Year 08'!AN72","v":""},"",{"$f":"IF(E72 = 0, \"\", MATCH($E72,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!BA$7+$J72-1))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$W$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AB$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,1,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0)*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},"","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$B$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$F$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$O$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$BF$7+$K72-1))","v":""},{"$f":"IF(L72=\"\", \"\", VLOOKUP(X72,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,P72,IF($X72=1,IF(Z$9=$G72,(1-$M72),0),IF($X72=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,Q72,IF($X72=1,IF(AA$9=$G72,(1-$M72),0),IF($X72=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,R72,IF($X72=1,IF(AB$9=$G72,(1-$M72),0),IF($X72=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,S72,IF($X72=1,IF(AC$9=$G72,(1-$M72),0),IF($X72=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X72=3,1,IF($X72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AO$7+$J72-1),$J72))","v":""},"",{"$f":"IF(L72=\"\", \"\", IF($X72=0,$V72,IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$T$7+$X72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72)))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$CE$7+$K72-1)*$F72)","v":""},"","","","","","","","","","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,IF($AK72=0,$W72,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1)*$F72)))","v":""},"",{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$V$7)*$F72)","v":""}]
[0.93981986646972693,0.81531318897809635,{"$f":"IF(Inventory!AH72=Inventory!$C$1032,0.5,1)*B73","v":0.81531318897809635},{"$f":"Inventory!C72","v":0},{"$f":"Inventory!E72","v":0},{"$f":"Inventory!W72","v":""},{"$f":"'Year 08'!AM73","v":""},{"$f":"IF($J73='Year 08'!$J73,'Year 08'!H73,$J73)","v":""},{"$f":"IF($J73='Year 08'!$J73,'Year 08'!I73,$J73)","v":""},{"$f":"'Year 08'!AN73","v":""},"",{"$f":"IF(E73 = 0, \"\", MATCH($E73,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!BA$7+$J73-1))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$W$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AB$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,1,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0)*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},"","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$B$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$F$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$O$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$BF$7+$K73-1))","v":""},{"$f":"IF(L73=\"\", \"\", VLOOKUP(X73,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,P73,IF($X73=1,IF(Z$9=$G73,(1-$M73),0),IF($X73=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,Q73,IF($X73=1,IF(AA$9=$G73,(1-$M73),0),IF($X73=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,R73,IF($X73=1,IF(AB$9=$G73,(1-$M73),0),IF($X73=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,S73,IF($X73=1,IF(AC$9=$G73,(1-$M73),0),IF($X73=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X73=3,1,IF($X73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AO$7+$J73-1),$J73))","v":""},"",{"$f":"IF(L73=\"\", \"\", IF($X73=0,$V73,IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$T$7+$X73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73)))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$CE$7+$K73-1)*$F73)","v":""},"","","","","","","","","","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,IF($AK73=0,$W73,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1)*$F73)))","v":""},"",{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$V$7)*$F73)","v":""}]
[{"$f":"RAND()","v":0.17179386050066014},0.86375287377240362,{"$f":"IF(Inventory!AH73=Inventory!$C$1032,0.5,1)*B74","v":0.86375287377240362},{"$f":"Inventory!C73","v":0},{"$f":"Inventory!E73","v":0},{"$f":"Inventory!W73","v":""},{"$f":"'Year 08'!AM74","v":""},{"$f":"IF($J74='Year 08'!$J74,'Year 08'!H74,$J74)","v":""},{"$f":"IF($J74='Year 08'!$J74,'Year 08'!I74,$J74)","v":""},{"$f":"'Year 08'!AN74","v":""},{"$f":"IF(J74 = \"\", \"\", (J74-1)*5+G74)","v":""},{"$f":"IF(E74 = 0, \"\", MATCH($E74,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!BA$7+$J74-1))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$W$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AB$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,1,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0)*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(P74:S74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($C74<=T74,($J74-1)*5+5,(IF($C74<=S74+T74,4,IF($C74<=R74+S74+T74,3,IF($C74<=Q74+R74+S74+T74,2,1))))+($J74-1)*5))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$B$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$F$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$O$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$BF$7+$K74-1))","v":""},{"$f":"IF(L74=\"\", \"\", VLOOKUP(X74,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,P74,IF($X74=1,IF(Z$9=$G74,(1-$M74),0),IF($X74=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,Q74,IF($X74=1,IF(AA$9=$G74,(1-$M74),0),IF($X74=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,R74,IF($X74=1,IF(AB$9=$G74,(1-$M74),0),IF($X74=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,S74,IF($X74=1,IF(AC$9=$G74,(1-$M74),0),IF($X74=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(Z74:AC74))","v":""},{"$f":"IF($X74=3,1,IF($X74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AO$7+$J74-1),$J74))","v":""},"",{"$f":"IF(L74=\"\", \"\", IF($X74=0,$V74,IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$T$7+$X74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$CE$7+$K74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AH74=0,AG74=0,AG74=V74),999999,AH74/(AG74-V74)))","v":""},{"$f":"IF(L74=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI74,$AG$10:$AG$1009))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AI74=999999,$AJ74<=$B$5),1,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$X74,0))","v":""},{"$f":"IF(L74=\"\", \"\", $AO74-($AN74-1)*5)","v":""},{"$f":"IF(L74=\"\", \"\", INT(($AO74-1)/5)+1)","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AF74,$U74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AG74,$V74))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(X74=0,AK74=0),AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,IF($AK74=0,$W74,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1)*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AS74,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$V$7)*$F74)","v":""}]
[0.11380193736458688,0.71480330524540603,{"$f":"IF(Inventory!AH74=Inventory!$C$1032,0.5,1)*B75","v":0.71480330524540603},{"$f":"Inventory!C74","v":0},{"$f":"Inventory!E74","v":0},{"$f":"Inventory!W74","v":""},{"$f":"'Year 08'!AM75","v":""},{"$f":"IF($J75='Year 08'!$J75,'Year 08'!H75,$J75)","v":""},{"$f":"IF($J75='Year 08'!$J75,'Year 08'!I75,$J75)","v":""},{"$f":"'Year 08'!AN75","v":""},"",{"$f":"IF(E75 = 0, \"\", MATCH($E75,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!BA$7+$J75-1))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$W$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AB$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,1,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0)*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},"","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$B$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$F$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$O$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$BF$7+$K75-1))","v":""},{"$f":"IF(L75=\"\", \"\", VLOOKUP(X75,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,P75,IF($X75=1,IF(Z$9=$G75,(1-$M75),0),IF($X75=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,Q75,IF($X75=1,IF(AA$9=$G75,(1-$M75),0),IF($X75=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,R75,IF($X75=1,IF(AB$9=$G75,(1-$M75),0),IF($X75=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,S75,IF($X75=1,IF(AC$9=$G75,(1-$M75),0),IF($X75=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X75=3,1,IF($X75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AO$7+$J75-1),$J75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($C75<=AD75,5,IF($C75<=AC75+AD75,4,IF($C75<=AB75+AC75+AD75,3,IF($C75<=AA75+AB75+AC75+AD75,2,1))))+($AE75-1)*5)","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,$V75,IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$T$7+$X75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75)))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$CE$7+$K75-1)*$F75)","v":""},"","","","","","","","","","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,IF($AK75=0,$W75,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1)*$F75)))","v":""},"",{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$V$7)*$F75)","v":""}]
[0.40241551480468929,0.97350157148034089,{"$f":"IF(Inventory!AH75=Inventory!$C$1032,0.5,1)*B76","v":0.97350157148034089},{"$f":"Inventory!C75","v":0},{"$f":"Inventory!E75","v":0},{"$f":"Inventory!W75","v":""},{"$f":"'Year 08'!AM76","v":""},{"$f":"IF($J76='Year 08'!$J76,'Year 08'!H76,$J76)","v":""},{"$f":"IF($J76='Year 08'!$J76,'Year 08'!I76,$J76)","v":""},{"$f":"'Year 08'!AN76","v":""},"",{"$f":"IF(E76 = 0, \"\", MATCH($E76,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!BA$7+$J76-1))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$W$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AB$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,1,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0)*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},"","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$B$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$F$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$O$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$BF$7+$K76-1))","v":""},{"$f":"IF(L76=\"\", \"\", VLOOKUP(X76,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,P76,IF($X76=1,IF(Z$9=$G76,(1-$M76),0),IF($X76=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,Q76,IF($X76=1,IF(AA$9=$G76,(1-$M76),0),IF($X76=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,R76,IF($X76=1,IF(AB$9=$G76,(1-$M76),0),IF($X76=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,S76,IF($X76=1,IF(AC$9=$G76,(1-$M76),0),IF($X76=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X76=3,1,IF($X76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AO$7+$J76-1),$J76))","v":""},"",{"$f":"IF(L76=\"\", \"\", IF($X76=0,$V76,IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$T$7+$X76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76)))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$CE$7+$K76-1)*$F76)","v":""},"","","","","","","","","","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,IF($AK76=0,$W76,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1)*$F76)))","v":""},"",{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$V$7)*$F76)","v":""}]
[0.27352757188146548,0.9303441795359263,{"$f":"IF(Inventory!AH76=Inventory!$C$1032,0.5,1)*B77","v":0.9303441795359263},{"$f":"Inventory!C76","v":0},{"$f":"Inventory!E76","v":0},{"$f":"Inventory!W76","v":""},{"$f":"'Year 08'!AM77","v":""},{"$f":"IF($J77='Year 08'!$J77,'Year 08'!H77,$J77)","v":""},{"$f":"IF($J77='Year 08'!$J77,'Year 08'!I77,$J77)","v":""},{"$f":"'Year 08'!AN77","v":""},"",{"$f":"IF(E77 = 0, \"\", MATCH($E77,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!BA$7+$J77-1))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$W$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AB$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,1,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0)*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},"","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$B$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$F$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$O$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$BF$7+$K77-1))","v":""},{"$f":"IF(L77=\"\", \"\", VLOOKUP(X77,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,P77,IF($X77=1,IF(Z$9=$G77,(1-$M77),0),IF($X77=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,Q77,IF($X77=1,IF(AA$9=$G77,(1-$M77),0),IF($X77=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,R77,IF($X77=1,IF(AB$9=$G77,(1-$M77),0),IF($X77=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,S77,IF($X77=1,IF(AC$9=$G77,(1-$M77),0),IF($X77=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X77=3,1,IF($X77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AO$7+$J77-1),$J77))","v":""},"",{"$f":"IF(L77=\"\", \"\", IF($X77=0,$V77,IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$T$7+$X77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77)))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$CE$7+$K77-1)*$F77)","v":""},"","","","","","","","","","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,IF($AK77=0,$W77,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1)*$F77)))","v":""},"",{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$V$7)*$F77)","v":""}]
[0.50596502925621056,0.26230969257238956,{"$f":"IF(Inventory!AH77=Inventory!$C$1032,0.5,1)*B78","v":0.26230969257238956},{"$f":"Inventory!C77","v":0},{"$f":"Inventory!E77","v":0},{"$f":"Inventory!W77","v":""},{"$f":"'Year 08'!AM78","v":""},{"$f":"IF($J78='Year 08'!$J78,'Year 08'!H78,$J78)","v":""},{"$f":"IF($J78='Year 08'!$J78,'Year 08'!I78,$J78)","v":""},{"$f":"'Year 08'!AN78","v":""},"",{"$f":"IF(E78 = 0, \"\", MATCH($E78,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!BA$7+$J78-1))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$W$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AB$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,1,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0)*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},"","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$B$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$F$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$O$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$BF$7+$K78-1))","v":""},{"$f":"IF(L78=\"\", \"\", VLOOKUP(X78,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,P78,IF($X78=1,IF(Z$9=$G78,(1-$M78),0),IF($X78=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,Q78,IF($X78=1,IF(AA$9=$G78,(1-$M78),0),IF($X78=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,R78,IF($X78=1,IF(AB$9=$G78,(1-$M78),0),IF($X78=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,S78,IF($X78=1,IF(AC$9=$G78,(1-$M78),0),IF($X78=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X78=3,1,IF($X78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AO$7+$J78-1),$J78))","v":""},"",{"$f":"IF(L78=\"\", \"\", IF($X78=0,$V78,IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$T$7+$X78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78)))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$CE$7+$K78-1)*$F78)","v":""},"","","","","","","","","","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,IF($AK78=0,$W78,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1)*$F78)))","v":""},"",{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$V$7)*$F78)","v":""}]
[7.3354084817175647E-2,0.82997333820214858,{"$f":"IF(Inventory!AH78=Inventory!$C$1032,0.5,1)*B79","v":0.82997333820214858},{"$f":"Inventory!C78","v":0},{"$f":"Inventory!E78","v":0},{"$f":"Inventory!W78","v":""},{"$f":"'Year 08'!AM79","v":""},{"$f":"IF($J79='Year 08'!$J79,'Year 08'!H79,$J79)","v":""},{"$f":"IF($J79='Year 08'!$J79,'Year 08'!I79,$J79)","v":""},{"$f":"'Year 08'!AN79","v":""},"",{"$f":"IF(E79 = 0, \"\", MATCH($E79,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!BA$7+$J79-1))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$W$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AB$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,1,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0)*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},"","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$B$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$F$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$O$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$BF$7+$K79-1))","v":""},{"$f":"IF(L79=\"\", \"\", VLOOKUP(X79,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,P79,IF($X79=1,IF(Z$9=$G79,(1-$M79),0),IF($X79=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,Q79,IF($X79=1,IF(AA$9=$G79,(1-$M79),0),IF($X79=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,R79,IF($X79=1,IF(AB$9=$G79,(1-$M79),0),IF($X79=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,S79,IF($X79=1,IF(AC$9=$G79,(1-$M79),0),IF($X79=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X79=3,1,IF($X79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AO$7+$J79-1),$J79))","v":""},"",{"$f":"IF(L79=\"\", \"\", IF($X79=0,$V79,IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$T$7+$X79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79)))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$CE$7+$K79-1)*$F79)","v":""},"","","","","","","","","","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,IF($AK79=0,$W79,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1)*$F79)))","v":""},"",{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$V$7)*$F79)","v":""}]
[0.58593388254172651,3.3093394712380264E-2,{"$f":"IF(Inventory!AH79=Inventory!$C$1032,0.5,1)*B80","v":3.3093394712380264E-2},{"$f":"Inventory!C79","v":0},{"$f":"Inventory!E79","v":0},{"$f":"Inventory!W79","v":""},{"$f":"'Year 08'!AM80","v":""},{"$f":"IF($J80='Year 08'!$J80,'Year 08'!H80,$J80)","v":""},{"$f":"IF($J80='Year 08'!$J80,'Year 08'!I80,$J80)","v":""},{"$f":"'Year 08'!AN80","v":""},"",{"$f":"IF(E80 = 0, \"\", MATCH($E80,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!BA$7+$J80-1))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$W$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AB$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,1,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0)*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},"","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$B$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$F$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$O$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$BF$7+$K80-1))","v":""},{"$f":"IF(L80=\"\", \"\", VLOOKUP(X80,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,P80,IF($X80=1,IF(Z$9=$G80,(1-$M80),0),IF($X80=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,Q80,IF($X80=1,IF(AA$9=$G80,(1-$M80),0),IF($X80=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,R80,IF($X80=1,IF(AB$9=$G80,(1-$M80),0),IF($X80=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,S80,IF($X80=1,IF(AC$9=$G80,(1-$M80),0),IF($X80=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X80=3,1,IF($X80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AO$7+$J80-1),$J80))","v":""},"",{"$f":"IF(L80=\"\", \"\", IF($X80=0,$V80,IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$T$7+$X80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80)))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$CE$7+$K80-1)*$F80)","v":""},"","","","","","","","","","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,IF($AK80=0,$W80,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1)*$F80)))","v":""},"",{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$V$7)*$F80)","v":""}]
[0.73351567972246412,0.32760601057119365,{"$f":"IF(Inventory!AH80=Inventory!$C$1032,0.5,1)*B81","v":0.32760601057119365},{"$f":"Inventory!C80","v":0},{"$f":"Inventory!E80","v":0},{"$f":"Inventory!W80","v":""},{"$f":"'Year 08'!AM81","v":""},{"$f":"IF($J81='Year 08'!$J81,'Year 08'!H81,$J81)","v":""},{"$f":"IF($J81='Year 08'!$J81,'Year 08'!I81,$J81)","v":""},{"$f":"'Year 08'!AN81","v":""},"",{"$f":"IF(E81 = 0, \"\", MATCH($E81,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!BA$7+$J81-1))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$W$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AB$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,1,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0)*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},"","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$B$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$F$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$O$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$BF$7+$K81-1))","v":""},{"$f":"IF(L81=\"\", \"\", VLOOKUP(X81,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,P81,IF($X81=1,IF(Z$9=$G81,(1-$M81),0),IF($X81=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,Q81,IF($X81=1,IF(AA$9=$G81,(1-$M81),0),IF($X81=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,R81,IF($X81=1,IF(AB$9=$G81,(1-$M81),0),IF($X81=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,S81,IF($X81=1,IF(AC$9=$G81,(1-$M81),0),IF($X81=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X81=3,1,IF($X81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AO$7+$J81-1),$J81))","v":""},"",{"$f":"IF(L81=\"\", \"\", IF($X81=0,$V81,IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$T$7+$X81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81)))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$CE$7+$K81-1)*$F81)","v":""},"","","","","","","","","","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,IF($AK81=0,$W81,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1)*$F81)))","v":""},"",{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$V$7)*$F81)","v":""}]
[0.60788227799392003,0.76029106877071928,{"$f":"IF(Inventory!AH81=Inventory!$C$1032,0.5,1)*B82","v":0.76029106877071928},{"$f":"Inventory!C81","v":0},{"$f":"Inventory!E81","v":0},{"$f":"Inventory!W81","v":""},{"$f":"'Year 08'!AM82","v":""},{"$f":"IF($J82='Year 08'!$J82,'Year 08'!H82,$J82)","v":""},{"$f":"IF($J82='Year 08'!$J82,'Year 08'!I82,$J82)","v":""},{"$f":"'Year 08'!AN82","v":""},"",{"$f":"IF(E82 = 0, \"\", MATCH($E82,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!BA$7+$J82-1))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$W$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AB$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,1,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0)*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},"","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$B$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$F$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$O$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$BF$7+$K82-1))","v":""},{"$f":"IF(L82=\"\", \"\", VLOOKUP(X82,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,P82,IF($X82=1,IF(Z$9=$G82,(1-$M82),0),IF($X82=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,Q82,IF($X82=1,IF(AA$9=$G82,(1-$M82),0),IF($X82=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,R82,IF($X82=1,IF(AB$9=$G82,(1-$M82),0),IF($X82=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,S82,IF($X82=1,IF(AC$9=$G82,(1-$M82),0),IF($X82=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X82=3,1,IF($X82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AO$7+$J82-1),$J82))","v":""},"",{"$f":"IF(L82=\"\", \"\", IF($X82=0,$V82,IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$T$7+$X82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82)))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$CE$7+$K82-1)*$F82)","v":""},"","","","","","","","","","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,IF($AK82=0,$W82,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1)*$F82)))","v":""},"",{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$V$7)*$F82)","v":""}]
[0.25641934048347148,0.99044319117686974,{"$f":"IF(Inventory!AH82=Inventory!$C$1032,0.5,1)*B83","v":0.99044319117686974},{"$f":"Inventory!C82","v":0},{"$f":"Inventory!E82","v":0},{"$f":"Inventory!W82","v":""},{"$f":"'Year 08'!AM83","v":""},{"$f":"IF($J83='Year 08'!$J83,'Year 08'!H83,$J83)","v":""},{"$f":"IF($J83='Year 08'!$J83,'Year 08'!I83,$J83)","v":""},{"$f":"'Year 08'!AN83","v":""},"",{"$f":"IF(E83 = 0, \"\", MATCH($E83,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!BA$7+$J83-1))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$W$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AB$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,1,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0)*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},"","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$B$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$F$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$O$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$BF$7+$K83-1))","v":""},{"$f":"IF(L83=\"\", \"\", VLOOKUP(X83,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,P83,IF($X83=1,IF(Z$9=$G83,(1-$M83),0),IF($X83=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,Q83,IF($X83=1,IF(AA$9=$G83,(1-$M83),0),IF($X83=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,R83,IF($X83=1,IF(AB$9=$G83,(1-$M83),0),IF($X83=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,S83,IF($X83=1,IF(AC$9=$G83,(1-$M83),0),IF($X83=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X83=3,1,IF($X83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AO$7+$J83-1),$J83))","v":""},"",{"$f":"IF(L83=\"\", \"\", IF($X83=0,$V83,IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$T$7+$X83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83)))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$CE$7+$K83-1)*$F83)","v":""},"","","","","","","","","","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,IF($AK83=0,$W83,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1)*$F83)))","v":""},"",{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$V$7)*$F83)","v":""}]
[0.86608608147283417,0.23787985890725805,{"$f":"IF(Inventory!AH83=Inventory!$C$1032,0.5,1)*B84","v":0.23787985890725805},{"$f":"Inventory!C83","v":0},{"$f":"Inventory!E83","v":0},{"$f":"Inventory!W83","v":""},{"$f":"'Year 08'!AM84","v":""},{"$f":"IF($J84='Year 08'!$J84,'Year 08'!H84,$J84)","v":""},{"$f":"IF($J84='Year 08'!$J84,'Year 08'!I84,$J84)","v":""},{"$f":"'Year 08'!AN84","v":""},"",{"$f":"IF(E84 = 0, \"\", MATCH($E84,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!BA$7+$J84-1))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$W$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AB$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,1,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0)*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},"","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$B$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$F$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$O$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$BF$7+$K84-1))","v":""},{"$f":"IF(L84=\"\", \"\", VLOOKUP(X84,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,P84,IF($X84=1,IF(Z$9=$G84,(1-$M84),0),IF($X84=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,Q84,IF($X84=1,IF(AA$9=$G84,(1-$M84),0),IF($X84=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,R84,IF($X84=1,IF(AB$9=$G84,(1-$M84),0),IF($X84=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,S84,IF($X84=1,IF(AC$9=$G84,(1-$M84),0),IF($X84=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X84=3,1,IF($X84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AO$7+$J84-1),$J84))","v":""},"",{"$f":"IF(L84=\"\", \"\", IF($X84=0,$V84,IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$T$7+$X84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84)))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$CE$7+$K84-1)*$F84)","v":""},"","","","","","","","","","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,IF($AK84=0,$W84,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1)*$F84)))","v":""},"",{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$V$7)*$F84)","v":""}]
[0.74356000274525014,0.18949562784390361,{"$f":"IF(Inventory!AH84=Inventory!$C$1032,0.5,1)*B85","v":0.18949562784390361},{"$f":"Inventory!C84","v":0},{"$f":"Inventory!E84","v":0},{"$f":"Inventory!W84","v":""},{"$f":"'Year 08'!AM85","v":""},{"$f":"IF($J85='Year 08'!$J85,'Year 08'!H85,$J85)","v":""},{"$f":"IF($J85='Year 08'!$J85,'Year 08'!I85,$J85)","v":""},{"$f":"'Year 08'!AN85","v":""},"",{"$f":"IF(E85 = 0, \"\", MATCH($E85,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!BA$7+$J85-1))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$W$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AB$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,1,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0)*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},"","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$B$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$F$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$O$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$BF$7+$K85-1))","v":""},{"$f":"IF(L85=\"\", \"\", VLOOKUP(X85,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,P85,IF($X85=1,IF(Z$9=$G85,(1-$M85),0),IF($X85=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,Q85,IF($X85=1,IF(AA$9=$G85,(1-$M85),0),IF($X85=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,R85,IF($X85=1,IF(AB$9=$G85,(1-$M85),0),IF($X85=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,S85,IF($X85=1,IF(AC$9=$G85,(1-$M85),0),IF($X85=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X85=3,1,IF($X85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AO$7+$J85-1),$J85))","v":""},"",{"$f":"IF(L85=\"\", \"\", IF($X85=0,$V85,IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$T$7+$X85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85)))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$CE$7+$K85-1)*$F85)","v":""},"","","","","","","","","","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,IF($AK85=0,$W85,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1)*$F85)))","v":""},"",{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$V$7)*$F85)","v":""}]
[0.42416299877209873,0.32702029115926246,{"$f":"IF(Inventory!AH85=Inventory!$C$1032,0.5,1)*B86","v":0.32702029115926246},{"$f":"Inventory!C85","v":0},{"$f":"Inventory!E85","v":0},{"$f":"Inventory!W85","v":""},{"$f":"'Year 08'!AM86","v":""},{"$f":"IF($J86='Year 08'!$J86,'Year 08'!H86,$J86)","v":""},{"$f":"IF($J86='Year 08'!$J86,'Year 08'!I86,$J86)","v":""},{"$f":"'Year 08'!AN86","v":""},"",{"$f":"IF(E86 = 0, \"\", MATCH($E86,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!BA$7+$J86-1))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$W$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AB$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,1,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0)*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},"","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$B$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$F$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$O$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$BF$7+$K86-1))","v":""},{"$f":"IF(L86=\"\", \"\", VLOOKUP(X86,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,P86,IF($X86=1,IF(Z$9=$G86,(1-$M86),0),IF($X86=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,Q86,IF($X86=1,IF(AA$9=$G86,(1-$M86),0),IF($X86=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,R86,IF($X86=1,IF(AB$9=$G86,(1-$M86),0),IF($X86=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,S86,IF($X86=1,IF(AC$9=$G86,(1-$M86),0),IF($X86=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X86=3,1,IF($X86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AO$7+$J86-1),$J86))","v":""},"",{"$f":"IF(L86=\"\", \"\", IF($X86=0,$V86,IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$T$7+$X86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86)))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$CE$7+$K86-1)*$F86)","v":""},"","","","","","","","","","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,IF($AK86=0,$W86,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1)*$F86)))","v":""},"",{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$V$7)*$F86)","v":""}]
[0.26475757479952644,0.79765940324005691,{"$f":"IF(Inventory!AH86=Inventory!$C$1032,0.5,1)*B87","v":0.79765940324005691},{"$f":"Inventory!C86","v":0},{"$f":"Inventory!E86","v":0},{"$f":"Inventory!W86","v":""},{"$f":"'Year 08'!AM87","v":""},{"$f":"IF($J87='Year 08'!$J87,'Year 08'!H87,$J87)","v":""},{"$f":"IF($J87='Year 08'!$J87,'Year 08'!I87,$J87)","v":""},{"$f":"'Year 08'!AN87","v":""},"",{"$f":"IF(E87 = 0, \"\", MATCH($E87,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!BA$7+$J87-1))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$W$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AB$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,1,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0)*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},"","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$B$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$F$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$O$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$BF$7+$K87-1))","v":""},{"$f":"IF(L87=\"\", \"\", VLOOKUP(X87,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,P87,IF($X87=1,IF(Z$9=$G87,(1-$M87),0),IF($X87=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,Q87,IF($X87=1,IF(AA$9=$G87,(1-$M87),0),IF($X87=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,R87,IF($X87=1,IF(AB$9=$G87,(1-$M87),0),IF($X87=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,S87,IF($X87=1,IF(AC$9=$G87,(1-$M87),0),IF($X87=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X87=3,1,IF($X87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AO$7+$J87-1),$J87))","v":""},"",{"$f":"IF(L87=\"\", \"\", IF($X87=0,$V87,IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$T$7+$X87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87)))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$CE$7+$K87-1)*$F87)","v":""},"","","","","","","","","","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,IF($AK87=0,$W87,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1)*$F87)))","v":""},"",{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$V$7)*$F87)","v":""}]
[0.98000920058082341,0.18049078564475818,{"$f":"IF(Inventory!AH87=Inventory!$C$1032,0.5,1)*B88","v":0.18049078564475818},{"$f":"Inventory!C87","v":0},{"$f":"Inventory!E87","v":0},{"$f":"Inventory!W87","v":""},{"$f":"'Year 08'!AM88","v":""},{"$f":"IF($J88='Year 08'!$J88,'Year 08'!H88,$J88)","v":""},{"$f":"IF($J88='Year 08'!$J88,'Year 08'!I88,$J88)","v":""},{"$f":"'Year 08'!AN88","v":""},"",{"$f":"IF(E88 = 0, \"\", MATCH($E88,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!BA$7+$J88-1))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$W$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AB$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,1,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0)*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},"","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$B$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$F$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$O$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$BF$7+$K88-1))","v":""},{"$f":"IF(L88=\"\", \"\", VLOOKUP(X88,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,P88,IF($X88=1,IF(Z$9=$G88,(1-$M88),0),IF($X88=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,Q88,IF($X88=1,IF(AA$9=$G88,(1-$M88),0),IF($X88=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,R88,IF($X88=1,IF(AB$9=$G88,(1-$M88),0),IF($X88=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,S88,IF($X88=1,IF(AC$9=$G88,(1-$M88),0),IF($X88=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X88=3,1,IF($X88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AO$7+$J88-1),$J88))","v":""},"",{"$f":"IF(L88=\"\", \"\", IF($X88=0,$V88,IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$T$7+$X88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88)))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$CE$7+$K88-1)*$F88)","v":""},"","","","","","","","","","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,IF($AK88=0,$W88,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1)*$F88)))","v":""},"",{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$V$7)*$F88)","v":""}]
[0.52892279667938158,0.87057434018099378,{"$f":"IF(Inventory!AH88=Inventory!$C$1032,0.5,1)*B89","v":0.87057434018099378},{"$f":"Inventory!C88","v":0},{"$f":"Inventory!E88","v":0},{"$f":"Inventory!W88","v":""},{"$f":"'Year 08'!AM89","v":""},{"$f":"IF($J89='Year 08'!$J89,'Year 08'!H89,$J89)","v":""},{"$f":"IF($J89='Year 08'!$J89,'Year 08'!I89,$J89)","v":""},{"$f":"'Year 08'!AN89","v":""},"",{"$f":"IF(E89 = 0, \"\", MATCH($E89,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!BA$7+$J89-1))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$W$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AB$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,1,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0)*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},"","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$B$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$F$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$O$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$BF$7+$K89-1))","v":""},{"$f":"IF(L89=\"\", \"\", VLOOKUP(X89,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,P89,IF($X89=1,IF(Z$9=$G89,(1-$M89),0),IF($X89=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,Q89,IF($X89=1,IF(AA$9=$G89,(1-$M89),0),IF($X89=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,R89,IF($X89=1,IF(AB$9=$G89,(1-$M89),0),IF($X89=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,S89,IF($X89=1,IF(AC$9=$G89,(1-$M89),0),IF($X89=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X89=3,1,IF($X89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AO$7+$J89-1),$J89))","v":""},"",{"$f":"IF(L89=\"\", \"\", IF($X89=0,$V89,IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$T$7+$X89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89)))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$CE$7+$K89-1)*$F89)","v":""},"","","","","","","","","","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,IF($AK89=0,$W89,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1)*$F89)))","v":""},"",{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$V$7)*$F89)","v":""}]
[0.58380409344859574,0.5355939971551017,{"$f":"IF(Inventory!AH89=Inventory!$C$1032,0.5,1)*B90","v":0.5355939971551017},{"$f":"Inventory!C89","v":0},{"$f":"Inventory!E89","v":0},{"$f":"Inventory!W89","v":""},{"$f":"'Year 08'!AM90","v":""},{"$f":"IF($J90='Year 08'!$J90,'Year 08'!H90,$J90)","v":""},{"$f":"IF($J90='Year 08'!$J90,'Year 08'!I90,$J90)","v":""},{"$f":"'Year 08'!AN90","v":""},"",{"$f":"IF(E90 = 0, \"\", MATCH($E90,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!BA$7+$J90-1))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$W$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AB$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,1,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0)*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},"","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$B$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$F$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$O$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$BF$7+$K90-1))","v":""},{"$f":"IF(L90=\"\", \"\", VLOOKUP(X90,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,P90,IF($X90=1,IF(Z$9=$G90,(1-$M90),0),IF($X90=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,Q90,IF($X90=1,IF(AA$9=$G90,(1-$M90),0),IF($X90=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,R90,IF($X90=1,IF(AB$9=$G90,(1-$M90),0),IF($X90=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,S90,IF($X90=1,IF(AC$9=$G90,(1-$M90),0),IF($X90=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X90=3,1,IF($X90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AO$7+$J90-1),$J90))","v":""},"",{"$f":"IF(L90=\"\", \"\", IF($X90=0,$V90,IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$T$7+$X90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90)))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$CE$7+$K90-1)*$F90)","v":""},"","","","","","","","","","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,IF($AK90=0,$W90,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1)*$F90)))","v":""},"",{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$V$7)*$F90)","v":""}]
[0.55504261718400605,0.46787796165966122,{"$f":"IF(Inventory!AH90=Inventory!$C$1032,0.5,1)*B91","v":0.46787796165966122},{"$f":"Inventory!C90","v":0},{"$f":"Inventory!E90","v":0},{"$f":"Inventory!W90","v":""},{"$f":"'Year 08'!AM91","v":""},{"$f":"IF($J91='Year 08'!$J91,'Year 08'!H91,$J91)","v":""},{"$f":"IF($J91='Year 08'!$J91,'Year 08'!I91,$J91)","v":""},{"$f":"'Year 08'!AN91","v":""},"",{"$f":"IF(E91 = 0, \"\", MATCH($E91,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!BA$7+$J91-1))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$W$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AB$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,1,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0)*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},"","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$B$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$F$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$O$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$BF$7+$K91-1))","v":""},{"$f":"IF(L91=\"\", \"\", VLOOKUP(X91,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,P91,IF($X91=1,IF(Z$9=$G91,(1-$M91),0),IF($X91=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,Q91,IF($X91=1,IF(AA$9=$G91,(1-$M91),0),IF($X91=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,R91,IF($X91=1,IF(AB$9=$G91,(1-$M91),0),IF($X91=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,S91,IF($X91=1,IF(AC$9=$G91,(1-$M91),0),IF($X91=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X91=3,1,IF($X91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AO$7+$J91-1),$J91))","v":""},"",{"$f":"IF(L91=\"\", \"\", IF($X91=0,$V91,IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$T$7+$X91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91)))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$CE$7+$K91-1)*$F91)","v":""},"","","","","","","","","","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,IF($AK91=0,$W91,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1)*$F91)))","v":""},"",{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$V$7)*$F91)","v":""}]
[0.21780500272424719,0.46096208114162618,{"$f":"IF(Inventory!AH91=Inventory!$C$1032,0.5,1)*B92","v":0.46096208114162618},{"$f":"Inventory!C91","v":0},{"$f":"Inventory!E91","v":0},{"$f":"Inventory!W91","v":""},{"$f":"'Year 08'!AM92","v":""},{"$f":"IF($J92='Year 08'!$J92,'Year 08'!H92,$J92)","v":""},{"$f":"IF($J92='Year 08'!$J92,'Year 08'!I92,$J92)","v":""},{"$f":"'Year 08'!AN92","v":""},"",{"$f":"IF(E92 = 0, \"\", MATCH($E92,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!BA$7+$J92-1))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$W$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AB$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,1,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0)*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},"","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$B$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$F$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$O$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$BF$7+$K92-1))","v":""},{"$f":"IF(L92=\"\", \"\", VLOOKUP(X92,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,P92,IF($X92=1,IF(Z$9=$G92,(1-$M92),0),IF($X92=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,Q92,IF($X92=1,IF(AA$9=$G92,(1-$M92),0),IF($X92=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,R92,IF($X92=1,IF(AB$9=$G92,(1-$M92),0),IF($X92=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,S92,IF($X92=1,IF(AC$9=$G92,(1-$M92),0),IF($X92=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X92=3,1,IF($X92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AO$7+$J92-1),$J92))","v":""},"",{"$f":"IF(L92=\"\", \"\", IF($X92=0,$V92,IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$T$7+$X92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92)))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$CE$7+$K92-1)*$F92)","v":""},"","","","","","","","","","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,IF($AK92=0,$W92,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1)*$F92)))","v":""},"",{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$V$7)*$F92)","v":""}]
[0.84859116116771427,0.80752901615061945,{"$f":"IF(Inventory!AH92=Inventory!$C$1032,0.5,1)*B93","v":0.80752901615061945},{"$f":"Inventory!C92","v":0},{"$f":"Inventory!E92","v":0},{"$f":"Inventory!W92","v":""},{"$f":"'Year 08'!AM93","v":""},{"$f":"IF($J93='Year 08'!$J93,'Year 08'!H93,$J93)","v":""},{"$f":"IF($J93='Year 08'!$J93,'Year 08'!I93,$J93)","v":""},{"$f":"'Year 08'!AN93","v":""},"",{"$f":"IF(E93 = 0, \"\", MATCH($E93,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!BA$7+$J93-1))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$W$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AB$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,1,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0)*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},"","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$B$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$F$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$O$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$BF$7+$K93-1))","v":""},{"$f":"IF(L93=\"\", \"\", VLOOKUP(X93,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,P93,IF($X93=1,IF(Z$9=$G93,(1-$M93),0),IF($X93=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,Q93,IF($X93=1,IF(AA$9=$G93,(1-$M93),0),IF($X93=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,R93,IF($X93=1,IF(AB$9=$G93,(1-$M93),0),IF($X93=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,S93,IF($X93=1,IF(AC$9=$G93,(1-$M93),0),IF($X93=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X93=3,1,IF($X93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AO$7+$J93-1),$J93))","v":""},"",{"$f":"IF(L93=\"\", \"\", IF($X93=0,$V93,IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$T$7+$X93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93)))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$CE$7+$K93-1)*$F93)","v":""},"","","","","","","","","","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,IF($AK93=0,$W93,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1)*$F93)))","v":""},"",{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$V$7)*$F93)","v":""}]
[0.31220661381917159,0.74815643982096691,{"$f":"IF(Inventory!AH93=Inventory!$C$1032,0.5,1)*B94","v":0.74815643982096691},{"$f":"Inventory!C93","v":0},{"$f":"Inventory!E93","v":0},{"$f":"Inventory!W93","v":""},{"$f":"'Year 08'!AM94","v":""},{"$f":"IF($J94='Year 08'!$J94,'Year 08'!H94,$J94)","v":""},{"$f":"IF($J94='Year 08'!$J94,'Year 08'!I94,$J94)","v":""},{"$f":"'Year 08'!AN94","v":""},"",{"$f":"IF(E94 = 0, \"\", MATCH($E94,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!BA$7+$J94-1))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$W$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AB$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,1,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0)*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},"","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$B$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$F$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$O$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$BF$7+$K94-1))","v":""},{"$f":"IF(L94=\"\", \"\", VLOOKUP(X94,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,P94,IF($X94=1,IF(Z$9=$G94,(1-$M94),0),IF($X94=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,Q94,IF($X94=1,IF(AA$9=$G94,(1-$M94),0),IF($X94=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,R94,IF($X94=1,IF(AB$9=$G94,(1-$M94),0),IF($X94=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,S94,IF($X94=1,IF(AC$9=$G94,(1-$M94),0),IF($X94=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X94=3,1,IF($X94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AO$7+$J94-1),$J94))","v":""},"",{"$f":"IF(L94=\"\", \"\", IF($X94=0,$V94,IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$T$7+$X94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94)))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$CE$7+$K94-1)*$F94)","v":""},"","","","","","","","","","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,IF($AK94=0,$W94,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1)*$F94)))","v":""},"",{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$V$7)*$F94)","v":""}]
[0.85973172028846023,6.9718425667205763E-2,{"$f":"IF(Inventory!AH94=Inventory!$C$1032,0.5,1)*B95","v":6.9718425667205763E-2},{"$f":"Inventory!C94","v":0},{"$f":"Inventory!E94","v":0},{"$f":"Inventory!W94","v":""},{"$f":"'Year 08'!AM95","v":""},{"$f":"IF($J95='Year 08'!$J95,'Year 08'!H95,$J95)","v":""},{"$f":"IF($J95='Year 08'!$J95,'Year 08'!I95,$J95)","v":""},{"$f":"'Year 08'!AN95","v":""},"",{"$f":"IF(E95 = 0, \"\", MATCH($E95,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!BA$7+$J95-1))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$W$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AB$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,1,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0)*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},"","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$B$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$F$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$O$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$BF$7+$K95-1))","v":""},{"$f":"IF(L95=\"\", \"\", VLOOKUP(X95,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,P95,IF($X95=1,IF(Z$9=$G95,(1-$M95),0),IF($X95=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,Q95,IF($X95=1,IF(AA$9=$G95,(1-$M95),0),IF($X95=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,R95,IF($X95=1,IF(AB$9=$G95,(1-$M95),0),IF($X95=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,S95,IF($X95=1,IF(AC$9=$G95,(1-$M95),0),IF($X95=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X95=3,1,IF($X95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AO$7+$J95-1),$J95))","v":""},"",{"$f":"IF(L95=\"\", \"\", IF($X95=0,$V95,IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$T$7+$X95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95)))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$CE$7+$K95-1)*$F95)","v":""},"","","","","","","","","","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,IF($AK95=0,$W95,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1)*$F95)))","v":""},"",{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$V$7)*$F95)","v":""}]
[0.43353616216841795,0.34150655470705771,{"$f":"IF(Inventory!AH95=Inventory!$C$1032,0.5,1)*B96","v":0.34150655470705771},{"$f":"Inventory!C95","v":0},{"$f":"Inventory!E95","v":0},{"$f":"Inventory!W95","v":""},{"$f":"'Year 08'!AM96","v":""},{"$f":"IF($J96='Year 08'!$J96,'Year 08'!H96,$J96)","v":""},{"$f":"IF($J96='Year 08'!$J96,'Year 08'!I96,$J96)","v":""},{"$f":"'Year 08'!AN96","v":""},"",{"$f":"IF(E96 = 0, \"\", MATCH($E96,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!BA$7+$J96-1))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$W$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AB$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,1,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0)*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},"","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$B$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$F$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$O$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$BF$7+$K96-1))","v":""},{"$f":"IF(L96=\"\", \"\", VLOOKUP(X96,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,P96,IF($X96=1,IF(Z$9=$G96,(1-$M96),0),IF($X96=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,Q96,IF($X96=1,IF(AA$9=$G96,(1-$M96),0),IF($X96=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,R96,IF($X96=1,IF(AB$9=$G96,(1-$M96),0),IF($X96=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,S96,IF($X96=1,IF(AC$9=$G96,(1-$M96),0),IF($X96=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X96=3,1,IF($X96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AO$7+$J96-1),$J96))","v":""},"",{"$f":"IF(L96=\"\", \"\", IF($X96=0,$V96,IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$T$7+$X96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96)))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$CE$7+$K96-1)*$F96)","v":""},"","","","","","","","","","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,IF($AK96=0,$W96,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1)*$F96)))","v":""},"",{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$V$7)*$F96)","v":""}]
[0.91936520874363881,0.76260932535699077,{"$f":"IF(Inventory!AH96=Inventory!$C$1032,0.5,1)*B97","v":0.76260932535699077},{"$f":"Inventory!C96","v":0},{"$f":"Inventory!E96","v":0},{"$f":"Inventory!W96","v":""},{"$f":"'Year 08'!AM97","v":""},{"$f":"IF($J97='Year 08'!$J97,'Year 08'!H97,$J97)","v":""},{"$f":"IF($J97='Year 08'!$J97,'Year 08'!I97,$J97)","v":""},{"$f":"'Year 08'!AN97","v":""},"",{"$f":"IF(E97 = 0, \"\", MATCH($E97,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!BA$7+$J97-1))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$W$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AB$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,1,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0)*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},"","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$B$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$F$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$O$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$BF$7+$K97-1))","v":""},{"$f":"IF(L97=\"\", \"\", VLOOKUP(X97,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,P97,IF($X97=1,IF(Z$9=$G97,(1-$M97),0),IF($X97=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,Q97,IF($X97=1,IF(AA$9=$G97,(1-$M97),0),IF($X97=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,R97,IF($X97=1,IF(AB$9=$G97,(1-$M97),0),IF($X97=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,S97,IF($X97=1,IF(AC$9=$G97,(1-$M97),0),IF($X97=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X97=3,1,IF($X97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AO$7+$J97-1),$J97))","v":""},"",{"$f":"IF(L97=\"\", \"\", IF($X97=0,$V97,IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$T$7+$X97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97)))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$CE$7+$K97-1)*$F97)","v":""},"","","","","","","","","","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,IF($AK97=0,$W97,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1)*$F97)))","v":""},"",{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$V$7)*$F97)","v":""}]
[0.23000222348776067,0.24841007939336279,{"$f":"IF(Inventory!AH97=Inventory!$C$1032,0.5,1)*B98","v":0.24841007939336279},{"$f":"Inventory!C97","v":0},{"$f":"Inventory!E97","v":0},{"$f":"Inventory!W97","v":""},{"$f":"'Year 08'!AM98","v":""},{"$f":"IF($J98='Year 08'!$J98,'Year 08'!H98,$J98)","v":""},{"$f":"IF($J98='Year 08'!$J98,'Year 08'!I98,$J98)","v":""},{"$f":"'Year 08'!AN98","v":""},"",{"$f":"IF(E98 = 0, \"\", MATCH($E98,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!BA$7+$J98-1))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$W$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AB$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,1,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0)*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},"","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$B$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$F$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$O$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$BF$7+$K98-1))","v":""},{"$f":"IF(L98=\"\", \"\", VLOOKUP(X98,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,P98,IF($X98=1,IF(Z$9=$G98,(1-$M98),0),IF($X98=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,Q98,IF($X98=1,IF(AA$9=$G98,(1-$M98),0),IF($X98=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,R98,IF($X98=1,IF(AB$9=$G98,(1-$M98),0),IF($X98=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,S98,IF($X98=1,IF(AC$9=$G98,(1-$M98),0),IF($X98=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X98=3,1,IF($X98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AO$7+$J98-1),$J98))","v":""},"",{"$f":"IF(L98=\"\", \"\", IF($X98=0,$V98,IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$T$7+$X98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98)))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$CE$7+$K98-1)*$F98)","v":""},"","","","","","","","","","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,IF($AK98=0,$W98,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1)*$F98)))","v":""},"",{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$V$7)*$F98)","v":""}]
[0.79973901321678975,0.52249450887916371,{"$f":"IF(Inventory!AH98=Inventory!$C$1032,0.5,1)*B99","v":0.52249450887916371},{"$f":"Inventory!C98","v":0},{"$f":"Inventory!E98","v":0},{"$f":"Inventory!W98","v":""},{"$f":"'Year 08'!AM99","v":""},{"$f":"IF($J99='Year 08'!$J99,'Year 08'!H99,$J99)","v":""},{"$f":"IF($J99='Year 08'!$J99,'Year 08'!I99,$J99)","v":""},{"$f":"'Year 08'!AN99","v":""},"",{"$f":"IF(E99 = 0, \"\", MATCH($E99,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!BA$7+$J99-1))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$W$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AB$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,1,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0)*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},"","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$B$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$F$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$O$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$BF$7+$K99-1))","v":""},{"$f":"IF(L99=\"\", \"\", VLOOKUP(X99,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,P99,IF($X99=1,IF(Z$9=$G99,(1-$M99),0),IF($X99=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,Q99,IF($X99=1,IF(AA$9=$G99,(1-$M99),0),IF($X99=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,R99,IF($X99=1,IF(AB$9=$G99,(1-$M99),0),IF($X99=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,S99,IF($X99=1,IF(AC$9=$G99,(1-$M99),0),IF($X99=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X99=3,1,IF($X99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AO$7+$J99-1),$J99))","v":""},"",{"$f":"IF(L99=\"\", \"\", IF($X99=0,$V99,IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$T$7+$X99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99)))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$CE$7+$K99-1)*$F99)","v":""},"","","","","","","","","","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,IF($AK99=0,$W99,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1)*$F99)))","v":""},"",{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$V$7)*$F99)","v":""}]
[0.22474806188177443,0.12044546123910482,{"$f":"IF(Inventory!AH99=Inventory!$C$1032,0.5,1)*B100","v":0.12044546123910482},{"$f":"Inventory!C99","v":0},{"$f":"Inventory!E99","v":0},{"$f":"Inventory!W99","v":""},{"$f":"'Year 08'!AM100","v":""},{"$f":"IF($J100='Year 08'!$J100,'Year 08'!H100,$J100)","v":""},{"$f":"IF($J100='Year 08'!$J100,'Year 08'!I100,$J100)","v":""},{"$f":"'Year 08'!AN100","v":""},"",{"$f":"IF(E100 = 0, \"\", MATCH($E100,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!BA$7+$J100-1))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$W$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AB$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,1,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0)*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},"","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$B$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$F$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$O$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$BF$7+$K100-1))","v":""},{"$f":"IF(L100=\"\", \"\", VLOOKUP(X100,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,P100,IF($X100=1,IF(Z$9=$G100,(1-$M100),0),IF($X100=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,Q100,IF($X100=1,IF(AA$9=$G100,(1-$M100),0),IF($X100=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,R100,IF($X100=1,IF(AB$9=$G100,(1-$M100),0),IF($X100=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,S100,IF($X100=1,IF(AC$9=$G100,(1-$M100),0),IF($X100=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X100=3,1,IF($X100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AO$7+$J100-1),$J100))","v":""},"",{"$f":"IF(L100=\"\", \"\", IF($X100=0,$V100,IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$T$7+$X100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100)))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$CE$7+$K100-1)*$F100)","v":""},"","","","","","","","","","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,IF($AK100=0,$W100,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1)*$F100)))","v":""},"",{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$V$7)*$F100)","v":""}]
[0.93442678306590388,8.7559863580978892E-2,{"$f":"IF(Inventory!AH100=Inventory!$C$1032,0.5,1)*B101","v":8.7559863580978892E-2},{"$f":"Inventory!C100","v":0},{"$f":"Inventory!E100","v":0},{"$f":"Inventory!W100","v":""},{"$f":"'Year 08'!AM101","v":""},{"$f":"IF($J101='Year 08'!$J101,'Year 08'!H101,$J101)","v":""},{"$f":"IF($J101='Year 08'!$J101,'Year 08'!I101,$J101)","v":""},{"$f":"'Year 08'!AN101","v":""},"",{"$f":"IF(E101 = 0, \"\", MATCH($E101,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!BA$7+$J101-1))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$W$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AB$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,1,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0)*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},"","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$B$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$F$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$O$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$BF$7+$K101-1))","v":""},{"$f":"IF(L101=\"\", \"\", VLOOKUP(X101,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,P101,IF($X101=1,IF(Z$9=$G101,(1-$M101),0),IF($X101=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,Q101,IF($X101=1,IF(AA$9=$G101,(1-$M101),0),IF($X101=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,R101,IF($X101=1,IF(AB$9=$G101,(1-$M101),0),IF($X101=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,S101,IF($X101=1,IF(AC$9=$G101,(1-$M101),0),IF($X101=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X101=3,1,IF($X101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AO$7+$J101-1),$J101))","v":""},"",{"$f":"IF(L101=\"\", \"\", IF($X101=0,$V101,IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$T$7+$X101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101)))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$CE$7+$K101-1)*$F101)","v":""},"","","","","","","","","","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,IF($AK101=0,$W101,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1)*$F101)))","v":""},"",{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$V$7)*$F101)","v":""}]
[0.74005941314790435,0.37335983399504125,{"$f":"IF(Inventory!AH101=Inventory!$C$1032,0.5,1)*B102","v":0.37335983399504125},{"$f":"Inventory!C101","v":0},{"$f":"Inventory!E101","v":0},{"$f":"Inventory!W101","v":""},{"$f":"'Year 08'!AM102","v":""},{"$f":"IF($J102='Year 08'!$J102,'Year 08'!H102,$J102)","v":""},{"$f":"IF($J102='Year 08'!$J102,'Year 08'!I102,$J102)","v":""},{"$f":"'Year 08'!AN102","v":""},"",{"$f":"IF(E102 = 0, \"\", MATCH($E102,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!BA$7+$J102-1))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$W$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AB$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,1,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0)*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},"","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$B$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$F$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$O$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$BF$7+$K102-1))","v":""},{"$f":"IF(L102=\"\", \"\", VLOOKUP(X102,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,P102,IF($X102=1,IF(Z$9=$G102,(1-$M102),0),IF($X102=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,Q102,IF($X102=1,IF(AA$9=$G102,(1-$M102),0),IF($X102=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,R102,IF($X102=1,IF(AB$9=$G102,(1-$M102),0),IF($X102=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,S102,IF($X102=1,IF(AC$9=$G102,(1-$M102),0),IF($X102=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X102=3,1,IF($X102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AO$7+$J102-1),$J102))","v":""},"",{"$f":"IF(L102=\"\", \"\", IF($X102=0,$V102,IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$T$7+$X102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102)))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$CE$7+$K102-1)*$F102)","v":""},"","","","","","","","","","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,IF($AK102=0,$W102,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1)*$F102)))","v":""},"",{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$V$7)*$F102)","v":""}]
[0.68362904329464336,0.55244102450957999,{"$f":"IF(Inventory!AH102=Inventory!$C$1032,0.5,1)*B103","v":0.55244102450957999},{"$f":"Inventory!C102","v":0},{"$f":"Inventory!E102","v":0},{"$f":"Inventory!W102","v":""},{"$f":"'Year 08'!AM103","v":""},{"$f":"IF($J103='Year 08'!$J103,'Year 08'!H103,$J103)","v":""},{"$f":"IF($J103='Year 08'!$J103,'Year 08'!I103,$J103)","v":""},{"$f":"'Year 08'!AN103","v":""},"",{"$f":"IF(E103 = 0, \"\", MATCH($E103,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!BA$7+$J103-1))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$W$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AB$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,1,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0)*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},"","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$B$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$F$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$O$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$BF$7+$K103-1))","v":""},{"$f":"IF(L103=\"\", \"\", VLOOKUP(X103,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,P103,IF($X103=1,IF(Z$9=$G103,(1-$M103),0),IF($X103=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,Q103,IF($X103=1,IF(AA$9=$G103,(1-$M103),0),IF($X103=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,R103,IF($X103=1,IF(AB$9=$G103,(1-$M103),0),IF($X103=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,S103,IF($X103=1,IF(AC$9=$G103,(1-$M103),0),IF($X103=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X103=3,1,IF($X103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AO$7+$J103-1),$J103))","v":""},"",{"$f":"IF(L103=\"\", \"\", IF($X103=0,$V103,IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$T$7+$X103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103)))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$CE$7+$K103-1)*$F103)","v":""},"","","","","","","","","","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,IF($AK103=0,$W103,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1)*$F103)))","v":""},"",{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$V$7)*$F103)","v":""}]
[0.8501191730817792,0.30746833590089484,{"$f":"IF(Inventory!AH103=Inventory!$C$1032,0.5,1)*B104","v":0.30746833590089484},{"$f":"Inventory!C103","v":0},{"$f":"Inventory!E103","v":0},{"$f":"Inventory!W103","v":""},{"$f":"'Year 08'!AM104","v":""},{"$f":"IF($J104='Year 08'!$J104,'Year 08'!H104,$J104)","v":""},{"$f":"IF($J104='Year 08'!$J104,'Year 08'!I104,$J104)","v":""},{"$f":"'Year 08'!AN104","v":""},"",{"$f":"IF(E104 = 0, \"\", MATCH($E104,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!BA$7+$J104-1))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$W$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AB$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,1,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0)*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},"","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$B$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$F$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$O$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$BF$7+$K104-1))","v":""},{"$f":"IF(L104=\"\", \"\", VLOOKUP(X104,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,P104,IF($X104=1,IF(Z$9=$G104,(1-$M104),0),IF($X104=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,Q104,IF($X104=1,IF(AA$9=$G104,(1-$M104),0),IF($X104=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,R104,IF($X104=1,IF(AB$9=$G104,(1-$M104),0),IF($X104=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,S104,IF($X104=1,IF(AC$9=$G104,(1-$M104),0),IF($X104=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X104=3,1,IF($X104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AO$7+$J104-1),$J104))","v":""},"",{"$f":"IF(L104=\"\", \"\", IF($X104=0,$V104,IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$T$7+$X104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104)))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$CE$7+$K104-1)*$F104)","v":""},"","","","","","","","","","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,IF($AK104=0,$W104,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1)*$F104)))","v":""},"",{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$V$7)*$F104)","v":""}]
[0.17716109711004269,0.58027879214895028,{"$f":"IF(Inventory!AH104=Inventory!$C$1032,0.5,1)*B105","v":0.58027879214895028},{"$f":"Inventory!C104","v":0},{"$f":"Inventory!E104","v":0},{"$f":"Inventory!W104","v":""},{"$f":"'Year 08'!AM105","v":""},{"$f":"IF($J105='Year 08'!$J105,'Year 08'!H105,$J105)","v":""},{"$f":"IF($J105='Year 08'!$J105,'Year 08'!I105,$J105)","v":""},{"$f":"'Year 08'!AN105","v":""},"",{"$f":"IF(E105 = 0, \"\", MATCH($E105,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!BA$7+$J105-1))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$W$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AB$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,1,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0)*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},"","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$B$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$F$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$O$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$BF$7+$K105-1))","v":""},{"$f":"IF(L105=\"\", \"\", VLOOKUP(X105,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,P105,IF($X105=1,IF(Z$9=$G105,(1-$M105),0),IF($X105=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,Q105,IF($X105=1,IF(AA$9=$G105,(1-$M105),0),IF($X105=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,R105,IF($X105=1,IF(AB$9=$G105,(1-$M105),0),IF($X105=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,S105,IF($X105=1,IF(AC$9=$G105,(1-$M105),0),IF($X105=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X105=3,1,IF($X105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AO$7+$J105-1),$J105))","v":""},"",{"$f":"IF(L105=\"\", \"\", IF($X105=0,$V105,IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$T$7+$X105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105)))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$CE$7+$K105-1)*$F105)","v":""},"","","","","","","","","","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,IF($AK105=0,$W105,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1)*$F105)))","v":""},"",{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$V$7)*$F105)","v":""}]
[5.9754265184724042E-2,0.26857483495775292,{"$f":"IF(Inventory!AH105=Inventory!$C$1032,0.5,1)*B106","v":0.26857483495775292},{"$f":"Inventory!C105","v":0},{"$f":"Inventory!E105","v":0},{"$f":"Inventory!W105","v":""},{"$f":"'Year 08'!AM106","v":""},{"$f":"IF($J106='Year 08'!$J106,'Year 08'!H106,$J106)","v":""},{"$f":"IF($J106='Year 08'!$J106,'Year 08'!I106,$J106)","v":""},{"$f":"'Year 08'!AN106","v":""},"",{"$f":"IF(E106 = 0, \"\", MATCH($E106,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!BA$7+$J106-1))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$W$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AB$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,1,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0)*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},"","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$B$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$F$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$O$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$BF$7+$K106-1))","v":""},{"$f":"IF(L106=\"\", \"\", VLOOKUP(X106,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,P106,IF($X106=1,IF(Z$9=$G106,(1-$M106),0),IF($X106=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,Q106,IF($X106=1,IF(AA$9=$G106,(1-$M106),0),IF($X106=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,R106,IF($X106=1,IF(AB$9=$G106,(1-$M106),0),IF($X106=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,S106,IF($X106=1,IF(AC$9=$G106,(1-$M106),0),IF($X106=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X106=3,1,IF($X106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AO$7+$J106-1),$J106))","v":""},"",{"$f":"IF(L106=\"\", \"\", IF($X106=0,$V106,IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$T$7+$X106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106)))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$CE$7+$K106-1)*$F106)","v":""},"","","","","","","","","","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,IF($AK106=0,$W106,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1)*$F106)))","v":""},"",{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$V$7)*$F106)","v":""}]
[0.20292056355279742,0.69749757727970774,{"$f":"IF(Inventory!AH106=Inventory!$C$1032,0.5,1)*B107","v":0.69749757727970774},{"$f":"Inventory!C106","v":0},{"$f":"Inventory!E106","v":0},{"$f":"Inventory!W106","v":""},{"$f":"'Year 08'!AM107","v":""},{"$f":"IF($J107='Year 08'!$J107,'Year 08'!H107,$J107)","v":""},{"$f":"IF($J107='Year 08'!$J107,'Year 08'!I107,$J107)","v":""},{"$f":"'Year 08'!AN107","v":""},"",{"$f":"IF(E107 = 0, \"\", MATCH($E107,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!BA$7+$J107-1))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$W$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AB$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,1,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0)*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},"","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$B$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$F$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$O$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$BF$7+$K107-1))","v":""},{"$f":"IF(L107=\"\", \"\", VLOOKUP(X107,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,P107,IF($X107=1,IF(Z$9=$G107,(1-$M107),0),IF($X107=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,Q107,IF($X107=1,IF(AA$9=$G107,(1-$M107),0),IF($X107=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,R107,IF($X107=1,IF(AB$9=$G107,(1-$M107),0),IF($X107=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,S107,IF($X107=1,IF(AC$9=$G107,(1-$M107),0),IF($X107=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X107=3,1,IF($X107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AO$7+$J107-1),$J107))","v":""},"",{"$f":"IF(L107=\"\", \"\", IF($X107=0,$V107,IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$T$7+$X107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107)))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$CE$7+$K107-1)*$F107)","v":""},"","","","","","","","","","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,IF($AK107=0,$W107,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1)*$F107)))","v":""},"",{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$V$7)*$F107)","v":""}]
[0.71508002691575723,0.31034778477392677,{"$f":"IF(Inventory!AH107=Inventory!$C$1032,0.5,1)*B108","v":0.31034778477392677},{"$f":"Inventory!C107","v":0},{"$f":"Inventory!E107","v":0},{"$f":"Inventory!W107","v":""},{"$f":"'Year 08'!AM108","v":""},{"$f":"IF($J108='Year 08'!$J108,'Year 08'!H108,$J108)","v":""},{"$f":"IF($J108='Year 08'!$J108,'Year 08'!I108,$J108)","v":""},{"$f":"'Year 08'!AN108","v":""},"",{"$f":"IF(E108 = 0, \"\", MATCH($E108,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!BA$7+$J108-1))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$W$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AB$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,1,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0)*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},"","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$B$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$F$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$O$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$BF$7+$K108-1))","v":""},{"$f":"IF(L108=\"\", \"\", VLOOKUP(X108,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,P108,IF($X108=1,IF(Z$9=$G108,(1-$M108),0),IF($X108=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,Q108,IF($X108=1,IF(AA$9=$G108,(1-$M108),0),IF($X108=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,R108,IF($X108=1,IF(AB$9=$G108,(1-$M108),0),IF($X108=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,S108,IF($X108=1,IF(AC$9=$G108,(1-$M108),0),IF($X108=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X108=3,1,IF($X108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AO$7+$J108-1),$J108))","v":""},"",{"$f":"IF(L108=\"\", \"\", IF($X108=0,$V108,IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$T$7+$X108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108)))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$CE$7+$K108-1)*$F108)","v":""},"","","","","","","","","","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,IF($AK108=0,$W108,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1)*$F108)))","v":""},"",{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$V$7)*$F108)","v":""}]
[0.63738485954972257,9.1453992234326598E-2,{"$f":"IF(Inventory!AH108=Inventory!$C$1032,0.5,1)*B109","v":9.1453992234326598E-2},{"$f":"Inventory!C108","v":0},{"$f":"Inventory!E108","v":0},{"$f":"Inventory!W108","v":""},{"$f":"'Year 08'!AM109","v":""},{"$f":"IF($J109='Year 08'!$J109,'Year 08'!H109,$J109)","v":""},{"$f":"IF($J109='Year 08'!$J109,'Year 08'!I109,$J109)","v":""},{"$f":"'Year 08'!AN109","v":""},"",{"$f":"IF(E109 = 0, \"\", MATCH($E109,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!BA$7+$J109-1))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$W$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AB$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,1,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0)*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},"","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$B$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$F$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$O$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$BF$7+$K109-1))","v":""},{"$f":"IF(L109=\"\", \"\", VLOOKUP(X109,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,P109,IF($X109=1,IF(Z$9=$G109,(1-$M109),0),IF($X109=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,Q109,IF($X109=1,IF(AA$9=$G109,(1-$M109),0),IF($X109=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,R109,IF($X109=1,IF(AB$9=$G109,(1-$M109),0),IF($X109=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,S109,IF($X109=1,IF(AC$9=$G109,(1-$M109),0),IF($X109=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X109=3,1,IF($X109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AO$7+$J109-1),$J109))","v":""},"",{"$f":"IF(L109=\"\", \"\", IF($X109=0,$V109,IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$T$7+$X109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109)))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$CE$7+$K109-1)*$F109)","v":""},"","","","","","","","","","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,IF($AK109=0,$W109,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1)*$F109)))","v":""},"",{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$V$7)*$F109)","v":""}]
[0.73880420954745307,0.62180593369507398,{"$f":"IF(Inventory!AH109=Inventory!$C$1032,0.5,1)*B110","v":0.62180593369507398},{"$f":"Inventory!C109","v":0},{"$f":"Inventory!E109","v":0},{"$f":"Inventory!W109","v":""},{"$f":"'Year 08'!AM110","v":""},{"$f":"IF($J110='Year 08'!$J110,'Year 08'!H110,$J110)","v":""},{"$f":"IF($J110='Year 08'!$J110,'Year 08'!I110,$J110)","v":""},{"$f":"'Year 08'!AN110","v":""},"",{"$f":"IF(E110 = 0, \"\", MATCH($E110,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!BA$7+$J110-1))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$W$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AB$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,1,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0)*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},"","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$B$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$F$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$O$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$BF$7+$K110-1))","v":""},{"$f":"IF(L110=\"\", \"\", VLOOKUP(X110,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,P110,IF($X110=1,IF(Z$9=$G110,(1-$M110),0),IF($X110=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,Q110,IF($X110=1,IF(AA$9=$G110,(1-$M110),0),IF($X110=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,R110,IF($X110=1,IF(AB$9=$G110,(1-$M110),0),IF($X110=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,S110,IF($X110=1,IF(AC$9=$G110,(1-$M110),0),IF($X110=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X110=3,1,IF($X110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AO$7+$J110-1),$J110))","v":""},"",{"$f":"IF(L110=\"\", \"\", IF($X110=0,$V110,IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$T$7+$X110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110)))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$CE$7+$K110-1)*$F110)","v":""},"","","","","","","","","","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,IF($AK110=0,$W110,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1)*$F110)))","v":""},"",{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$V$7)*$F110)","v":""}]
[0.84763726161338948,0.89938994594396449,{"$f":"IF(Inventory!AH110=Inventory!$C$1032,0.5,1)*B111","v":0.89938994594396449},{"$f":"Inventory!C110","v":0},{"$f":"Inventory!E110","v":0},{"$f":"Inventory!W110","v":""},{"$f":"'Year 08'!AM111","v":""},{"$f":"IF($J111='Year 08'!$J111,'Year 08'!H111,$J111)","v":""},{"$f":"IF($J111='Year 08'!$J111,'Year 08'!I111,$J111)","v":""},{"$f":"'Year 08'!AN111","v":""},"",{"$f":"IF(E111 = 0, \"\", MATCH($E111,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!BA$7+$J111-1))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$W$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AB$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,1,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0)*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},"","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$B$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$F$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$O$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$BF$7+$K111-1))","v":""},{"$f":"IF(L111=\"\", \"\", VLOOKUP(X111,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,P111,IF($X111=1,IF(Z$9=$G111,(1-$M111),0),IF($X111=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,Q111,IF($X111=1,IF(AA$9=$G111,(1-$M111),0),IF($X111=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,R111,IF($X111=1,IF(AB$9=$G111,(1-$M111),0),IF($X111=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,S111,IF($X111=1,IF(AC$9=$G111,(1-$M111),0),IF($X111=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X111=3,1,IF($X111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AO$7+$J111-1),$J111))","v":""},"",{"$f":"IF(L111=\"\", \"\", IF($X111=0,$V111,IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$T$7+$X111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111)))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$CE$7+$K111-1)*$F111)","v":""},"","","","","","","","","","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,IF($AK111=0,$W111,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1)*$F111)))","v":""},"",{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$V$7)*$F111)","v":""}]
[0.56640100773131552,1.4009923718692585E-2,{"$f":"IF(Inventory!AH111=Inventory!$C$1032,0.5,1)*B112","v":1.4009923718692585E-2},{"$f":"Inventory!C111","v":0},{"$f":"Inventory!E111","v":0},{"$f":"Inventory!W111","v":""},{"$f":"'Year 08'!AM112","v":""},{"$f":"IF($J112='Year 08'!$J112,'Year 08'!H112,$J112)","v":""},{"$f":"IF($J112='Year 08'!$J112,'Year 08'!I112,$J112)","v":""},{"$f":"'Year 08'!AN112","v":""},"",{"$f":"IF(E112 = 0, \"\", MATCH($E112,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!BA$7+$J112-1))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$W$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AB$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,1,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0)*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},"","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$B$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$F$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$O$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$BF$7+$K112-1))","v":""},{"$f":"IF(L112=\"\", \"\", VLOOKUP(X112,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,P112,IF($X112=1,IF(Z$9=$G112,(1-$M112),0),IF($X112=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,Q112,IF($X112=1,IF(AA$9=$G112,(1-$M112),0),IF($X112=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,R112,IF($X112=1,IF(AB$9=$G112,(1-$M112),0),IF($X112=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,S112,IF($X112=1,IF(AC$9=$G112,(1-$M112),0),IF($X112=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X112=3,1,IF($X112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AO$7+$J112-1),$J112))","v":""},"",{"$f":"IF(L112=\"\", \"\", IF($X112=0,$V112,IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$T$7+$X112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112)))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$CE$7+$K112-1)*$F112)","v":""},"","","","","","","","","","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,IF($AK112=0,$W112,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1)*$F112)))","v":""},"",{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$V$7)*$F112)","v":""}]
[0.38059032839180928,0.34486032345554163,{"$f":"IF(Inventory!AH112=Inventory!$C$1032,0.5,1)*B113","v":0.34486032345554163},{"$f":"Inventory!C112","v":0},{"$f":"Inventory!E112","v":0},{"$f":"Inventory!W112","v":""},{"$f":"'Year 08'!AM113","v":""},{"$f":"IF($J113='Year 08'!$J113,'Year 08'!H113,$J113)","v":""},{"$f":"IF($J113='Year 08'!$J113,'Year 08'!I113,$J113)","v":""},{"$f":"'Year 08'!AN113","v":""},"",{"$f":"IF(E113 = 0, \"\", MATCH($E113,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!BA$7+$J113-1))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$W$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AB$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,1,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0)*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},"","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$B$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$F$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$O$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$BF$7+$K113-1))","v":""},{"$f":"IF(L113=\"\", \"\", VLOOKUP(X113,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,P113,IF($X113=1,IF(Z$9=$G113,(1-$M113),0),IF($X113=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,Q113,IF($X113=1,IF(AA$9=$G113,(1-$M113),0),IF($X113=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,R113,IF($X113=1,IF(AB$9=$G113,(1-$M113),0),IF($X113=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,S113,IF($X113=1,IF(AC$9=$G113,(1-$M113),0),IF($X113=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X113=3,1,IF($X113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AO$7+$J113-1),$J113))","v":""},"",{"$f":"IF(L113=\"\", \"\", IF($X113=0,$V113,IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$T$7+$X113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113)))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$CE$7+$K113-1)*$F113)","v":""},"","","","","","","","","","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,IF($AK113=0,$W113,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1)*$F113)))","v":""},"",{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$V$7)*$F113)","v":""}]
[0.87477488377153689,0.69792367767359331,{"$f":"IF(Inventory!AH113=Inventory!$C$1032,0.5,1)*B114","v":0.69792367767359331},{"$f":"Inventory!C113","v":0},{"$f":"Inventory!E113","v":0},{"$f":"Inventory!W113","v":""},{"$f":"'Year 08'!AM114","v":""},{"$f":"IF($J114='Year 08'!$J114,'Year 08'!H114,$J114)","v":""},{"$f":"IF($J114='Year 08'!$J114,'Year 08'!I114,$J114)","v":""},{"$f":"'Year 08'!AN114","v":""},"",{"$f":"IF(E114 = 0, \"\", MATCH($E114,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!BA$7+$J114-1))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$W$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AB$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,1,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0)*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},"","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$B$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$F$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$O$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$BF$7+$K114-1))","v":""},{"$f":"IF(L114=\"\", \"\", VLOOKUP(X114,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,P114,IF($X114=1,IF(Z$9=$G114,(1-$M114),0),IF($X114=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,Q114,IF($X114=1,IF(AA$9=$G114,(1-$M114),0),IF($X114=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,R114,IF($X114=1,IF(AB$9=$G114,(1-$M114),0),IF($X114=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,S114,IF($X114=1,IF(AC$9=$G114,(1-$M114),0),IF($X114=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X114=3,1,IF($X114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AO$7+$J114-1),$J114))","v":""},"",{"$f":"IF(L114=\"\", \"\", IF($X114=0,$V114,IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$T$7+$X114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114)))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$CE$7+$K114-1)*$F114)","v":""},"","","","","","","","","","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,IF($AK114=0,$W114,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1)*$F114)))","v":""},"",{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$V$7)*$F114)","v":""}]
[0.70465424898268803,0.39373120251554172,{"$f":"IF(Inventory!AH114=Inventory!$C$1032,0.5,1)*B115","v":0.39373120251554172},{"$f":"Inventory!C114","v":0},{"$f":"Inventory!E114","v":0},{"$f":"Inventory!W114","v":""},{"$f":"'Year 08'!AM115","v":""},{"$f":"IF($J115='Year 08'!$J115,'Year 08'!H115,$J115)","v":""},{"$f":"IF($J115='Year 08'!$J115,'Year 08'!I115,$J115)","v":""},{"$f":"'Year 08'!AN115","v":""},"",{"$f":"IF(E115 = 0, \"\", MATCH($E115,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!BA$7+$J115-1))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$W$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AB$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,1,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0)*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},"","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$B$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$F$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$O$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$BF$7+$K115-1))","v":""},{"$f":"IF(L115=\"\", \"\", VLOOKUP(X115,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,P115,IF($X115=1,IF(Z$9=$G115,(1-$M115),0),IF($X115=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,Q115,IF($X115=1,IF(AA$9=$G115,(1-$M115),0),IF($X115=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,R115,IF($X115=1,IF(AB$9=$G115,(1-$M115),0),IF($X115=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,S115,IF($X115=1,IF(AC$9=$G115,(1-$M115),0),IF($X115=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X115=3,1,IF($X115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AO$7+$J115-1),$J115))","v":""},"",{"$f":"IF(L115=\"\", \"\", IF($X115=0,$V115,IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$T$7+$X115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115)))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$CE$7+$K115-1)*$F115)","v":""},"","","","","","","","","","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,IF($AK115=0,$W115,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1)*$F115)))","v":""},"",{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$V$7)*$F115)","v":""}]
[4.3848190567273182E-2,0.25312203554988888,{"$f":"IF(Inventory!AH115=Inventory!$C$1032,0.5,1)*B116","v":0.25312203554988888},{"$f":"Inventory!C115","v":0},{"$f":"Inventory!E115","v":0},{"$f":"Inventory!W115","v":""},{"$f":"'Year 08'!AM116","v":""},{"$f":"IF($J116='Year 08'!$J116,'Year 08'!H116,$J116)","v":""},{"$f":"IF($J116='Year 08'!$J116,'Year 08'!I116,$J116)","v":""},{"$f":"'Year 08'!AN116","v":""},"",{"$f":"IF(E116 = 0, \"\", MATCH($E116,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!BA$7+$J116-1))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$W$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AB$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,1,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0)*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},"","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$B$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$F$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$O$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$BF$7+$K116-1))","v":""},{"$f":"IF(L116=\"\", \"\", VLOOKUP(X116,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,P116,IF($X116=1,IF(Z$9=$G116,(1-$M116),0),IF($X116=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,Q116,IF($X116=1,IF(AA$9=$G116,(1-$M116),0),IF($X116=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,R116,IF($X116=1,IF(AB$9=$G116,(1-$M116),0),IF($X116=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,S116,IF($X116=1,IF(AC$9=$G116,(1-$M116),0),IF($X116=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X116=3,1,IF($X116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AO$7+$J116-1),$J116))","v":""},"",{"$f":"IF(L116=\"\", \"\", IF($X116=0,$V116,IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$T$7+$X116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116)))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$CE$7+$K116-1)*$F116)","v":""},"","","","","","","","","","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,IF($AK116=0,$W116,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1)*$F116)))","v":""},"",{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$V$7)*$F116)","v":""}]
[5.7915092536590773E-2,0.4243236467778545,{"$f":"IF(Inventory!AH116=Inventory!$C$1032,0.5,1)*B117","v":0.4243236467778545},{"$f":"Inventory!C116","v":0},{"$f":"Inventory!E116","v":0},{"$f":"Inventory!W116","v":""},{"$f":"'Year 08'!AM117","v":""},{"$f":"IF($J117='Year 08'!$J117,'Year 08'!H117,$J117)","v":""},{"$f":"IF($J117='Year 08'!$J117,'Year 08'!I117,$J117)","v":""},{"$f":"'Year 08'!AN117","v":""},"",{"$f":"IF(E117 = 0, \"\", MATCH($E117,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!BA$7+$J117-1))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$W$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AB$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,1,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0)*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},"","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$B$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$F$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$O$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$BF$7+$K117-1))","v":""},{"$f":"IF(L117=\"\", \"\", VLOOKUP(X117,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,P117,IF($X117=1,IF(Z$9=$G117,(1-$M117),0),IF($X117=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,Q117,IF($X117=1,IF(AA$9=$G117,(1-$M117),0),IF($X117=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,R117,IF($X117=1,IF(AB$9=$G117,(1-$M117),0),IF($X117=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,S117,IF($X117=1,IF(AC$9=$G117,(1-$M117),0),IF($X117=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X117=3,1,IF($X117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AO$7+$J117-1),$J117))","v":""},"",{"$f":"IF(L117=\"\", \"\", IF($X117=0,$V117,IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$T$7+$X117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117)))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$CE$7+$K117-1)*$F117)","v":""},"","","","","","","","","","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,IF($AK117=0,$W117,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1)*$F117)))","v":""},"",{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$V$7)*$F117)","v":""}]
[0.90877729634722437,0.93863447531886435,{"$f":"IF(Inventory!AH117=Inventory!$C$1032,0.5,1)*B118","v":0.93863447531886435},{"$f":"Inventory!C117","v":0},{"$f":"Inventory!E117","v":0},{"$f":"Inventory!W117","v":""},{"$f":"'Year 08'!AM118","v":""},{"$f":"IF($J118='Year 08'!$J118,'Year 08'!H118,$J118)","v":""},{"$f":"IF($J118='Year 08'!$J118,'Year 08'!I118,$J118)","v":""},{"$f":"'Year 08'!AN118","v":""},"",{"$f":"IF(E118 = 0, \"\", MATCH($E118,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!BA$7+$J118-1))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$W$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AB$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,1,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0)*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},"","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$B$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$F$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$O$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$BF$7+$K118-1))","v":""},{"$f":"IF(L118=\"\", \"\", VLOOKUP(X118,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,P118,IF($X118=1,IF(Z$9=$G118,(1-$M118),0),IF($X118=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,Q118,IF($X118=1,IF(AA$9=$G118,(1-$M118),0),IF($X118=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,R118,IF($X118=1,IF(AB$9=$G118,(1-$M118),0),IF($X118=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,S118,IF($X118=1,IF(AC$9=$G118,(1-$M118),0),IF($X118=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X118=3,1,IF($X118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AO$7+$J118-1),$J118))","v":""},"",{"$f":"IF(L118=\"\", \"\", IF($X118=0,$V118,IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$T$7+$X118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118)))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$CE$7+$K118-1)*$F118)","v":""},"","","","","","","","","","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,IF($AK118=0,$W118,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1)*$F118)))","v":""},"",{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$V$7)*$F118)","v":""}]
[0.63212222995560818,0.11411103118257826,{"$f":"IF(Inventory!AH118=Inventory!$C$1032,0.5,1)*B119","v":0.11411103118257826},{"$f":"Inventory!C118","v":0},{"$f":"Inventory!E118","v":0},{"$f":"Inventory!W118","v":""},{"$f":"'Year 08'!AM119","v":""},{"$f":"IF($J119='Year 08'!$J119,'Year 08'!H119,$J119)","v":""},{"$f":"IF($J119='Year 08'!$J119,'Year 08'!I119,$J119)","v":""},{"$f":"'Year 08'!AN119","v":""},"",{"$f":"IF(E119 = 0, \"\", MATCH($E119,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!BA$7+$J119-1))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$W$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AB$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,1,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0)*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},"","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$B$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$F$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$O$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$BF$7+$K119-1))","v":""},{"$f":"IF(L119=\"\", \"\", VLOOKUP(X119,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,P119,IF($X119=1,IF(Z$9=$G119,(1-$M119),0),IF($X119=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,Q119,IF($X119=1,IF(AA$9=$G119,(1-$M119),0),IF($X119=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,R119,IF($X119=1,IF(AB$9=$G119,(1-$M119),0),IF($X119=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,S119,IF($X119=1,IF(AC$9=$G119,(1-$M119),0),IF($X119=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X119=3,1,IF($X119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AO$7+$J119-1),$J119))","v":""},"",{"$f":"IF(L119=\"\", \"\", IF($X119=0,$V119,IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$T$7+$X119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119)))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$CE$7+$K119-1)*$F119)","v":""},"","","","","","","","","","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,IF($AK119=0,$W119,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1)*$F119)))","v":""},"",{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$V$7)*$F119)","v":""}]
[0.3159199452205107,0.45060111416414383,{"$f":"IF(Inventory!AH119=Inventory!$C$1032,0.5,1)*B120","v":0.45060111416414383},{"$f":"Inventory!C119","v":0},{"$f":"Inventory!E119","v":0},{"$f":"Inventory!W119","v":""},{"$f":"'Year 08'!AM120","v":""},{"$f":"IF($J120='Year 08'!$J120,'Year 08'!H120,$J120)","v":""},{"$f":"IF($J120='Year 08'!$J120,'Year 08'!I120,$J120)","v":""},{"$f":"'Year 08'!AN120","v":""},"",{"$f":"IF(E120 = 0, \"\", MATCH($E120,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!BA$7+$J120-1))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$W$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AB$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,1,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0)*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},"","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$B$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$F$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$O$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$BF$7+$K120-1))","v":""},{"$f":"IF(L120=\"\", \"\", VLOOKUP(X120,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,P120,IF($X120=1,IF(Z$9=$G120,(1-$M120),0),IF($X120=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,Q120,IF($X120=1,IF(AA$9=$G120,(1-$M120),0),IF($X120=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,R120,IF($X120=1,IF(AB$9=$G120,(1-$M120),0),IF($X120=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,S120,IF($X120=1,IF(AC$9=$G120,(1-$M120),0),IF($X120=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X120=3,1,IF($X120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AO$7+$J120-1),$J120))","v":""},"",{"$f":"IF(L120=\"\", \"\", IF($X120=0,$V120,IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$T$7+$X120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120)))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$CE$7+$K120-1)*$F120)","v":""},"","","","","","","","","","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,IF($AK120=0,$W120,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1)*$F120)))","v":""},"",{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$V$7)*$F120)","v":""}]
[7.5579400578186684E-2,0.10308433766034697,{"$f":"IF(Inventory!AH120=Inventory!$C$1032,0.5,1)*B121","v":0.10308433766034697},{"$f":"Inventory!C120","v":0},{"$f":"Inventory!E120","v":0},{"$f":"Inventory!W120","v":""},{"$f":"'Year 08'!AM121","v":""},{"$f":"IF($J121='Year 08'!$J121,'Year 08'!H121,$J121)","v":""},{"$f":"IF($J121='Year 08'!$J121,'Year 08'!I121,$J121)","v":""},{"$f":"'Year 08'!AN121","v":""},"",{"$f":"IF(E121 = 0, \"\", MATCH($E121,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!BA$7+$J121-1))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$W$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AB$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,1,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0)*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},"","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$B$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$F$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$O$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$BF$7+$K121-1))","v":""},{"$f":"IF(L121=\"\", \"\", VLOOKUP(X121,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,P121,IF($X121=1,IF(Z$9=$G121,(1-$M121),0),IF($X121=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,Q121,IF($X121=1,IF(AA$9=$G121,(1-$M121),0),IF($X121=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,R121,IF($X121=1,IF(AB$9=$G121,(1-$M121),0),IF($X121=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,S121,IF($X121=1,IF(AC$9=$G121,(1-$M121),0),IF($X121=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X121=3,1,IF($X121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AO$7+$J121-1),$J121))","v":""},"",{"$f":"IF(L121=\"\", \"\", IF($X121=0,$V121,IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$T$7+$X121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121)))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$CE$7+$K121-1)*$F121)","v":""},"","","","","","","","","","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,IF($AK121=0,$W121,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1)*$F121)))","v":""},"",{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$V$7)*$F121)","v":""}]
[0.63800328632815317,0.7016826365872717,{"$f":"IF(Inventory!AH121=Inventory!$C$1032,0.5,1)*B122","v":0.7016826365872717},{"$f":"Inventory!C121","v":0},{"$f":"Inventory!E121","v":0},{"$f":"Inventory!W121","v":""},{"$f":"'Year 08'!AM122","v":""},{"$f":"IF($J122='Year 08'!$J122,'Year 08'!H122,$J122)","v":""},{"$f":"IF($J122='Year 08'!$J122,'Year 08'!I122,$J122)","v":""},{"$f":"'Year 08'!AN122","v":""},"",{"$f":"IF(E122 = 0, \"\", MATCH($E122,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!BA$7+$J122-1))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$W$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AB$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,1,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0)*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},"","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$B$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$F$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$O$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$BF$7+$K122-1))","v":""},{"$f":"IF(L122=\"\", \"\", VLOOKUP(X122,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,P122,IF($X122=1,IF(Z$9=$G122,(1-$M122),0),IF($X122=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,Q122,IF($X122=1,IF(AA$9=$G122,(1-$M122),0),IF($X122=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,R122,IF($X122=1,IF(AB$9=$G122,(1-$M122),0),IF($X122=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,S122,IF($X122=1,IF(AC$9=$G122,(1-$M122),0),IF($X122=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X122=3,1,IF($X122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AO$7+$J122-1),$J122))","v":""},"",{"$f":"IF(L122=\"\", \"\", IF($X122=0,$V122,IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$T$7+$X122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122)))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$CE$7+$K122-1)*$F122)","v":""},"","","","","","","","","","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,IF($AK122=0,$W122,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1)*$F122)))","v":""},"",{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$V$7)*$F122)","v":""}]
[0.78923720709068323,0.52169589991906151,{"$f":"IF(Inventory!AH122=Inventory!$C$1032,0.5,1)*B123","v":0.52169589991906151},{"$f":"Inventory!C122","v":0},{"$f":"Inventory!E122","v":0},{"$f":"Inventory!W122","v":""},{"$f":"'Year 08'!AM123","v":""},{"$f":"IF($J123='Year 08'!$J123,'Year 08'!H123,$J123)","v":""},{"$f":"IF($J123='Year 08'!$J123,'Year 08'!I123,$J123)","v":""},{"$f":"'Year 08'!AN123","v":""},"",{"$f":"IF(E123 = 0, \"\", MATCH($E123,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!BA$7+$J123-1))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$W$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AB$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,1,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0)*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},"","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$B$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$F$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$O$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$BF$7+$K123-1))","v":""},{"$f":"IF(L123=\"\", \"\", VLOOKUP(X123,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,P123,IF($X123=1,IF(Z$9=$G123,(1-$M123),0),IF($X123=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,Q123,IF($X123=1,IF(AA$9=$G123,(1-$M123),0),IF($X123=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,R123,IF($X123=1,IF(AB$9=$G123,(1-$M123),0),IF($X123=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,S123,IF($X123=1,IF(AC$9=$G123,(1-$M123),0),IF($X123=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X123=3,1,IF($X123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AO$7+$J123-1),$J123))","v":""},"",{"$f":"IF(L123=\"\", \"\", IF($X123=0,$V123,IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$T$7+$X123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123)))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$CE$7+$K123-1)*$F123)","v":""},"","","","","","","","","","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,IF($AK123=0,$W123,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1)*$F123)))","v":""},"",{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$V$7)*$F123)","v":""}]
[0.3037526160670867,0.7942076029732188,{"$f":"IF(Inventory!AH123=Inventory!$C$1032,0.5,1)*B124","v":0.7942076029732188},{"$f":"Inventory!C123","v":0},{"$f":"Inventory!E123","v":0},{"$f":"Inventory!W123","v":""},{"$f":"'Year 08'!AM124","v":""},{"$f":"IF($J124='Year 08'!$J124,'Year 08'!H124,$J124)","v":""},{"$f":"IF($J124='Year 08'!$J124,'Year 08'!I124,$J124)","v":""},{"$f":"'Year 08'!AN124","v":""},"",{"$f":"IF(E124 = 0, \"\", MATCH($E124,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!BA$7+$J124-1))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$W$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AB$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,1,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0)*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},"","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$B$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$F$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$O$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$BF$7+$K124-1))","v":""},{"$f":"IF(L124=\"\", \"\", VLOOKUP(X124,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,P124,IF($X124=1,IF(Z$9=$G124,(1-$M124),0),IF($X124=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,Q124,IF($X124=1,IF(AA$9=$G124,(1-$M124),0),IF($X124=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,R124,IF($X124=1,IF(AB$9=$G124,(1-$M124),0),IF($X124=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,S124,IF($X124=1,IF(AC$9=$G124,(1-$M124),0),IF($X124=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X124=3,1,IF($X124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AO$7+$J124-1),$J124))","v":""},"",{"$f":"IF(L124=\"\", \"\", IF($X124=0,$V124,IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$T$7+$X124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124)))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$CE$7+$K124-1)*$F124)","v":""},"","","","","","","","","","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,IF($AK124=0,$W124,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1)*$F124)))","v":""},"",{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$V$7)*$F124)","v":""}]
[0.72189380343696308,0.72384733758583553,{"$f":"IF(Inventory!AH124=Inventory!$C$1032,0.5,1)*B125","v":0.72384733758583553},{"$f":"Inventory!C124","v":0},{"$f":"Inventory!E124","v":0},{"$f":"Inventory!W124","v":""},{"$f":"'Year 08'!AM125","v":""},{"$f":"IF($J125='Year 08'!$J125,'Year 08'!H125,$J125)","v":""},{"$f":"IF($J125='Year 08'!$J125,'Year 08'!I125,$J125)","v":""},{"$f":"'Year 08'!AN125","v":""},"",{"$f":"IF(E125 = 0, \"\", MATCH($E125,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!BA$7+$J125-1))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$W$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AB$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,1,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0)*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},"","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$B$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$F$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$O$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$BF$7+$K125-1))","v":""},{"$f":"IF(L125=\"\", \"\", VLOOKUP(X125,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,P125,IF($X125=1,IF(Z$9=$G125,(1-$M125),0),IF($X125=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,Q125,IF($X125=1,IF(AA$9=$G125,(1-$M125),0),IF($X125=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,R125,IF($X125=1,IF(AB$9=$G125,(1-$M125),0),IF($X125=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,S125,IF($X125=1,IF(AC$9=$G125,(1-$M125),0),IF($X125=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X125=3,1,IF($X125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AO$7+$J125-1),$J125))","v":""},"",{"$f":"IF(L125=\"\", \"\", IF($X125=0,$V125,IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$T$7+$X125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125)))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$CE$7+$K125-1)*$F125)","v":""},"","","","","","","","","","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,IF($AK125=0,$W125,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1)*$F125)))","v":""},"",{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$V$7)*$F125)","v":""}]
[0.89624306819336119,0.66960446193688272,{"$f":"IF(Inventory!AH128=Inventory!$C$1032,0.5,1)*B129","v":0.66960446193688272},{"$f":"Inventory!C128","v":0},{"$f":"Inventory!E128","v":0},{"$f":"Inventory!W128","v":""},{"$f":"'Year 08'!AM129","v":""},{"$f":"IF($J129='Year 08'!$J129,'Year 08'!H129,$J129)","v":""},{"$f":"IF($J129='Year 08'!$J129,'Year 08'!I129,$J129)","v":""},{"$f":"'Year 08'!AN129","v":""},"",{"$f":"IF(E129 = 0, \"\", MATCH($E129,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!BA$7+$J129-1))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$W$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AB$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,1,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0)*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},"","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$B$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$F$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$O$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$BF$7+$K129-1))","v":""},{"$f":"IF(L129=\"\", \"\", VLOOKUP(X129,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,P129,IF($X129=1,IF(Z$9=$G129,(1-$M129),0),IF($X129=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,Q129,IF($X129=1,IF(AA$9=$G129,(1-$M129),0),IF($X129=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,R129,IF($X129=1,IF(AB$9=$G129,(1-$M129),0),IF($X129=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,S129,IF($X129=1,IF(AC$9=$G129,(1-$M129),0),IF($X129=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X129=3,1,IF($X129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AO$7+$J129-1),$J129))","v":""},"",{"$f":"IF(L129=\"\", \"\", IF($X129=0,$V129,IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$T$7+$X129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129)))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$CE$7+$K129-1)*$F129)","v":""},"","","","","","","","","","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,IF($AK129=0,$W129,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1)*$F129)))","v":""},"",{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$V$7)*$F129)","v":""}]
[0.24323553039887758,8.7259260494626401E-2,{"$f":"IF(Inventory!AH133=Inventory!$C$1032,0.5,1)*B134","v":8.7259260494626401E-2},{"$f":"Inventory!C133","v":0},{"$f":"Inventory!E133","v":0},{"$f":"Inventory!W133","v":""},{"$f":"'Year 08'!AM134","v":""},{"$f":"IF($J134='Year 08'!$J134,'Year 08'!H134,$J134)","v":""},{"$f":"IF($J134='Year 08'!$J134,'Year 08'!I134,$J134)","v":""},{"$f":"'Year 08'!AN134","v":""},"",{"$f":"IF(E134 = 0, \"\", MATCH($E134,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!BA$7+$J134-1))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$W$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AB$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,1,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0)*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},"","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$B$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$F$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$O$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$BF$7+$K134-1))","v":""},{"$f":"IF(L134=\"\", \"\", VLOOKUP(X134,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,P134,IF($X134=1,IF(Z$9=$G134,(1-$M134),0),IF($X134=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,Q134,IF($X134=1,IF(AA$9=$G134,(1-$M134),0),IF($X134=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,R134,IF($X134=1,IF(AB$9=$G134,(1-$M134),0),IF($X134=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,S134,IF($X134=1,IF(AC$9=$G134,(1-$M134),0),IF($X134=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X134=3,1,IF($X134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AO$7+$J134-1),$J134))","v":""},"",{"$f":"IF(L134=\"\", \"\", IF($X134=0,$V134,IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$T$7+$X134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134)))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$CE$7+$K134-1)*$F134)","v":""},"","","","","","","","","","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,IF($AK134=0,$W134,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1)*$F134)))","v":""},"",{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$V$7)*$F134)","v":""}]
[2.6962249449085873E-2,0.23842158794215396,{"$f":"IF(Inventory!AH141=Inventory!$C$1032,0.5,1)*B142","v":0.23842158794215396},{"$f":"Inventory!C141","v":0},{"$f":"Inventory!E141","v":0},{"$f":"Inventory!W141","v":""},{"$f":"'Year 08'!AM142","v":""},{"$f":"IF($J142='Year 08'!$J142,'Year 08'!H142,$J142)","v":""},{"$f":"IF($J142='Year 08'!$J142,'Year 08'!I142,$J142)","v":""},{"$f":"'Year 08'!AN142","v":""},"",{"$f":"IF(E142 = 0, \"\", MATCH($E142,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!BA$7+$J142-1))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$W$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AB$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,1,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0)*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},"","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$B$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$F$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$O$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$BF$7+$K142-1))","v":""},{"$f":"IF(L142=\"\", \"\", VLOOKUP(X142,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,P142,IF($X142=1,IF(Z$9=$G142,(1-$M142),0),IF($X142=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,Q142,IF($X142=1,IF(AA$9=$G142,(1-$M142),0),IF($X142=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,R142,IF($X142=1,IF(AB$9=$G142,(1-$M142),0),IF($X142=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,S142,IF($X142=1,IF(AC$9=$G142,(1-$M142),0),IF($X142=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X142=3,1,IF($X142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AO$7+$J142-1),$J142))","v":""},"",{"$f":"IF(L142=\"\", \"\", IF($X142=0,$V142,IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$T$7+$X142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142)))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$CE$7+$K142-1)*$F142)","v":""},"","","","","","","","","","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,IF($AK142=0,$W142,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1)*$F142)))","v":""},"",{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$V$7)*$F142)","v":""}]
[0.52585745267294348,0.26949133662727087,{"$f":"IF(Inventory!AH146=Inventory!$C$1032,0.5,1)*B147","v":0.26949133662727087},{"$f":"Inventory!C146","v":0},{"$f":"Inventory!E146","v":0},{"$f":"Inventory!W146","v":""},{"$f":"'Year 08'!AM147","v":""},{"$f":"IF($J147='Year 08'!$J147,'Year 08'!H147,$J147)","v":""},{"$f":"IF($J147='Year 08'!$J147,'Year 08'!I147,$J147)","v":""},{"$f":"'Year 08'!AN147","v":""},"",{"$f":"IF(E147 = 0, \"\", MATCH($E147,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!BA$7+$J147-1))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$W$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AB$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,1,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0)*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},"","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$B$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$F$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$O$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$BF$7+$K147-1))","v":""},{"$f":"IF(L147=\"\", \"\", VLOOKUP(X147,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,P147,IF($X147=1,IF(Z$9=$G147,(1-$M147),0),IF($X147=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,Q147,IF($X147=1,IF(AA$9=$G147,(1-$M147),0),IF($X147=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,R147,IF($X147=1,IF(AB$9=$G147,(1-$M147),0),IF($X147=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,S147,IF($X147=1,IF(AC$9=$G147,(1-$M147),0),IF($X147=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X147=3,1,IF($X147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AO$7+$J147-1),$J147))","v":""},"",{"$f":"IF(L147=\"\", \"\", IF($X147=0,$V147,IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$T$7+$X147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147)))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$CE$7+$K147-1)*$F147)","v":""},"","","","","","","","","","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,IF($AK147=0,$W147,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1)*$F147)))","v":""},"",{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$V$7)*$F147)","v":""}]
[0.33084561151128444,0.20884042779689005,{"$f":"IF(Inventory!AH154=Inventory!$C$1032,0.5,1)*B155","v":0.20884042779689005},{"$f":"Inventory!C154","v":0},{"$f":"Inventory!E154","v":0},{"$f":"Inventory!W154","v":""},{"$f":"'Year 08'!AM155","v":""},{"$f":"IF($J155='Year 08'!$J155,'Year 08'!H155,$J155)","v":""},{"$f":"IF($J155='Year 08'!$J155,'Year 08'!I155,$J155)","v":""},{"$f":"'Year 08'!AN155","v":""},"",{"$f":"IF(E155 = 0, \"\", MATCH($E155,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!BA$7+$J155-1))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$W$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AB$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,1,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0)*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},"","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$B$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$F$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$O$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$BF$7+$K155-1))","v":""},{"$f":"IF(L155=\"\", \"\", VLOOKUP(X155,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,P155,IF($X155=1,IF(Z$9=$G155,(1-$M155),0),IF($X155=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,Q155,IF($X155=1,IF(AA$9=$G155,(1-$M155),0),IF($X155=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,R155,IF($X155=1,IF(AB$9=$G155,(1-$M155),0),IF($X155=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,S155,IF($X155=1,IF(AC$9=$G155,(1-$M155),0),IF($X155=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X155=3,1,IF($X155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AO$7+$J155-1),$J155))","v":""},"",{"$f":"IF(L155=\"\", \"\", IF($X155=0,$V155,IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$T$7+$X155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155)))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$CE$7+$K155-1)*$F155)","v":""},"","","","","","","","","","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,IF($AK155=0,$W155,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1)*$F155)))","v":""},"",{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$V$7)*$F155)","v":""}]
[0.40771748780998218,0.15821986299610646,{"$f":"IF(Inventory!AH161=Inventory!$C$1032,0.5,1)*B162","v":0.15821986299610646},{"$f":"Inventory!C161","v":0},{"$f":"Inventory!E161","v":0},{"$f":"Inventory!W161","v":""},{"$f":"'Year 08'!AM162","v":""},{"$f":"IF($J162='Year 08'!$J162,'Year 08'!H162,$J162)","v":""},{"$f":"IF($J162='Year 08'!$J162,'Year 08'!I162,$J162)","v":""},{"$f":"'Year 08'!AN162","v":""},"",{"$f":"IF(E162 = 0, \"\", MATCH($E162,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!BA$7+$J162-1))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$W$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AB$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,1,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0)*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},"","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$B$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$F$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$O$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$BF$7+$K162-1))","v":""},{"$f":"IF(L162=\"\", \"\", VLOOKUP(X162,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,P162,IF($X162=1,IF(Z$9=$G162,(1-$M162),0),IF($X162=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,Q162,IF($X162=1,IF(AA$9=$G162,(1-$M162),0),IF($X162=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,R162,IF($X162=1,IF(AB$9=$G162,(1-$M162),0),IF($X162=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,S162,IF($X162=1,IF(AC$9=$G162,(1-$M162),0),IF($X162=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X162=3,1,IF($X162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AO$7+$J162-1),$J162))","v":""},"",{"$f":"IF(L162=\"\", \"\", IF($X162=0,$V162,IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$T$7+$X162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162)))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$CE$7+$K162-1)*$F162)","v":""},"","","","","","","","","","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,IF($AK162=0,$W162,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1)*$F162)))","v":""},"",{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$V$7)*$F162)","v":""}]
[0.87012764906851203,0.10876708265962609,{"$f":"IF(Inventory!AH166=Inventory!$C$1032,0.5,1)*B167","v":0.10876708265962609},{"$f":"Inventory!C166","v":0},{"$f":"Inventory!E166","v":0},{"$f":"Inventory!W166","v":""},{"$f":"'Year 08'!AM167","v":""},{"$f":"IF($J167='Year 08'!$J167,'Year 08'!H167,$J167)","v":""},{"$f":"IF($J167='Year 08'!$J167,'Year 08'!I167,$J167)","v":""},{"$f":"'Year 08'!AN167","v":""},"",{"$f":"IF(E167 = 0, \"\", MATCH($E167,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!BA$7+$J167-1))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$W$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AB$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,1,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0)*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},"","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$B$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$F$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$O$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$BF$7+$K167-1))","v":""},{"$f":"IF(L167=\"\", \"\", VLOOKUP(X167,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,P167,IF($X167=1,IF(Z$9=$G167,(1-$M167),0),IF($X167=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,Q167,IF($X167=1,IF(AA$9=$G167,(1-$M167),0),IF($X167=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,R167,IF($X167=1,IF(AB$9=$G167,(1-$M167),0),IF($X167=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,S167,IF($X167=1,IF(AC$9=$G167,(1-$M167),0),IF($X167=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X167=3,1,IF($X167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AO$7+$J167-1),$J167))","v":""},"",{"$f":"IF(L167=\"\", \"\", IF($X167=0,$V167,IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$T$7+$X167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167)))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$CE$7+$K167-1)*$F167)","v":""},"","","","","","","","","","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,IF($AK167=0,$W167,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1)*$F167)))","v":""},"",{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$V$7)*$F167)","v":""}]
[0.13413280114464488,0.65076935787642176,{"$f":"IF(Inventory!AH174=Inventory!$C$1032,0.5,1)*B175","v":0.65076935787642176},{"$f":"Inventory!C174","v":0},{"$f":"Inventory!E174","v":0},{"$f":"Inventory!W174","v":""},{"$f":"'Year 08'!AM175","v":""},{"$f":"IF($J175='Year 08'!$J175,'Year 08'!H175,$J175)","v":""},{"$f":"IF($J175='Year 08'!$J175,'Year 08'!I175,$J175)","v":""},{"$f":"'Year 08'!AN175","v":""},"",{"$f":"IF(E175 = 0, \"\", MATCH($E175,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!BA$7+$J175-1))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$W$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AB$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,1,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0)*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},"","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$B$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$F$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$O$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$BF$7+$K175-1))","v":""},{"$f":"IF(L175=\"\", \"\", VLOOKUP(X175,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,P175,IF($X175=1,IF(Z$9=$G175,(1-$M175),0),IF($X175=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,Q175,IF($X175=1,IF(AA$9=$G175,(1-$M175),0),IF($X175=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,R175,IF($X175=1,IF(AB$9=$G175,(1-$M175),0),IF($X175=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,S175,IF($X175=1,IF(AC$9=$G175,(1-$M175),0),IF($X175=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X175=3,1,IF($X175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AO$7+$J175-1),$J175))","v":""},"",{"$f":"IF(L175=\"\", \"\", IF($X175=0,$V175,IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$T$7+$X175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175)))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$CE$7+$K175-1)*$F175)","v":""},"","","","","","","","","","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,IF($AK175=0,$W175,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1)*$F175)))","v":""},"",{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$V$7)*$F175)","v":""}]
[0.10861827285083514,0.14251895353388455,{"$f":"IF(Inventory!AH179=Inventory!$C$1032,0.5,1)*B180","v":0.14251895353388455},{"$f":"Inventory!C179","v":0},{"$f":"Inventory!E179","v":0},{"$f":"Inventory!W179","v":""},{"$f":"'Year 08'!AM180","v":""},{"$f":"IF($J180='Year 08'!$J180,'Year 08'!H180,$J180)","v":""},{"$f":"IF($J180='Year 08'!$J180,'Year 08'!I180,$J180)","v":""},{"$f":"'Year 08'!AN180","v":""},"",{"$f":"IF(E180 = 0, \"\", MATCH($E180,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!BA$7+$J180-1))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$W$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AB$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,1,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0)*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},"","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$B$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$F$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$O$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$BF$7+$K180-1))","v":""},{"$f":"IF(L180=\"\", \"\", VLOOKUP(X180,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,P180,IF($X180=1,IF(Z$9=$G180,(1-$M180),0),IF($X180=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,Q180,IF($X180=1,IF(AA$9=$G180,(1-$M180),0),IF($X180=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,R180,IF($X180=1,IF(AB$9=$G180,(1-$M180),0),IF($X180=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,S180,IF($X180=1,IF(AC$9=$G180,(1-$M180),0),IF($X180=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X180=3,1,IF($X180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AO$7+$J180-1),$J180))","v":""},"",{"$f":"IF(L180=\"\", \"\", IF($X180=0,$V180,IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$T$7+$X180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180)))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$CE$7+$K180-1)*$F180)","v":""},"","","","","","","","","","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,IF($AK180=0,$W180,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1)*$F180)))","v":""},"",{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$V$7)*$F180)","v":""}]
[0.70729860926445409,4.7116829548544459E-2,{"$f":"IF(Inventory!AH187=Inventory!$C$1032,0.5,1)*B188","v":4.7116829548544459E-2},{"$f":"Inventory!C187","v":0},{"$f":"Inventory!E187","v":0},{"$f":"Inventory!W187","v":""},{"$f":"'Year 08'!AM188","v":""},{"$f":"IF($J188='Year 08'!$J188,'Year 08'!H188,$J188)","v":""},{"$f":"IF($J188='Year 08'!$J188,'Year 08'!I188,$J188)","v":""},{"$f":"'Year 08'!AN188","v":""},"",{"$f":"IF(E188 = 0, \"\", MATCH($E188,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!BA$7+$J188-1))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$W$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AB$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,1,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0)*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},"","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$B$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$F$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$O$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$BF$7+$K188-1))","v":""},{"$f":"IF(L188=\"\", \"\", VLOOKUP(X188,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,P188,IF($X188=1,IF(Z$9=$G188,(1-$M188),0),IF($X188=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,Q188,IF($X188=1,IF(AA$9=$G188,(1-$M188),0),IF($X188=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,R188,IF($X188=1,IF(AB$9=$G188,(1-$M188),0),IF($X188=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,S188,IF($X188=1,IF(AC$9=$G188,(1-$M188),0),IF($X188=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X188=3,1,IF($X188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AO$7+$J188-1),$J188))","v":""},"",{"$f":"IF(L188=\"\", \"\", IF($X188=0,$V188,IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$T$7+$X188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188)))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$CE$7+$K188-1)*$F188)","v":""},"","","","","","","","","","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,IF($AK188=0,$W188,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1)*$F188)))","v":""},"",{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$V$7)*$F188)","v":""}]
[0.45293398619011793,0.55391534101346585,{"$f":"IF(Inventory!AH195=Inventory!$C$1032,0.5,1)*B196","v":0.55391534101346585},{"$f":"Inventory!C195","v":0},{"$f":"Inventory!E195","v":0},{"$f":"Inventory!W195","v":""},{"$f":"'Year 08'!AM196","v":""},{"$f":"IF($J196='Year 08'!$J196,'Year 08'!H196,$J196)","v":""},{"$f":"IF($J196='Year 08'!$J196,'Year 08'!I196,$J196)","v":""},{"$f":"'Year 08'!AN196","v":""},"",{"$f":"IF(E196 = 0, \"\", MATCH($E196,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!BA$7+$J196-1))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$W$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AB$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,1,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0)*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},"","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$B$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$F$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$O$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$BF$7+$K196-1))","v":""},{"$f":"IF(L196=\"\", \"\", VLOOKUP(X196,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,P196,IF($X196=1,IF(Z$9=$G196,(1-$M196),0),IF($X196=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,Q196,IF($X196=1,IF(AA$9=$G196,(1-$M196),0),IF($X196=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,R196,IF($X196=1,IF(AB$9=$G196,(1-$M196),0),IF($X196=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,S196,IF($X196=1,IF(AC$9=$G196,(1-$M196),0),IF($X196=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X196=3,1,IF($X196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AO$7+$J196-1),$J196))","v":""},"",{"$f":"IF(L196=\"\", \"\", IF($X196=0,$V196,IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$T$7+$X196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196)))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$CE$7+$K196-1)*$F196)","v":""},"","","","","","","","","","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,IF($AK196=0,$W196,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1)*$F196)))","v":""},"",{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$V$7)*$F196)","v":""}]
[0.44671574117502977,0.63971827889001665,{"$f":"IF(Inventory!AH202=Inventory!$C$1032,0.5,1)*B203","v":0.63971827889001665},{"$f":"Inventory!C202","v":0},{"$f":"Inventory!E202","v":0},{"$f":"Inventory!W202","v":""},{"$f":"'Year 08'!AM203","v":""},{"$f":"IF($J203='Year 08'!$J203,'Year 08'!H203,$J203)","v":""},{"$f":"IF($J203='Year 08'!$J203,'Year 08'!I203,$J203)","v":""},{"$f":"'Year 08'!AN203","v":""},"",{"$f":"IF(E203 = 0, \"\", MATCH($E203,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!BA$7+$J203-1))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$W$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AB$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,1,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0)*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},"","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$B$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$F$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$O$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$BF$7+$K203-1))","v":""},{"$f":"IF(L203=\"\", \"\", VLOOKUP(X203,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,P203,IF($X203=1,IF(Z$9=$G203,(1-$M203),0),IF($X203=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,Q203,IF($X203=1,IF(AA$9=$G203,(1-$M203),0),IF($X203=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,R203,IF($X203=1,IF(AB$9=$G203,(1-$M203),0),IF($X203=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,S203,IF($X203=1,IF(AC$9=$G203,(1-$M203),0),IF($X203=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X203=3,1,IF($X203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AO$7+$J203-1),$J203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($C203<=AD203,5,IF($C203<=AC203+AD203,4,IF($C203<=AB203+AC203+AD203,3,IF($C203<=AA203+AB203+AC203+AD203,2,1))))+($AE203-1)*5)","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,$V203,IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$T$7+$X203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203)))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$CE$7+$K203-1)*$F203)","v":""},"","","","","","","","","","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,IF($AK203=0,$W203,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1)*$F203)))","v":""},"",{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$V$7)*$F203)","v":""}]
[0.60829612007465139,0.56104312260004985,{"$f":"IF(Inventory!AH207=Inventory!$C$1032,0.5,1)*B208","v":0.56104312260004985},{"$f":"Inventory!C207","v":0},{"$f":"Inventory!E207","v":0},{"$f":"Inventory!W207","v":""},{"$f":"'Year 08'!AM208","v":""},{"$f":"IF($J208='Year 08'!$J208,'Year 08'!H208,$J208)","v":""},{"$f":"IF($J208='Year 08'!$J208,'Year 08'!I208,$J208)","v":""},{"$f":"'Year 08'!AN208","v":""},"",{"$f":"IF(E208 = 0, \"\", MATCH($E208,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!BA$7+$J208-1))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$W$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AB$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,1,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0)*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},"","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$B$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$F$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$O$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$BF$7+$K208-1))","v":""},{"$f":"IF(L208=\"\", \"\", VLOOKUP(X208,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,P208,IF($X208=1,IF(Z$9=$G208,(1-$M208),0),IF($X208=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,Q208,IF($X208=1,IF(AA$9=$G208,(1-$M208),0),IF($X208=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,R208,IF($X208=1,IF(AB$9=$G208,(1-$M208),0),IF($X208=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,S208,IF($X208=1,IF(AC$9=$G208,(1-$M208),0),IF($X208=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X208=3,1,IF($X208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AO$7+$J208-1),$J208))","v":""},"",{"$f":"IF(L208=\"\", \"\", IF($X208=0,$V208,IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$T$7+$X208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208)))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$CE$7+$K208-1)*$F208)","v":""},"","","","","","","","","","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,IF($AK208=0,$W208,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1)*$F208)))","v":""},"",{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$V$7)*$F208)","v":""}]
[0.78104679938928867,0.8329346026374207,{"$f":"IF(Inventory!AH215=Inventory!$C$1032,0.5,1)*B216","v":0.8329346026374207},{"$f":"Inventory!C215","v":0},{"$f":"Inventory!E215","v":0},{"$f":"Inventory!W215","v":""},{"$f":"'Year 08'!AM216","v":""},{"$f":"IF($J216='Year 08'!$J216,'Year 08'!H216,$J216)","v":""},{"$f":"IF($J216='Year 08'!$J216,'Year 08'!I216,$J216)","v":""},{"$f":"'Year 08'!AN216","v":""},"",{"$f":"IF(E216 = 0, \"\", MATCH($E216,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!BA$7+$J216-1))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$W$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AB$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,1,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0)*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},"","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$B$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$F$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$O$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$BF$7+$K216-1))","v":""},{"$f":"IF(L216=\"\", \"\", VLOOKUP(X216,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,P216,IF($X216=1,IF(Z$9=$G216,(1-$M216),0),IF($X216=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,Q216,IF($X216=1,IF(AA$9=$G216,(1-$M216),0),IF($X216=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,R216,IF($X216=1,IF(AB$9=$G216,(1-$M216),0),IF($X216=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,S216,IF($X216=1,IF(AC$9=$G216,(1-$M216),0),IF($X216=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X216=3,1,IF($X216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AO$7+$J216-1),$J216))","v":""},"",{"$f":"IF(L216=\"\", \"\", IF($X216=0,$V216,IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$T$7+$X216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216)))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$CE$7+$K216-1)*$F216)","v":""},"","","","","","","","","","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,IF($AK216=0,$W216,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1)*$F216)))","v":""},"",{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$V$7)*$F216)","v":""}]
[0.47260002767203335,0.15309491282660292,{"$f":"IF(Inventory!AH220=Inventory!$C$1032,0.5,1)*B221","v":0.15309491282660292},{"$f":"Inventory!C220","v":0},{"$f":"Inventory!E220","v":0},{"$f":"Inventory!W220","v":""},{"$f":"'Year 08'!AM221","v":""},{"$f":"IF($J221='Year 08'!$J221,'Year 08'!H221,$J221)","v":""},{"$f":"IF($J221='Year 08'!$J221,'Year 08'!I221,$J221)","v":""},{"$f":"'Year 08'!AN221","v":""},"",{"$f":"IF(E221 = 0, \"\", MATCH($E221,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!BA$7+$J221-1))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$W$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AB$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,1,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0)*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},"","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$B$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$F$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$O$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$BF$7+$K221-1))","v":""},{"$f":"IF(L221=\"\", \"\", VLOOKUP(X221,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,P221,IF($X221=1,IF(Z$9=$G221,(1-$M221),0),IF($X221=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,Q221,IF($X221=1,IF(AA$9=$G221,(1-$M221),0),IF($X221=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,R221,IF($X221=1,IF(AB$9=$G221,(1-$M221),0),IF($X221=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,S221,IF($X221=1,IF(AC$9=$G221,(1-$M221),0),IF($X221=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X221=3,1,IF($X221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AO$7+$J221-1),$J221))","v":""},"",{"$f":"IF(L221=\"\", \"\", IF($X221=0,$V221,IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$T$7+$X221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221)))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$CE$7+$K221-1)*$F221)","v":""},"","","","","","","","","","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,IF($AK221=0,$W221,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1)*$F221)))","v":""},"",{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$V$7)*$F221)","v":""}]
[0.57309654706109525,0.25632702330108992,{"$f":"IF(Inventory!AH228=Inventory!$C$1032,0.5,1)*B229","v":0.25632702330108992},{"$f":"Inventory!C228","v":0},{"$f":"Inventory!E228","v":0},{"$f":"Inventory!W228","v":""},{"$f":"'Year 08'!AM229","v":""},{"$f":"IF($J229='Year 08'!$J229,'Year 08'!H229,$J229)","v":""},{"$f":"IF($J229='Year 08'!$J229,'Year 08'!I229,$J229)","v":""},{"$f":"'Year 08'!AN229","v":""},"",{"$f":"IF(E229 = 0, \"\", MATCH($E229,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!BA$7+$J229-1))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$W$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AB$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,1,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0)*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},"","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$B$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$F$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$O$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$BF$7+$K229-1))","v":""},{"$f":"IF(L229=\"\", \"\", VLOOKUP(X229,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,P229,IF($X229=1,IF(Z$9=$G229,(1-$M229),0),IF($X229=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,Q229,IF($X229=1,IF(AA$9=$G229,(1-$M229),0),IF($X229=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,R229,IF($X229=1,IF(AB$9=$G229,(1-$M229),0),IF($X229=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,S229,IF($X229=1,IF(AC$9=$G229,(1-$M229),0),IF($X229=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X229=3,1,IF($X229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AO$7+$J229-1),$J229))","v":""},"",{"$f":"IF(L229=\"\", \"\", IF($X229=0,$V229,IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$T$7+$X229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229)))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$CE$7+$K229-1)*$F229)","v":""},"","","","","","","","","","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,IF($AK229=0,$W229,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1)*$F229)))","v":""},"",{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$V$7)*$F229)","v":""}]
[0.28839298615946207,0.63880484208595967,{"$f":"IF(Inventory!AH240=Inventory!$C$1032,0.5,1)*B241","v":0.63880484208595967},{"$f":"Inventory!C240","v":0},{"$f":"Inventory!E240","v":0},{"$f":"Inventory!W240","v":""},{"$f":"'Year 08'!AM241","v":""},{"$f":"IF($J241='Year 08'!$J241,'Year 08'!H241,$J241)","v":""},{"$f":"IF($J241='Year 08'!$J241,'Year 08'!I241,$J241)","v":""},{"$f":"'Year 08'!AN241","v":""},"",{"$f":"IF(E241 = 0, \"\", MATCH($E241,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!BA$7+$J241-1))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$W$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AB$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,1,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0)*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},"","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$B$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$F$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$O$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$BF$7+$K241-1))","v":""},{"$f":"IF(L241=\"\", \"\", VLOOKUP(X241,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,P241,IF($X241=1,IF(Z$9=$G241,(1-$M241),0),IF($X241=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,Q241,IF($X241=1,IF(AA$9=$G241,(1-$M241),0),IF($X241=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,R241,IF($X241=1,IF(AB$9=$G241,(1-$M241),0),IF($X241=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,S241,IF($X241=1,IF(AC$9=$G241,(1-$M241),0),IF($X241=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X241=3,1,IF($X241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AO$7+$J241-1),$J241))","v":""},"",{"$f":"IF(L241=\"\", \"\", IF($X241=0,$V241,IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$T$7+$X241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241)))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$CE$7+$K241-1)*$F241)","v":""},"","","","","","","","","","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,IF($AK241=0,$W241,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1)*$F241)))","v":""},"",{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$V$7)*$F241)","v":""}]
[0.59818203701702188,0.92217679513317596,{"$f":"IF(Inventory!AH245=Inventory!$C$1032,0.5,1)*B246","v":0.92217679513317596},{"$f":"Inventory!C245","v":0},{"$f":"Inventory!E245","v":0},{"$f":"Inventory!W245","v":""},{"$f":"'Year 08'!AM246","v":""},{"$f":"IF($J246='Year 08'!$J246,'Year 08'!H246,$J246)","v":""},{"$f":"IF($J246='Year 08'!$J246,'Year 08'!I246,$J246)","v":""},{"$f":"'Year 08'!AN246","v":""},"",{"$f":"IF(E246 = 0, \"\", MATCH($E246,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!BA$7+$J246-1))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$W$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AB$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,1,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0)*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},"","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$B$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$F$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$O$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$BF$7+$K246-1))","v":""},{"$f":"IF(L246=\"\", \"\", VLOOKUP(X246,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,P246,IF($X246=1,IF(Z$9=$G246,(1-$M246),0),IF($X246=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,Q246,IF($X246=1,IF(AA$9=$G246,(1-$M246),0),IF($X246=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,R246,IF($X246=1,IF(AB$9=$G246,(1-$M246),0),IF($X246=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,S246,IF($X246=1,IF(AC$9=$G246,(1-$M246),0),IF($X246=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X246=3,1,IF($X246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AO$7+$J246-1),$J246))","v":""},"",{"$f":"IF(L246=\"\", \"\", IF($X246=0,$V246,IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$T$7+$X246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246)))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$CE$7+$K246-1)*$F246)","v":""},"","","","","","","","","","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,IF($AK246=0,$W246,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1)*$F246)))","v":""},"",{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$V$7)*$F246)","v":""}]
[0.2340458092945199,0.3168975846648876,{"$f":"IF(Inventory!AH248=Inventory!$C$1032,0.5,1)*B249","v":0.3168975846648876},{"$f":"Inventory!C248","v":0},{"$f":"Inventory!E248","v":0},{"$f":"Inventory!W248","v":""},{"$f":"'Year 08'!AM249","v":""},{"$f":"IF($J249='Year 08'!$J249,'Year 08'!H249,$J249)","v":""},{"$f":"IF($J249='Year 08'!$J249,'Year 08'!I249,$J249)","v":""},{"$f":"'Year 08'!AN249","v":""},"",{"$f":"IF(E249 = 0, \"\", MATCH($E249,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!BA$7+$J249-1))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$W$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AB$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,1,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0)*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},"","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$B$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$F$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$O$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$BF$7+$K249-1))","v":""},{"$f":"IF(L249=\"\", \"\", VLOOKUP(X249,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,P249,IF($X249=1,IF(Z$9=$G249,(1-$M249),0),IF($X249=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,Q249,IF($X249=1,IF(AA$9=$G249,(1-$M249),0),IF($X249=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,R249,IF($X249=1,IF(AB$9=$G249,(1-$M249),0),IF($X249=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,S249,IF($X249=1,IF(AC$9=$G249,(1-$M249),0),IF($X249=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X249=3,1,IF($X249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AO$7+$J249-1),$J249))","v":""},"",{"$f":"IF(L249=\"\", \"\", IF($X249=0,$V249,IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$T$7+$X249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249)))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$CE$7+$K249-1)*$F249)","v":""},"","","","","","","","","","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,IF($AK249=0,$W249,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1)*$F249)))","v":""},"",{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$V$7)*$F249)","v":""}]
[0.56708684354962735,0.53984109892038112,{"$f":"IF(Inventory!AH260=Inventory!$C$1032,0.5,1)*B261","v":0.53984109892038112},{"$f":"Inventory!C260","v":0},{"$f":"Inventory!E260","v":0},{"$f":"Inventory!W260","v":""},{"$f":"'Year 08'!AM261","v":""},{"$f":"IF($J261='Year 08'!$J261,'Year 08'!H261,$J261)","v":""},{"$f":"IF($J261='Year 08'!$J261,'Year 08'!I261,$J261)","v":""},{"$f":"'Year 08'!AN261","v":""},"",{"$f":"IF(E261 = 0, \"\", MATCH($E261,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!BA$7+$J261-1))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$W$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AB$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,1,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0)*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},"","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$B$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$F$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$O$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$BF$7+$K261-1))","v":""},{"$f":"IF(L261=\"\", \"\", VLOOKUP(X261,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,P261,IF($X261=1,IF(Z$9=$G261,(1-$M261),0),IF($X261=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,Q261,IF($X261=1,IF(AA$9=$G261,(1-$M261),0),IF($X261=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,R261,IF($X261=1,IF(AB$9=$G261,(1-$M261),0),IF($X261=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,S261,IF($X261=1,IF(AC$9=$G261,(1-$M261),0),IF($X261=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X261=3,1,IF($X261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AO$7+$J261-1),$J261))","v":""},"",{"$f":"IF(L261=\"\", \"\", IF($X261=0,$V261,IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$T$7+$X261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261)))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$CE$7+$K261-1)*$F261)","v":""},"","","","","","","","","","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,IF($AK261=0,$W261,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1)*$F261)))","v":""},"",{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$V$7)*$F261)","v":""}]
[0.75034835639209296,0.19674771838562999,{"$f":"IF(Inventory!AH261=Inventory!$C$1032,0.5,1)*B262","v":0.19674771838562999},{"$f":"Inventory!C261","v":0},{"$f":"Inventory!E261","v":0},{"$f":"Inventory!W261","v":""},{"$f":"'Year 08'!AM262","v":""},{"$f":"IF($J262='Year 08'!$J262,'Year 08'!H262,$J262)","v":""},{"$f":"IF($J262='Year 08'!$J262,'Year 08'!I262,$J262)","v":""},{"$f":"'Year 08'!AN262","v":""},"",{"$f":"IF(E262 = 0, \"\", MATCH($E262,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!BA$7+$J262-1))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$W$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AB$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,1,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0)*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},"","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$B$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$F$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$O$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$BF$7+$K262-1))","v":""},{"$f":"IF(L262=\"\", \"\", VLOOKUP(X262,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,P262,IF($X262=1,IF(Z$9=$G262,(1-$M262),0),IF($X262=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,Q262,IF($X262=1,IF(AA$9=$G262,(1-$M262),0),IF($X262=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,R262,IF($X262=1,IF(AB$9=$G262,(1-$M262),0),IF($X262=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,S262,IF($X262=1,IF(AC$9=$G262,(1-$M262),0),IF($X262=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X262=3,1,IF($X262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AO$7+$J262-1),$J262))","v":""},"",{"$f":"IF(L262=\"\", \"\", IF($X262=0,$V262,IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$T$7+$X262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262)))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$CE$7+$K262-1)*$F262)","v":""},"","","","","","","","","","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,IF($AK262=0,$W262,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1)*$F262)))","v":""},"",{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$V$7)*$F262)","v":""}]
[0.99819902699127439,6.0663184827713934E-3,{"$f":"IF(Inventory!AH273=Inventory!$C$1032,0.5,1)*B274","v":6.0663184827713934E-3},{"$f":"Inventory!C273","v":0},{"$f":"Inventory!E273","v":0},{"$f":"Inventory!W273","v":""},{"$f":"'Year 08'!AM274","v":""},{"$f":"IF($J274='Year 08'!$J274,'Year 08'!H274,$J274)","v":""},{"$f":"IF($J274='Year 08'!$J274,'Year 08'!I274,$J274)","v":""},{"$f":"'Year 08'!AN274","v":""},"",{"$f":"IF(E274 = 0, \"\", MATCH($E274,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!BA$7+$J274-1))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$W$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AB$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,1,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0)*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},"","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$B$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$F$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$O$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$BF$7+$K274-1))","v":""},{"$f":"IF(L274=\"\", \"\", VLOOKUP(X274,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,P274,IF($X274=1,IF(Z$9=$G274,(1-$M274),0),IF($X274=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,Q274,IF($X274=1,IF(AA$9=$G274,(1-$M274),0),IF($X274=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,R274,IF($X274=1,IF(AB$9=$G274,(1-$M274),0),IF($X274=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,S274,IF($X274=1,IF(AC$9=$G274,(1-$M274),0),IF($X274=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X274=3,1,IF($X274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AO$7+$J274-1),$J274))","v":""},"",{"$f":"IF(L274=\"\", \"\", IF($X274=0,$V274,IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$T$7+$X274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274)))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$CE$7+$K274-1)*$F274)","v":""},"","","","","","","","","","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,IF($AK274=0,$W274,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1)*$F274)))","v":""},"",{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$V$7)*$F274)","v":""}]
[0.95726521965514111,0.24790801229209836,{"$f":"IF(Inventory!AH278=Inventory!$C$1032,0.5,1)*B279","v":0.24790801229209836},{"$f":"Inventory!C278","v":0},{"$f":"Inventory!E278","v":0},{"$f":"Inventory!W278","v":""},{"$f":"'Year 08'!AM279","v":""},{"$f":"IF($J279='Year 08'!$J279,'Year 08'!H279,$J279)","v":""},{"$f":"IF($J279='Year 08'!$J279,'Year 08'!I279,$J279)","v":""},{"$f":"'Year 08'!AN279","v":""},"",{"$f":"IF(E279 = 0, \"\", MATCH($E279,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!BA$7+$J279-1))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$W$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AB$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,1,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0)*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},"","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$B$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$F$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$O$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$BF$7+$K279-1))","v":""},{"$f":"IF(L279=\"\", \"\", VLOOKUP(X279,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,P279,IF($X279=1,IF(Z$9=$G279,(1-$M279),0),IF($X279=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,Q279,IF($X279=1,IF(AA$9=$G279,(1-$M279),0),IF($X279=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,R279,IF($X279=1,IF(AB$9=$G279,(1-$M279),0),IF($X279=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,S279,IF($X279=1,IF(AC$9=$G279,(1-$M279),0),IF($X279=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X279=3,1,IF($X279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AO$7+$J279-1),$J279))","v":""},"",{"$f":"IF(L279=\"\", \"\", IF($X279=0,$V279,IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$T$7+$X279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279)))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$CE$7+$K279-1)*$F279)","v":""},"","","","","","","","","","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,IF($AK279=0,$W279,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1)*$F279)))","v":""},"",{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$V$7)*$F279)","v":""}]
[0.89200525330238734,0.80213901638654306,{"$f":"IF(Inventory!AH281=Inventory!$C$1032,0.5,1)*B282","v":0.80213901638654306},{"$f":"Inventory!C281","v":0},{"$f":"Inventory!E281","v":0},{"$f":"Inventory!W281","v":""},{"$f":"'Year 08'!AM282","v":""},{"$f":"IF($J282='Year 08'!$J282,'Year 08'!H282,$J282)","v":""},{"$f":"IF($J282='Year 08'!$J282,'Year 08'!I282,$J282)","v":""},{"$f":"'Year 08'!AN282","v":""},"",{"$f":"IF(E282 = 0, \"\", MATCH($E282,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!BA$7+$J282-1))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$W$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AB$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,1,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0)*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},"","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$B$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$F$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$O$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$BF$7+$K282-1))","v":""},{"$f":"IF(L282=\"\", \"\", VLOOKUP(X282,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,P282,IF($X282=1,IF(Z$9=$G282,(1-$M282),0),IF($X282=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,Q282,IF($X282=1,IF(AA$9=$G282,(1-$M282),0),IF($X282=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,R282,IF($X282=1,IF(AB$9=$G282,(1-$M282),0),IF($X282=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,S282,IF($X282=1,IF(AC$9=$G282,(1-$M282),0),IF($X282=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X282=3,1,IF($X282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AO$7+$J282-1),$J282))","v":""},"",{"$f":"IF(L282=\"\", \"\", IF($X282=0,$V282,IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$T$7+$X282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282)))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$CE$7+$K282-1)*$F282)","v":""},"","","","","","","","","","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,IF($AK282=0,$W282,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1)*$F282)))","v":""},"",{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$V$7)*$F282)","v":""}]
[0.53815193448444298,0.78460726369929923,{"$f":"IF(Inventory!AH293=Inventory!$C$1032,0.5,1)*B294","v":0.78460726369929923},{"$f":"Inventory!C293","v":0},{"$f":"Inventory!E293","v":0},{"$f":"Inventory!W293","v":""},{"$f":"'Year 08'!AM294","v":""},{"$f":"IF($J294='Year 08'!$J294,'Year 08'!H294,$J294)","v":""},{"$f":"IF($J294='Year 08'!$J294,'Year 08'!I294,$J294)","v":""},{"$f":"'Year 08'!AN294","v":""},"",{"$f":"IF(E294 = 0, \"\", MATCH($E294,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!BA$7+$J294-1))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$W$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AB$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,1,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0)*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},"","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$B$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$F$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$O$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$BF$7+$K294-1))","v":""},{"$f":"IF(L294=\"\", \"\", VLOOKUP(X294,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,P294,IF($X294=1,IF(Z$9=$G294,(1-$M294),0),IF($X294=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,Q294,IF($X294=1,IF(AA$9=$G294,(1-$M294),0),IF($X294=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,R294,IF($X294=1,IF(AB$9=$G294,(1-$M294),0),IF($X294=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,S294,IF($X294=1,IF(AC$9=$G294,(1-$M294),0),IF($X294=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X294=3,1,IF($X294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AO$7+$J294-1),$J294))","v":""},"",{"$f":"IF(L294=\"\", \"\", IF($X294=0,$V294,IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$T$7+$X294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294)))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$CE$7+$K294-1)*$F294)","v":""},"","","","","","","","","","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,IF($AK294=0,$W294,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1)*$F294)))","v":""},"",{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$V$7)*$F294)","v":""}]
[0.82062856053671673,0.95288558157411729,{"$f":"IF(Inventory!AH301=Inventory!$C$1032,0.5,1)*B302","v":0.95288558157411729},{"$f":"Inventory!C301","v":0},{"$f":"Inventory!E301","v":0},{"$f":"Inventory!W301","v":""},{"$f":"'Year 08'!AM302","v":""},{"$f":"IF($J302='Year 08'!$J302,'Year 08'!H302,$J302)","v":""},{"$f":"IF($J302='Year 08'!$J302,'Year 08'!I302,$J302)","v":""},{"$f":"'Year 08'!AN302","v":""},"",{"$f":"IF(E302 = 0, \"\", MATCH($E302,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!BA$7+$J302-1))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$W$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AB$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,1,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0)*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},"","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$B$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$F$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$O$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$BF$7+$K302-1))","v":""},{"$f":"IF(L302=\"\", \"\", VLOOKUP(X302,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,P302,IF($X302=1,IF(Z$9=$G302,(1-$M302),0),IF($X302=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,Q302,IF($X302=1,IF(AA$9=$G302,(1-$M302),0),IF($X302=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,R302,IF($X302=1,IF(AB$9=$G302,(1-$M302),0),IF($X302=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,S302,IF($X302=1,IF(AC$9=$G302,(1-$M302),0),IF($X302=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X302=3,1,IF($X302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AO$7+$J302-1),$J302))","v":""},"",{"$f":"IF(L302=\"\", \"\", IF($X302=0,$V302,IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$T$7+$X302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302)))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$CE$7+$K302-1)*$F302)","v":""},"","","","","","","","","","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,IF($AK302=0,$W302,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1)*$F302)))","v":""},"",{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$V$7)*$F302)","v":""}]
[0.47245513059793787,0.35576010632361033,{"$f":"IF(Inventory!AH302=Inventory!$C$1032,0.5,1)*B303","v":0.35576010632361033},{"$f":"Inventory!C302","v":0},{"$f":"Inventory!E302","v":0},{"$f":"Inventory!W302","v":""},{"$f":"'Year 08'!AM303","v":""},{"$f":"IF($J303='Year 08'!$J303,'Year 08'!H303,$J303)","v":""},{"$f":"IF($J303='Year 08'!$J303,'Year 08'!I303,$J303)","v":""},{"$f":"'Year 08'!AN303","v":""},"",{"$f":"IF(E303 = 0, \"\", MATCH($E303,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!BA$7+$J303-1))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$W$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AB$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,1,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0)*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},"","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$B$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$F$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$O$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$BF$7+$K303-1))","v":""},{"$f":"IF(L303=\"\", \"\", VLOOKUP(X303,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,P303,IF($X303=1,IF(Z$9=$G303,(1-$M303),0),IF($X303=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,Q303,IF($X303=1,IF(AA$9=$G303,(1-$M303),0),IF($X303=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,R303,IF($X303=1,IF(AB$9=$G303,(1-$M303),0),IF($X303=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,S303,IF($X303=1,IF(AC$9=$G303,(1-$M303),0),IF($X303=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X303=3,1,IF($X303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AO$7+$J303-1),$J303))","v":""},"",{"$f":"IF(L303=\"\", \"\", IF($X303=0,$V303,IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$T$7+$X303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303)))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$CE$7+$K303-1)*$F303)","v":""},"","","","","","","","","","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,IF($AK303=0,$W303,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1)*$F303)))","v":""},"",{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$V$7)*$F303)","v":""}]
[0.9055198437781995,0.71488153863943538,{"$f":"IF(Inventory!AH314=Inventory!$C$1032,0.5,1)*B315","v":0.71488153863943538},{"$f":"Inventory!C314","v":0},{"$f":"Inventory!E314","v":0},{"$f":"Inventory!W314","v":""},{"$f":"'Year 08'!AM315","v":""},{"$f":"IF($J315='Year 08'!$J315,'Year 08'!H315,$J315)","v":""},{"$f":"IF($J315='Year 08'!$J315,'Year 08'!I315,$J315)","v":""},{"$f":"'Year 08'!AN315","v":""},"",{"$f":"IF(E315 = 0, \"\", MATCH($E315,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!BA$7+$J315-1))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$W$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AB$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,1,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0)*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},"","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$B$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$F$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$O$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$BF$7+$K315-1))","v":""},{"$f":"IF(L315=\"\", \"\", VLOOKUP(X315,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,P315,IF($X315=1,IF(Z$9=$G315,(1-$M315),0),IF($X315=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,Q315,IF($X315=1,IF(AA$9=$G315,(1-$M315),0),IF($X315=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,R315,IF($X315=1,IF(AB$9=$G315,(1-$M315),0),IF($X315=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,S315,IF($X315=1,IF(AC$9=$G315,(1-$M315),0),IF($X315=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X315=3,1,IF($X315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AO$7+$J315-1),$J315))","v":""},"",{"$f":"IF(L315=\"\", \"\", IF($X315=0,$V315,IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$T$7+$X315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315)))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$CE$7+$K315-1)*$F315)","v":""},"","","","","","","","","","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,IF($AK315=0,$W315,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1)*$F315)))","v":""},"",{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$V$7)*$F315)","v":""}]
[0.27489590049813339,0.23566562294663862,{"$f":"IF(Inventory!AH321=Inventory!$C$1032,0.5,1)*B322","v":0.23566562294663862},{"$f":"Inventory!C321","v":0},{"$f":"Inventory!E321","v":0},{"$f":"Inventory!W321","v":""},{"$f":"'Year 08'!AM322","v":""},{"$f":"IF($J322='Year 08'!$J322,'Year 08'!H322,$J322)","v":""},{"$f":"IF($J322='Year 08'!$J322,'Year 08'!I322,$J322)","v":""},{"$f":"'Year 08'!AN322","v":""},"",{"$f":"IF(E322 = 0, \"\", MATCH($E322,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!BA$7+$J322-1))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$W$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AB$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,1,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0)*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},"","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$B$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$F$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$O$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$BF$7+$K322-1))","v":""},{"$f":"IF(L322=\"\", \"\", VLOOKUP(X322,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,P322,IF($X322=1,IF(Z$9=$G322,(1-$M322),0),IF($X322=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,Q322,IF($X322=1,IF(AA$9=$G322,(1-$M322),0),IF($X322=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,R322,IF($X322=1,IF(AB$9=$G322,(1-$M322),0),IF($X322=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,S322,IF($X322=1,IF(AC$9=$G322,(1-$M322),0),IF($X322=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X322=3,1,IF($X322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AO$7+$J322-1),$J322))","v":""},"",{"$f":"IF(L322=\"\", \"\", IF($X322=0,$V322,IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$T$7+$X322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322)))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$CE$7+$K322-1)*$F322)","v":""},"","","","","","","","","","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,IF($AK322=0,$W322,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1)*$F322)))","v":""},"",{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$V$7)*$F322)","v":""}]
[0.13205702242274708,0.68353216143822737,{"$f":"IF(Inventory!AH326=Inventory!$C$1032,0.5,1)*B327","v":0.68353216143822737},{"$f":"Inventory!C326","v":0},{"$f":"Inventory!E326","v":0},{"$f":"Inventory!W326","v":""},{"$f":"'Year 08'!AM327","v":""},{"$f":"IF($J327='Year 08'!$J327,'Year 08'!H327,$J327)","v":""},{"$f":"IF($J327='Year 08'!$J327,'Year 08'!I327,$J327)","v":""},{"$f":"'Year 08'!AN327","v":""},"",{"$f":"IF(E327 = 0, \"\", MATCH($E327,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!BA$7+$J327-1))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$W$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AB$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,1,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0)*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},"","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$B$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$F$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$O$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$BF$7+$K327-1))","v":""},{"$f":"IF(L327=\"\", \"\", VLOOKUP(X327,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,P327,IF($X327=1,IF(Z$9=$G327,(1-$M327),0),IF($X327=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,Q327,IF($X327=1,IF(AA$9=$G327,(1-$M327),0),IF($X327=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,R327,IF($X327=1,IF(AB$9=$G327,(1-$M327),0),IF($X327=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,S327,IF($X327=1,IF(AC$9=$G327,(1-$M327),0),IF($X327=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X327=3,1,IF($X327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AO$7+$J327-1),$J327))","v":""},"",{"$f":"IF(L327=\"\", \"\", IF($X327=0,$V327,IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$T$7+$X327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327)))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$CE$7+$K327-1)*$F327)","v":""},"","","","","","","","","","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,IF($AK327=0,$W327,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1)*$F327)))","v":""},"",{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$V$7)*$F327)","v":""}]
[0.13190530461778915,0.65817085681239085,{"$f":"IF(Inventory!AH334=Inventory!$C$1032,0.5,1)*B335","v":0.65817085681239085},{"$f":"Inventory!C334","v":0},{"$f":"Inventory!E334","v":0},{"$f":"Inventory!W334","v":""},{"$f":"'Year 08'!AM335","v":""},{"$f":"IF($J335='Year 08'!$J335,'Year 08'!H335,$J335)","v":""},{"$f":"IF($J335='Year 08'!$J335,'Year 08'!I335,$J335)","v":""},{"$f":"'Year 08'!AN335","v":""},"",{"$f":"IF(E335 = 0, \"\", MATCH($E335,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!BA$7+$J335-1))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$W$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AB$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,1,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0)*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},"","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$B$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$F$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$O$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$BF$7+$K335-1))","v":""},{"$f":"IF(L335=\"\", \"\", VLOOKUP(X335,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,P335,IF($X335=1,IF(Z$9=$G335,(1-$M335),0),IF($X335=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,Q335,IF($X335=1,IF(AA$9=$G335,(1-$M335),0),IF($X335=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,R335,IF($X335=1,IF(AB$9=$G335,(1-$M335),0),IF($X335=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,S335,IF($X335=1,IF(AC$9=$G335,(1-$M335),0),IF($X335=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X335=3,1,IF($X335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AO$7+$J335-1),$J335))","v":""},"",{"$f":"IF(L335=\"\", \"\", IF($X335=0,$V335,IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$T$7+$X335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335)))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$CE$7+$K335-1)*$F335)","v":""},"","","","","","","","","","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,IF($AK335=0,$W335,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1)*$F335)))","v":""},"",{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$V$7)*$F335)","v":""}]
[0.55089462459996053,0.96824149874330223,{"$f":"IF(Inventory!AH342=Inventory!$C$1032,0.5,1)*B343","v":0.96824149874330223},{"$f":"Inventory!C342","v":0},{"$f":"Inventory!E342","v":0},{"$f":"Inventory!W342","v":""},{"$f":"'Year 08'!AM343","v":""},{"$f":"IF($J343='Year 08'!$J343,'Year 08'!H343,$J343)","v":""},{"$f":"IF($J343='Year 08'!$J343,'Year 08'!I343,$J343)","v":""},{"$f":"'Year 08'!AN343","v":""},"",{"$f":"IF(E343 = 0, \"\", MATCH($E343,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!BA$7+$J343-1))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$W$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AB$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,1,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0)*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},"","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$B$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$F$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$O$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$BF$7+$K343-1))","v":""},{"$f":"IF(L343=\"\", \"\", VLOOKUP(X343,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,P343,IF($X343=1,IF(Z$9=$G343,(1-$M343),0),IF($X343=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,Q343,IF($X343=1,IF(AA$9=$G343,(1-$M343),0),IF($X343=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,R343,IF($X343=1,IF(AB$9=$G343,(1-$M343),0),IF($X343=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,S343,IF($X343=1,IF(AC$9=$G343,(1-$M343),0),IF($X343=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X343=3,1,IF($X343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AO$7+$J343-1),$J343))","v":""},"",{"$f":"IF(L343=\"\", \"\", IF($X343=0,$V343,IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$T$7+$X343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343)))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$CE$7+$K343-1)*$F343)","v":""},"","","","","","","","","","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,IF($AK343=0,$W343,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1)*$F343)))","v":""},"",{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$V$7)*$F343)","v":""}]
[0.11002210913634936,0.47335452575645665,{"$f":"IF(Inventory!AH347=Inventory!$C$1032,0.5,1)*B348","v":0.47335452575645665},{"$f":"Inventory!C347","v":0},{"$f":"Inventory!E347","v":0},{"$f":"Inventory!W347","v":""},{"$f":"'Year 08'!AM348","v":""},{"$f":"IF($J348='Year 08'!$J348,'Year 08'!H348,$J348)","v":""},{"$f":"IF($J348='Year 08'!$J348,'Year 08'!I348,$J348)","v":""},{"$f":"'Year 08'!AN348","v":""},"",{"$f":"IF(E348 = 0, \"\", MATCH($E348,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!BA$7+$J348-1))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$W$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AB$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,1,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0)*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},"","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$B$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$F$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$O$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$BF$7+$K348-1))","v":""},{"$f":"IF(L348=\"\", \"\", VLOOKUP(X348,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,P348,IF($X348=1,IF(Z$9=$G348,(1-$M348),0),IF($X348=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,Q348,IF($X348=1,IF(AA$9=$G348,(1-$M348),0),IF($X348=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,R348,IF($X348=1,IF(AB$9=$G348,(1-$M348),0),IF($X348=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,S348,IF($X348=1,IF(AC$9=$G348,(1-$M348),0),IF($X348=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X348=3,1,IF($X348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AO$7+$J348-1),$J348))","v":""},"",{"$f":"IF(L348=\"\", \"\", IF($X348=0,$V348,IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$T$7+$X348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348)))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$CE$7+$K348-1)*$F348)","v":""},"","","","","","","","","","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,IF($AK348=0,$W348,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1)*$F348)))","v":""},"",{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$V$7)*$F348)","v":""}]
[0.72719300864751768,0.24237017714762477,{"$f":"IF(Inventory!AH355=Inventory!$C$1032,0.5,1)*B356","v":0.24237017714762477},{"$f":"Inventory!C355","v":0},{"$f":"Inventory!E355","v":0},{"$f":"Inventory!W355","v":""},{"$f":"'Year 08'!AM356","v":""},{"$f":"IF($J356='Year 08'!$J356,'Year 08'!H356,$J356)","v":""},{"$f":"IF($J356='Year 08'!$J356,'Year 08'!I356,$J356)","v":""},{"$f":"'Year 08'!AN356","v":""},"",{"$f":"IF(E356 = 0, \"\", MATCH($E356,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!BA$7+$J356-1))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$W$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AB$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,1,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0)*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},"","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$B$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$F$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$O$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$BF$7+$K356-1))","v":""},{"$f":"IF(L356=\"\", \"\", VLOOKUP(X356,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,P356,IF($X356=1,IF(Z$9=$G356,(1-$M356),0),IF($X356=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,Q356,IF($X356=1,IF(AA$9=$G356,(1-$M356),0),IF($X356=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,R356,IF($X356=1,IF(AB$9=$G356,(1-$M356),0),IF($X356=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,S356,IF($X356=1,IF(AC$9=$G356,(1-$M356),0),IF($X356=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X356=3,1,IF($X356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AO$7+$J356-1),$J356))","v":""},"",{"$f":"IF(L356=\"\", \"\", IF($X356=0,$V356,IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$T$7+$X356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356)))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$CE$7+$K356-1)*$F356)","v":""},"","","","","","","","","","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,IF($AK356=0,$W356,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1)*$F356)))","v":""},"",{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$V$7)*$F356)","v":""}]
[0.82790598052122355,0.51509294702882891,{"$f":"IF(Inventory!AH358=Inventory!$C$1032,0.5,1)*B359","v":0.51509294702882891},{"$f":"Inventory!C358","v":0},{"$f":"Inventory!E358","v":0},{"$f":"Inventory!W358","v":""},{"$f":"'Year 08'!AM359","v":""},{"$f":"IF($J359='Year 08'!$J359,'Year 08'!H359,$J359)","v":""},{"$f":"IF($J359='Year 08'!$J359,'Year 08'!I359,$J359)","v":""},{"$f":"'Year 08'!AN359","v":""},"",{"$f":"IF(E359 = 0, \"\", MATCH($E359,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!BA$7+$J359-1))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$W$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AB$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,1,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0)*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},"","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$B$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$F$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$O$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$BF$7+$K359-1))","v":""},{"$f":"IF(L359=\"\", \"\", VLOOKUP(X359,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,P359,IF($X359=1,IF(Z$9=$G359,(1-$M359),0),IF($X359=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,Q359,IF($X359=1,IF(AA$9=$G359,(1-$M359),0),IF($X359=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,R359,IF($X359=1,IF(AB$9=$G359,(1-$M359),0),IF($X359=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,S359,IF($X359=1,IF(AC$9=$G359,(1-$M359),0),IF($X359=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X359=3,1,IF($X359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AO$7+$J359-1),$J359))","v":""},"",{"$f":"IF(L359=\"\", \"\", IF($X359=0,$V359,IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$T$7+$X359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359)))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$CE$7+$K359-1)*$F359)","v":""},"","","","","","","","","","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,IF($AK359=0,$W359,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1)*$F359)))","v":""},"",{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$V$7)*$F359)","v":""}]
[0.81485936018416227,0.87344095539677313,{"$f":"IF(Inventory!AH367=Inventory!$C$1032,0.5,1)*B368","v":0.87344095539677313},{"$f":"Inventory!C367","v":0},{"$f":"Inventory!E367","v":0},{"$f":"Inventory!W367","v":""},{"$f":"'Year 08'!AM368","v":""},{"$f":"IF($J368='Year 08'!$J368,'Year 08'!H368,$J368)","v":""},{"$f":"IF($J368='Year 08'!$J368,'Year 08'!I368,$J368)","v":""},{"$f":"'Year 08'!AN368","v":""},"",{"$f":"IF(E368 = 0, \"\", MATCH($E368,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!BA$7+$J368-1))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$W$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AB$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,1,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0)*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},"","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$B$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$F$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$O$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$BF$7+$K368-1))","v":""},{"$f":"IF(L368=\"\", \"\", VLOOKUP(X368,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,P368,IF($X368=1,IF(Z$9=$G368,(1-$M368),0),IF($X368=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,Q368,IF($X368=1,IF(AA$9=$G368,(1-$M368),0),IF($X368=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,R368,IF($X368=1,IF(AB$9=$G368,(1-$M368),0),IF($X368=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,S368,IF($X368=1,IF(AC$9=$G368,(1-$M368),0),IF($X368=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X368=3,1,IF($X368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AO$7+$J368-1),$J368))","v":""},"",{"$f":"IF(L368=\"\", \"\", IF($X368=0,$V368,IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$T$7+$X368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368)))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$CE$7+$K368-1)*$F368)","v":""},"","","","","","","","","","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,IF($AK368=0,$W368,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1)*$F368)))","v":""},"",{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$V$7)*$F368)","v":""}]
[0.82045178386983808,0.21380923375727556,{"$f":"IF(Inventory!AH375=Inventory!$C$1032,0.5,1)*B376","v":0.21380923375727556},{"$f":"Inventory!C375","v":0},{"$f":"Inventory!E375","v":0},{"$f":"Inventory!W375","v":""},{"$f":"'Year 08'!AM376","v":""},{"$f":"IF($J376='Year 08'!$J376,'Year 08'!H376,$J376)","v":""},{"$f":"IF($J376='Year 08'!$J376,'Year 08'!I376,$J376)","v":""},{"$f":"'Year 08'!AN376","v":""},"",{"$f":"IF(E376 = 0, \"\", MATCH($E376,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!BA$7+$J376-1))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$W$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AB$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,1,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0)*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},"","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$B$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$F$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$O$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$BF$7+$K376-1))","v":""},{"$f":"IF(L376=\"\", \"\", VLOOKUP(X376,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,P376,IF($X376=1,IF(Z$9=$G376,(1-$M376),0),IF($X376=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,Q376,IF($X376=1,IF(AA$9=$G376,(1-$M376),0),IF($X376=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,R376,IF($X376=1,IF(AB$9=$G376,(1-$M376),0),IF($X376=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,S376,IF($X376=1,IF(AC$9=$G376,(1-$M376),0),IF($X376=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X376=3,1,IF($X376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AO$7+$J376-1),$J376))","v":""},"",{"$f":"IF(L376=\"\", \"\", IF($X376=0,$V376,IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$T$7+$X376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376)))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$CE$7+$K376-1)*$F376)","v":""},"","","","","","","","","","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,IF($AK376=0,$W376,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1)*$F376)))","v":""},"",{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$V$7)*$F376)","v":""}]
[0.67072078736628005,0.2208052219800597,{"$f":"IF(Inventory!AH380=Inventory!$C$1032,0.5,1)*B381","v":0.2208052219800597},{"$f":"Inventory!C380","v":0},{"$f":"Inventory!E380","v":0},{"$f":"Inventory!W380","v":""},{"$f":"'Year 08'!AM381","v":""},{"$f":"IF($J381='Year 08'!$J381,'Year 08'!H381,$J381)","v":""},{"$f":"IF($J381='Year 08'!$J381,'Year 08'!I381,$J381)","v":""},{"$f":"'Year 08'!AN381","v":""},"",{"$f":"IF(E381 = 0, \"\", MATCH($E381,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!BA$7+$J381-1))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$W$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AB$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,1,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0)*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},"","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$B$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$F$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$O$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$BF$7+$K381-1))","v":""},{"$f":"IF(L381=\"\", \"\", VLOOKUP(X381,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,P381,IF($X381=1,IF(Z$9=$G381,(1-$M381),0),IF($X381=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,Q381,IF($X381=1,IF(AA$9=$G381,(1-$M381),0),IF($X381=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,R381,IF($X381=1,IF(AB$9=$G381,(1-$M381),0),IF($X381=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,S381,IF($X381=1,IF(AC$9=$G381,(1-$M381),0),IF($X381=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X381=3,1,IF($X381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AO$7+$J381-1),$J381))","v":""},"",{"$f":"IF(L381=\"\", \"\", IF($X381=0,$V381,IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$T$7+$X381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381)))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$CE$7+$K381-1)*$F381)","v":""},"","","","","","","","","","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,IF($AK381=0,$W381,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1)*$F381)))","v":""},"",{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$V$7)*$F381)","v":""}]
[0.54828968717160687,0.40119938586769277,{"$f":"IF(Inventory!AH388=Inventory!$C$1032,0.5,1)*B389","v":0.40119938586769277},{"$f":"Inventory!C388","v":0},{"$f":"Inventory!E388","v":0},{"$f":"Inventory!W388","v":""},{"$f":"'Year 08'!AM389","v":""},{"$f":"IF($J389='Year 08'!$J389,'Year 08'!H389,$J389)","v":""},{"$f":"IF($J389='Year 08'!$J389,'Year 08'!I389,$J389)","v":""},{"$f":"'Year 08'!AN389","v":""},"",{"$f":"IF(E389 = 0, \"\", MATCH($E389,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!BA$7+$J389-1))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$W$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AB$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,1,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0)*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},"","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$B$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$F$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$O$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$BF$7+$K389-1))","v":""},{"$f":"IF(L389=\"\", \"\", VLOOKUP(X389,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,P389,IF($X389=1,IF(Z$9=$G389,(1-$M389),0),IF($X389=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,Q389,IF($X389=1,IF(AA$9=$G389,(1-$M389),0),IF($X389=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,R389,IF($X389=1,IF(AB$9=$G389,(1-$M389),0),IF($X389=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,S389,IF($X389=1,IF(AC$9=$G389,(1-$M389),0),IF($X389=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X389=3,1,IF($X389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AO$7+$J389-1),$J389))","v":""},"",{"$f":"IF(L389=\"\", \"\", IF($X389=0,$V389,IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$T$7+$X389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389)))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$CE$7+$K389-1)*$F389)","v":""},"","","","","","","","","","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,IF($AK389=0,$W389,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1)*$F389)))","v":""},"",{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$V$7)*$F389)","v":""}]
[0.13636634692299154,0.23759981922497486,{"$f":"IF(Inventory!AH391=Inventory!$C$1032,0.5,1)*B392","v":0.23759981922497486},{"$f":"Inventory!C391","v":0},{"$f":"Inventory!E391","v":0},{"$f":"Inventory!W391","v":""},{"$f":"'Year 08'!AM392","v":""},{"$f":"IF($J392='Year 08'!$J392,'Year 08'!H392,$J392)","v":""},{"$f":"IF($J392='Year 08'!$J392,'Year 08'!I392,$J392)","v":""},{"$f":"'Year 08'!AN392","v":""},"",{"$f":"IF(E392 = 0, \"\", MATCH($E392,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!BA$7+$J392-1))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$W$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AB$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,1,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0)*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},"","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$B$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$F$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$O$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$BF$7+$K392-1))","v":""},{"$f":"IF(L392=\"\", \"\", VLOOKUP(X392,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,P392,IF($X392=1,IF(Z$9=$G392,(1-$M392),0),IF($X392=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,Q392,IF($X392=1,IF(AA$9=$G392,(1-$M392),0),IF($X392=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,R392,IF($X392=1,IF(AB$9=$G392,(1-$M392),0),IF($X392=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,S392,IF($X392=1,IF(AC$9=$G392,(1-$M392),0),IF($X392=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X392=3,1,IF($X392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AO$7+$J392-1),$J392))","v":""},"",{"$f":"IF(L392=\"\", \"\", IF($X392=0,$V392,IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$T$7+$X392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392)))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$CE$7+$K392-1)*$F392)","v":""},"","","","","","","","","","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,IF($AK392=0,$W392,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1)*$F392)))","v":""},"",{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$V$7)*$F392)","v":""}]
[0.36322119527338148,0.75014011949385861,{"$f":"IF(Inventory!AH400=Inventory!$C$1032,0.5,1)*B401","v":0.75014011949385861},{"$f":"Inventory!C400","v":0},{"$f":"Inventory!E400","v":0},{"$f":"Inventory!W400","v":""},{"$f":"'Year 08'!AM401","v":""},{"$f":"IF($J401='Year 08'!$J401,'Year 08'!H401,$J401)","v":""},{"$f":"IF($J401='Year 08'!$J401,'Year 08'!I401,$J401)","v":""},{"$f":"'Year 08'!AN401","v":""},"",{"$f":"IF(E401 = 0, \"\", MATCH($E401,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!BA$7+$J401-1))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$W$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AB$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,1,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0)*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},"","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$B$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$F$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$O$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$BF$7+$K401-1))","v":""},{"$f":"IF(L401=\"\", \"\", VLOOKUP(X401,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,P401,IF($X401=1,IF(Z$9=$G401,(1-$M401),0),IF($X401=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,Q401,IF($X401=1,IF(AA$9=$G401,(1-$M401),0),IF($X401=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,R401,IF($X401=1,IF(AB$9=$G401,(1-$M401),0),IF($X401=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,S401,IF($X401=1,IF(AC$9=$G401,(1-$M401),0),IF($X401=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X401=3,1,IF($X401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AO$7+$J401-1),$J401))","v":""},"",{"$f":"IF(L401=\"\", \"\", IF($X401=0,$V401,IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$T$7+$X401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401)))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$CE$7+$K401-1)*$F401)","v":""},"","","","","","","","","","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,IF($AK401=0,$W401,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1)*$F401)))","v":""},"",{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$V$7)*$F401)","v":""}]
[0.76427609558244591,0.33223804042331251,{"$f":"IF(Inventory!AH408=Inventory!$C$1032,0.5,1)*B409","v":0.33223804042331251},{"$f":"Inventory!C408","v":0},{"$f":"Inventory!E408","v":0},{"$f":"Inventory!W408","v":""},{"$f":"'Year 08'!AM409","v":""},{"$f":"IF($J409='Year 08'!$J409,'Year 08'!H409,$J409)","v":""},{"$f":"IF($J409='Year 08'!$J409,'Year 08'!I409,$J409)","v":""},{"$f":"'Year 08'!AN409","v":""},"",{"$f":"IF(E409 = 0, \"\", MATCH($E409,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!BA$7+$J409-1))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$W$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AB$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,1,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0)*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},"","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$B$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$F$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$O$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$BF$7+$K409-1))","v":""},{"$f":"IF(L409=\"\", \"\", VLOOKUP(X409,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,P409,IF($X409=1,IF(Z$9=$G409,(1-$M409),0),IF($X409=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,Q409,IF($X409=1,IF(AA$9=$G409,(1-$M409),0),IF($X409=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,R409,IF($X409=1,IF(AB$9=$G409,(1-$M409),0),IF($X409=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,S409,IF($X409=1,IF(AC$9=$G409,(1-$M409),0),IF($X409=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X409=3,1,IF($X409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AO$7+$J409-1),$J409))","v":""},"",{"$f":"IF(L409=\"\", \"\", IF($X409=0,$V409,IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$T$7+$X409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409)))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$CE$7+$K409-1)*$F409)","v":""},"","","","","","","","","","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,IF($AK409=0,$W409,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1)*$F409)))","v":""},"",{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$V$7)*$F409)","v":""}]
[0.45847344624908748,0.75367493680028608,{"$f":"IF(Inventory!AH413=Inventory!$C$1032,0.5,1)*B414","v":0.75367493680028608},{"$f":"Inventory!C413","v":0},{"$f":"Inventory!E413","v":0},{"$f":"Inventory!W413","v":""},{"$f":"'Year 08'!AM414","v":""},{"$f":"IF($J414='Year 08'!$J414,'Year 08'!H414,$J414)","v":""},{"$f":"IF($J414='Year 08'!$J414,'Year 08'!I414,$J414)","v":""},{"$f":"'Year 08'!AN414","v":""},"",{"$f":"IF(E414 = 0, \"\", MATCH($E414,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!BA$7+$J414-1))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$W$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AB$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,1,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0)*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},"","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$B$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$F$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$O$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$BF$7+$K414-1))","v":""},{"$f":"IF(L414=\"\", \"\", VLOOKUP(X414,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,P414,IF($X414=1,IF(Z$9=$G414,(1-$M414),0),IF($X414=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,Q414,IF($X414=1,IF(AA$9=$G414,(1-$M414),0),IF($X414=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,R414,IF($X414=1,IF(AB$9=$G414,(1-$M414),0),IF($X414=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,S414,IF($X414=1,IF(AC$9=$G414,(1-$M414),0),IF($X414=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X414=3,1,IF($X414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AO$7+$J414-1),$J414))","v":""},"",{"$f":"IF(L414=\"\", \"\", IF($X414=0,$V414,IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$T$7+$X414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414)))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$CE$7+$K414-1)*$F414)","v":""},"","","","","","","","","","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,IF($AK414=0,$W414,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1)*$F414)))","v":""},"",{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$V$7)*$F414)","v":""}]
[0.49156328681098738,1.1588982196410469E-2,{"$f":"IF(Inventory!AH421=Inventory!$C$1032,0.5,1)*B422","v":1.1588982196410469E-2},{"$f":"Inventory!C421","v":0},{"$f":"Inventory!E421","v":0},{"$f":"Inventory!W421","v":""},{"$f":"'Year 08'!AM422","v":""},{"$f":"IF($J422='Year 08'!$J422,'Year 08'!H422,$J422)","v":""},{"$f":"IF($J422='Year 08'!$J422,'Year 08'!I422,$J422)","v":""},{"$f":"'Year 08'!AN422","v":""},"",{"$f":"IF(E422 = 0, \"\", MATCH($E422,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!BA$7+$J422-1))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$W$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AB$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,1,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0)*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},"","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$B$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$F$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$O$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$BF$7+$K422-1))","v":""},{"$f":"IF(L422=\"\", \"\", VLOOKUP(X422,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,P422,IF($X422=1,IF(Z$9=$G422,(1-$M422),0),IF($X422=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,Q422,IF($X422=1,IF(AA$9=$G422,(1-$M422),0),IF($X422=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,R422,IF($X422=1,IF(AB$9=$G422,(1-$M422),0),IF($X422=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,S422,IF($X422=1,IF(AC$9=$G422,(1-$M422),0),IF($X422=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X422=3,1,IF($X422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AO$7+$J422-1),$J422))","v":""},"",{"$f":"IF(L422=\"\", \"\", IF($X422=0,$V422,IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$T$7+$X422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422)))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$CE$7+$K422-1)*$F422)","v":""},"","","","","","","","","","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,IF($AK422=0,$W422,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1)*$F422)))","v":""},"",{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$V$7)*$F422)","v":""}]
[0.42294182160915139,0.16499349635305771,{"$f":"IF(Inventory!AH429=Inventory!$C$1032,0.5,1)*B430","v":0.16499349635305771},{"$f":"Inventory!C429","v":0},{"$f":"Inventory!E429","v":0},{"$f":"Inventory!W429","v":""},{"$f":"'Year 08'!AM430","v":""},{"$f":"IF($J430='Year 08'!$J430,'Year 08'!H430,$J430)","v":""},{"$f":"IF($J430='Year 08'!$J430,'Year 08'!I430,$J430)","v":""},{"$f":"'Year 08'!AN430","v":""},"",{"$f":"IF(E430 = 0, \"\", MATCH($E430,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!BA$7+$J430-1))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$W$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AB$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,1,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0)*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},"","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$B$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$F$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$O$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$BF$7+$K430-1))","v":""},{"$f":"IF(L430=\"\", \"\", VLOOKUP(X430,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,P430,IF($X430=1,IF(Z$9=$G430,(1-$M430),0),IF($X430=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,Q430,IF($X430=1,IF(AA$9=$G430,(1-$M430),0),IF($X430=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,R430,IF($X430=1,IF(AB$9=$G430,(1-$M430),0),IF($X430=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,S430,IF($X430=1,IF(AC$9=$G430,(1-$M430),0),IF($X430=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X430=3,1,IF($X430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AO$7+$J430-1),$J430))","v":""},"",{"$f":"IF(L430=\"\", \"\", IF($X430=0,$V430,IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$T$7+$X430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430)))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$CE$7+$K430-1)*$F430)","v":""},"","","","","","","","","","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,IF($AK430=0,$W430,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1)*$F430)))","v":""},"",{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$V$7)*$F430)","v":""}]
[0.64217905917401386,0.28323361888842513,{"$f":"IF(Inventory!AH432=Inventory!$C$1032,0.5,1)*B433","v":0.28323361888842513},{"$f":"Inventory!C432","v":0},{"$f":"Inventory!E432","v":0},{"$f":"Inventory!W432","v":""},{"$f":"'Year 08'!AM433","v":""},{"$f":"IF($J433='Year 08'!$J433,'Year 08'!H433,$J433)","v":""},{"$f":"IF($J433='Year 08'!$J433,'Year 08'!I433,$J433)","v":""},{"$f":"'Year 08'!AN433","v":""},"",{"$f":"IF(E433 = 0, \"\", MATCH($E433,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!BA$7+$J433-1))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$W$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AB$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,1,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0)*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},"","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$B$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$F$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$O$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$BF$7+$K433-1))","v":""},{"$f":"IF(L433=\"\", \"\", VLOOKUP(X433,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,P433,IF($X433=1,IF(Z$9=$G433,(1-$M433),0),IF($X433=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,Q433,IF($X433=1,IF(AA$9=$G433,(1-$M433),0),IF($X433=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,R433,IF($X433=1,IF(AB$9=$G433,(1-$M433),0),IF($X433=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,S433,IF($X433=1,IF(AC$9=$G433,(1-$M433),0),IF($X433=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X433=3,1,IF($X433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AO$7+$J433-1),$J433))","v":""},"",{"$f":"IF(L433=\"\", \"\", IF($X433=0,$V433,IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$T$7+$X433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433)))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$CE$7+$K433-1)*$F433)","v":""},"","","","","","","","","","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,IF($AK433=0,$W433,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1)*$F433)))","v":""},"",{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$V$7)*$F433)","v":""}]
[0.39715231021823028,0.60613684954710301,{"$f":"IF(Inventory!AH441=Inventory!$C$1032,0.5,1)*B442","v":0.60613684954710301},{"$f":"Inventory!C441","v":0},{"$f":"Inventory!E441","v":0},{"$f":"Inventory!W441","v":""},{"$f":"'Year 08'!AM442","v":""},{"$f":"IF($J442='Year 08'!$J442,'Year 08'!H442,$J442)","v":""},{"$f":"IF($J442='Year 08'!$J442,'Year 08'!I442,$J442)","v":""},{"$f":"'Year 08'!AN442","v":""},"",{"$f":"IF(E442 = 0, \"\", MATCH($E442,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!BA$7+$J442-1))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$W$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AB$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,1,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0)*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},"","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$B$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$F$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$O$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$BF$7+$K442-1))","v":""},{"$f":"IF(L442=\"\", \"\", VLOOKUP(X442,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,P442,IF($X442=1,IF(Z$9=$G442,(1-$M442),0),IF($X442=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,Q442,IF($X442=1,IF(AA$9=$G442,(1-$M442),0),IF($X442=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,R442,IF($X442=1,IF(AB$9=$G442,(1-$M442),0),IF($X442=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,S442,IF($X442=1,IF(AC$9=$G442,(1-$M442),0),IF($X442=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X442=3,1,IF($X442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AO$7+$J442-1),$J442))","v":""},"",{"$f":"IF(L442=\"\", \"\", IF($X442=0,$V442,IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$T$7+$X442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442)))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$CE$7+$K442-1)*$F442)","v":""},"","","","","","","","","","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,IF($AK442=0,$W442,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1)*$F442)))","v":""},"",{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$V$7)*$F442)","v":""}]
[2.6049238029824506E-2,0.46643437806490728,{"$f":"IF(Inventory!AH449=Inventory!$C$1032,0.5,1)*B450","v":0.46643437806490728},{"$f":"Inventory!C449","v":0},{"$f":"Inventory!E449","v":0},{"$f":"Inventory!W449","v":""},{"$f":"'Year 08'!AM450","v":""},{"$f":"IF($J450='Year 08'!$J450,'Year 08'!H450,$J450)","v":""},{"$f":"IF($J450='Year 08'!$J450,'Year 08'!I450,$J450)","v":""},{"$f":"'Year 08'!AN450","v":""},"",{"$f":"IF(E450 = 0, \"\", MATCH($E450,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!BA$7+$J450-1))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$W$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AB$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,1,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0)*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},"","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$B$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$F$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$O$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$BF$7+$K450-1))","v":""},{"$f":"IF(L450=\"\", \"\", VLOOKUP(X450,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,P450,IF($X450=1,IF(Z$9=$G450,(1-$M450),0),IF($X450=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,Q450,IF($X450=1,IF(AA$9=$G450,(1-$M450),0),IF($X450=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,R450,IF($X450=1,IF(AB$9=$G450,(1-$M450),0),IF($X450=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,S450,IF($X450=1,IF(AC$9=$G450,(1-$M450),0),IF($X450=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X450=3,1,IF($X450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AO$7+$J450-1),$J450))","v":""},"",{"$f":"IF(L450=\"\", \"\", IF($X450=0,$V450,IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$T$7+$X450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450)))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$CE$7+$K450-1)*$F450)","v":""},"","","","","","","","","","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,IF($AK450=0,$W450,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1)*$F450)))","v":""},"",{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$V$7)*$F450)","v":""}]
[0.94935176072588179,0.41540020340769312,{"$f":"IF(Inventory!AH454=Inventory!$C$1032,0.5,1)*B455","v":0.41540020340769312},{"$f":"Inventory!C454","v":0},{"$f":"Inventory!E454","v":0},{"$f":"Inventory!W454","v":""},{"$f":"'Year 08'!AM455","v":""},{"$f":"IF($J455='Year 08'!$J455,'Year 08'!H455,$J455)","v":""},{"$f":"IF($J455='Year 08'!$J455,'Year 08'!I455,$J455)","v":""},{"$f":"'Year 08'!AN455","v":""},"",{"$f":"IF(E455 = 0, \"\", MATCH($E455,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!BA$7+$J455-1))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$W$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AB$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,1,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0)*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},"","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$B$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$F$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$O$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$BF$7+$K455-1))","v":""},{"$f":"IF(L455=\"\", \"\", VLOOKUP(X455,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,P455,IF($X455=1,IF(Z$9=$G455,(1-$M455),0),IF($X455=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,Q455,IF($X455=1,IF(AA$9=$G455,(1-$M455),0),IF($X455=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,R455,IF($X455=1,IF(AB$9=$G455,(1-$M455),0),IF($X455=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,S455,IF($X455=1,IF(AC$9=$G455,(1-$M455),0),IF($X455=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X455=3,1,IF($X455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AO$7+$J455-1),$J455))","v":""},"",{"$f":"IF(L455=\"\", \"\", IF($X455=0,$V455,IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$T$7+$X455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455)))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$CE$7+$K455-1)*$F455)","v":""},"","","","","","","","","","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,IF($AK455=0,$W455,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1)*$F455)))","v":""},"",{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$V$7)*$F455)","v":""}]
[0.94511724204410186,0.97680972140588418,{"$f":"IF(Inventory!AH462=Inventory!$C$1032,0.5,1)*B463","v":0.97680972140588418},{"$f":"Inventory!C462","v":0},{"$f":"Inventory!E462","v":0},{"$f":"Inventory!W462","v":""},{"$f":"'Year 08'!AM463","v":""},{"$f":"IF($J463='Year 08'!$J463,'Year 08'!H463,$J463)","v":""},{"$f":"IF($J463='Year 08'!$J463,'Year 08'!I463,$J463)","v":""},{"$f":"'Year 08'!AN463","v":""},"",{"$f":"IF(E463 = 0, \"\", MATCH($E463,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!BA$7+$J463-1))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$W$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AB$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,1,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0)*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},"","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$B$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$F$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$O$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$BF$7+$K463-1))","v":""},{"$f":"IF(L463=\"\", \"\", VLOOKUP(X463,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,P463,IF($X463=1,IF(Z$9=$G463,(1-$M463),0),IF($X463=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,Q463,IF($X463=1,IF(AA$9=$G463,(1-$M463),0),IF($X463=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,R463,IF($X463=1,IF(AB$9=$G463,(1-$M463),0),IF($X463=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,S463,IF($X463=1,IF(AC$9=$G463,(1-$M463),0),IF($X463=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X463=3,1,IF($X463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AO$7+$J463-1),$J463))","v":""},"",{"$f":"IF(L463=\"\", \"\", IF($X463=0,$V463,IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$T$7+$X463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463)))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$CE$7+$K463-1)*$F463)","v":""},"","","","","","","","","","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,IF($AK463=0,$W463,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1)*$F463)))","v":""},"",{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$V$7)*$F463)","v":""}]
[6.7261207268575762E-2,0.80159674960928917,{"$f":"IF(Inventory!AH467=Inventory!$C$1032,0.5,1)*B468","v":0.80159674960928917},{"$f":"Inventory!C467","v":0},{"$f":"Inventory!E467","v":0},{"$f":"Inventory!W467","v":""},{"$f":"'Year 08'!AM468","v":""},{"$f":"IF($J468='Year 08'!$J468,'Year 08'!H468,$J468)","v":""},{"$f":"IF($J468='Year 08'!$J468,'Year 08'!I468,$J468)","v":""},{"$f":"'Year 08'!AN468","v":""},"",{"$f":"IF(E468 = 0, \"\", MATCH($E468,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!BA$7+$J468-1))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$W$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AB$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,1,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0)*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},"","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$B$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$F$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$O$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$BF$7+$K468-1))","v":""},{"$f":"IF(L468=\"\", \"\", VLOOKUP(X468,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,P468,IF($X468=1,IF(Z$9=$G468,(1-$M468),0),IF($X468=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,Q468,IF($X468=1,IF(AA$9=$G468,(1-$M468),0),IF($X468=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,R468,IF($X468=1,IF(AB$9=$G468,(1-$M468),0),IF($X468=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,S468,IF($X468=1,IF(AC$9=$G468,(1-$M468),0),IF($X468=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X468=3,1,IF($X468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AO$7+$J468-1),$J468))","v":""},"",{"$f":"IF(L468=\"\", \"\", IF($X468=0,$V468,IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$T$7+$X468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468)))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$CE$7+$K468-1)*$F468)","v":""},"","","","","","","","","","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,IF($AK468=0,$W468,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1)*$F468)))","v":""},"",{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$V$7)*$F468)","v":""}]
[0.5344495112618568,0.75509191387563357,{"$f":"IF(Inventory!AH475=Inventory!$C$1032,0.5,1)*B476","v":0.75509191387563357},{"$f":"Inventory!C475","v":0},{"$f":"Inventory!E475","v":0},{"$f":"Inventory!W475","v":""},{"$f":"'Year 08'!AM476","v":""},{"$f":"IF($J476='Year 08'!$J476,'Year 08'!H476,$J476)","v":""},{"$f":"IF($J476='Year 08'!$J476,'Year 08'!I476,$J476)","v":""},{"$f":"'Year 08'!AN476","v":""},"",{"$f":"IF(E476 = 0, \"\", MATCH($E476,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!BA$7+$J476-1))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$W$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AB$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,1,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0)*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},"","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$B$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$F$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$O$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$BF$7+$K476-1))","v":""},{"$f":"IF(L476=\"\", \"\", VLOOKUP(X476,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,P476,IF($X476=1,IF(Z$9=$G476,(1-$M476),0),IF($X476=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,Q476,IF($X476=1,IF(AA$9=$G476,(1-$M476),0),IF($X476=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,R476,IF($X476=1,IF(AB$9=$G476,(1-$M476),0),IF($X476=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,S476,IF($X476=1,IF(AC$9=$G476,(1-$M476),0),IF($X476=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X476=3,1,IF($X476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AO$7+$J476-1),$J476))","v":""},"",{"$f":"IF(L476=\"\", \"\", IF($X476=0,$V476,IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$T$7+$X476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476)))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$CE$7+$K476-1)*$F476)","v":""},"","","","","","","","","","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,IF($AK476=0,$W476,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1)*$F476)))","v":""},"",{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$V$7)*$F476)","v":""}]
[0.57431303893092267,0.59206458336367418,{"$f":"IF(Inventory!AH482=Inventory!$C$1032,0.5,1)*B483","v":0.59206458336367418},{"$f":"Inventory!C482","v":0},{"$f":"Inventory!E482","v":0},{"$f":"Inventory!W482","v":""},{"$f":"'Year 08'!AM483","v":""},{"$f":"IF($J483='Year 08'!$J483,'Year 08'!H483,$J483)","v":""},{"$f":"IF($J483='Year 08'!$J483,'Year 08'!I483,$J483)","v":""},{"$f":"'Year 08'!AN483","v":""},"",{"$f":"IF(E483 = 0, \"\", MATCH($E483,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!BA$7+$J483-1))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$W$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AB$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,1,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0)*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},"","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$B$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$F$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$O$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$BF$7+$K483-1))","v":""},{"$f":"IF(L483=\"\", \"\", VLOOKUP(X483,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,P483,IF($X483=1,IF(Z$9=$G483,(1-$M483),0),IF($X483=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,Q483,IF($X483=1,IF(AA$9=$G483,(1-$M483),0),IF($X483=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,R483,IF($X483=1,IF(AB$9=$G483,(1-$M483),0),IF($X483=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,S483,IF($X483=1,IF(AC$9=$G483,(1-$M483),0),IF($X483=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X483=3,1,IF($X483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AO$7+$J483-1),$J483))","v":""},"",{"$f":"IF(L483=\"\", \"\", IF($X483=0,$V483,IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$T$7+$X483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483)))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$CE$7+$K483-1)*$F483)","v":""},"","","","","","","","","","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,IF($AK483=0,$W483,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1)*$F483)))","v":""},"",{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$V$7)*$F483)","v":""}]
[0.96593369231440229,0.98602828417284727,{"$f":"IF(Inventory!AH487=Inventory!$C$1032,0.5,1)*B488","v":0.98602828417284727},{"$f":"Inventory!C487","v":0},{"$f":"Inventory!E487","v":0},{"$f":"Inventory!W487","v":""},{"$f":"'Year 08'!AM488","v":""},{"$f":"IF($J488='Year 08'!$J488,'Year 08'!H488,$J488)","v":""},{"$f":"IF($J488='Year 08'!$J488,'Year 08'!I488,$J488)","v":""},{"$f":"'Year 08'!AN488","v":""},"",{"$f":"IF(E488 = 0, \"\", MATCH($E488,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!BA$7+$J488-1))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$W$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AB$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,1,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0)*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},"","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$B$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$F$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$O$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$BF$7+$K488-1))","v":""},{"$f":"IF(L488=\"\", \"\", VLOOKUP(X488,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,P488,IF($X488=1,IF(Z$9=$G488,(1-$M488),0),IF($X488=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,Q488,IF($X488=1,IF(AA$9=$G488,(1-$M488),0),IF($X488=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,R488,IF($X488=1,IF(AB$9=$G488,(1-$M488),0),IF($X488=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,S488,IF($X488=1,IF(AC$9=$G488,(1-$M488),0),IF($X488=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X488=3,1,IF($X488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AO$7+$J488-1),$J488))","v":""},"",{"$f":"IF(L488=\"\", \"\", IF($X488=0,$V488,IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$T$7+$X488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488)))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$CE$7+$K488-1)*$F488)","v":""},"","","","","","","","","","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,IF($AK488=0,$W488,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1)*$F488)))","v":""},"",{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$V$7)*$F488)","v":""}]
[0.99961740789162656,4.480454815347179E-2,{"$f":"IF(Inventory!AH495=Inventory!$C$1032,0.5,1)*B496","v":4.480454815347179E-2},{"$f":"Inventory!C495","v":0},{"$f":"Inventory!E495","v":0},{"$f":"Inventory!W495","v":""},{"$f":"'Year 08'!AM496","v":""},{"$f":"IF($J496='Year 08'!$J496,'Year 08'!H496,$J496)","v":""},{"$f":"IF($J496='Year 08'!$J496,'Year 08'!I496,$J496)","v":""},{"$f":"'Year 08'!AN496","v":""},"",{"$f":"IF(E496 = 0, \"\", MATCH($E496,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!BA$7+$J496-1))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$W$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AB$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,1,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0)*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},"","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$B$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$F$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$O$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$BF$7+$K496-1))","v":""},{"$f":"IF(L496=\"\", \"\", VLOOKUP(X496,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,P496,IF($X496=1,IF(Z$9=$G496,(1-$M496),0),IF($X496=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,Q496,IF($X496=1,IF(AA$9=$G496,(1-$M496),0),IF($X496=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,R496,IF($X496=1,IF(AB$9=$G496,(1-$M496),0),IF($X496=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,S496,IF($X496=1,IF(AC$9=$G496,(1-$M496),0),IF($X496=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X496=3,1,IF($X496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AO$7+$J496-1),$J496))","v":""},"",{"$f":"IF(L496=\"\", \"\", IF($X496=0,$V496,IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$T$7+$X496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496)))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$CE$7+$K496-1)*$F496)","v":""},"","","","","","","","","","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,IF($AK496=0,$W496,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1)*$F496)))","v":""},"",{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$V$7)*$F496)","v":""}]
[0.18408423212407321,0.23679368850896709,{"$f":"IF(Inventory!AH500=Inventory!$C$1032,0.5,1)*B501","v":0.23679368850896709},{"$f":"Inventory!C500","v":0},{"$f":"Inventory!E500","v":0},{"$f":"Inventory!W500","v":""},{"$f":"'Year 08'!AM501","v":""},{"$f":"IF($J501='Year 08'!$J501,'Year 08'!H501,$J501)","v":""},{"$f":"IF($J501='Year 08'!$J501,'Year 08'!I501,$J501)","v":""},{"$f":"'Year 08'!AN501","v":""},"",{"$f":"IF(E501 = 0, \"\", MATCH($E501,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!BA$7+$J501-1))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$W$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AB$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,1,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0)*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},"","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$B$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$F$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$O$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$BF$7+$K501-1))","v":""},{"$f":"IF(L501=\"\", \"\", VLOOKUP(X501,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,P501,IF($X501=1,IF(Z$9=$G501,(1-$M501),0),IF($X501=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,Q501,IF($X501=1,IF(AA$9=$G501,(1-$M501),0),IF($X501=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,R501,IF($X501=1,IF(AB$9=$G501,(1-$M501),0),IF($X501=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,S501,IF($X501=1,IF(AC$9=$G501,(1-$M501),0),IF($X501=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X501=3,1,IF($X501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AO$7+$J501-1),$J501))","v":""},"",{"$f":"IF(L501=\"\", \"\", IF($X501=0,$V501,IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$T$7+$X501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501)))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$CE$7+$K501-1)*$F501)","v":""},"","","","","","","","","","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,IF($AK501=0,$W501,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1)*$F501)))","v":""},"",{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$V$7)*$F501)","v":""}]
[0.76859931629016165,0.61441080734279896,{"$f":"IF(Inventory!AH508=Inventory!$C$1032,0.5,1)*B509","v":0.61441080734279896},{"$f":"Inventory!C508","v":0},{"$f":"Inventory!E508","v":0},{"$f":"Inventory!W508","v":""},{"$f":"'Year 08'!AM509","v":""},{"$f":"IF($J509='Year 08'!$J509,'Year 08'!H509,$J509)","v":""},{"$f":"IF($J509='Year 08'!$J509,'Year 08'!I509,$J509)","v":""},{"$f":"'Year 08'!AN509","v":""},"",{"$f":"IF(E509 = 0, \"\", MATCH($E509,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!BA$7+$J509-1))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$W$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AB$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,1,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0)*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},"","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$B$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$F$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$O$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$BF$7+$K509-1))","v":""},{"$f":"IF(L509=\"\", \"\", VLOOKUP(X509,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,P509,IF($X509=1,IF(Z$9=$G509,(1-$M509),0),IF($X509=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,Q509,IF($X509=1,IF(AA$9=$G509,(1-$M509),0),IF($X509=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,R509,IF($X509=1,IF(AB$9=$G509,(1-$M509),0),IF($X509=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,S509,IF($X509=1,IF(AC$9=$G509,(1-$M509),0),IF($X509=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X509=3,1,IF($X509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AO$7+$J509-1),$J509))","v":""},"",{"$f":"IF(L509=\"\", \"\", IF($X509=0,$V509,IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$T$7+$X509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509)))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$CE$7+$K509-1)*$F509)","v":""},"","","","","","","","","","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,IF($AK509=0,$W509,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1)*$F509)))","v":""},"",{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$V$7)*$F509)","v":""}]
[0.69524225418159113,0.15690340097049316,{"$f":"IF(Inventory!AH515=Inventory!$C$1032,0.5,1)*B516","v":0.15690340097049316},{"$f":"Inventory!C515","v":0},{"$f":"Inventory!E515","v":0},{"$f":"Inventory!W515","v":""},{"$f":"'Year 08'!AM516","v":""},{"$f":"IF($J516='Year 08'!$J516,'Year 08'!H516,$J516)","v":""},{"$f":"IF($J516='Year 08'!$J516,'Year 08'!I516,$J516)","v":""},{"$f":"'Year 08'!AN516","v":""},"",{"$f":"IF(E516 = 0, \"\", MATCH($E516,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!BA$7+$J516-1))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$W$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AB$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,1,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0)*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},"","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$B$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$F$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$O$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$BF$7+$K516-1))","v":""},{"$f":"IF(L516=\"\", \"\", VLOOKUP(X516,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,P516,IF($X516=1,IF(Z$9=$G516,(1-$M516),0),IF($X516=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,Q516,IF($X516=1,IF(AA$9=$G516,(1-$M516),0),IF($X516=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,R516,IF($X516=1,IF(AB$9=$G516,(1-$M516),0),IF($X516=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,S516,IF($X516=1,IF(AC$9=$G516,(1-$M516),0),IF($X516=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X516=3,1,IF($X516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AO$7+$J516-1),$J516))","v":""},"",{"$f":"IF(L516=\"\", \"\", IF($X516=0,$V516,IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$T$7+$X516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516)))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$CE$7+$K516-1)*$F516)","v":""},"","","","","","","","","","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,IF($AK516=0,$W516,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1)*$F516)))","v":""},"",{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$V$7)*$F516)","v":""}]
[0.3637623869884905,0.514219191561613,{"$f":"IF(Inventory!AH520=Inventory!$C$1032,0.5,1)*B521","v":0.514219191561613},{"$f":"Inventory!C520","v":0},{"$f":"Inventory!E520","v":0},{"$f":"Inventory!W520","v":""},{"$f":"'Year 08'!AM521","v":""},{"$f":"IF($J521='Year 08'!$J521,'Year 08'!H521,$J521)","v":""},{"$f":"IF($J521='Year 08'!$J521,'Year 08'!I521,$J521)","v":""},{"$f":"'Year 08'!AN521","v":""},"",{"$f":"IF(E521 = 0, \"\", MATCH($E521,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!BA$7+$J521-1))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$W$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AB$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,1,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0)*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},"","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$B$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$F$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$O$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$BF$7+$K521-1))","v":""},{"$f":"IF(L521=\"\", \"\", VLOOKUP(X521,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,P521,IF($X521=1,IF(Z$9=$G521,(1-$M521),0),IF($X521=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,Q521,IF($X521=1,IF(AA$9=$G521,(1-$M521),0),IF($X521=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,R521,IF($X521=1,IF(AB$9=$G521,(1-$M521),0),IF($X521=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,S521,IF($X521=1,IF(AC$9=$G521,(1-$M521),0),IF($X521=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X521=3,1,IF($X521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AO$7+$J521-1),$J521))","v":""},"",{"$f":"IF(L521=\"\", \"\", IF($X521=0,$V521,IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$T$7+$X521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521)))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$CE$7+$K521-1)*$F521)","v":""},"","","","","","","","","","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,IF($AK521=0,$W521,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1)*$F521)))","v":""},"",{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$V$7)*$F521)","v":""}]
[9.5652188641763836E-2,0.27769414824631089,{"$f":"IF(Inventory!AH528=Inventory!$C$1032,0.5,1)*B529","v":0.27769414824631089},{"$f":"Inventory!C528","v":0},{"$f":"Inventory!E528","v":0},{"$f":"Inventory!W528","v":""},{"$f":"'Year 08'!AM529","v":""},{"$f":"IF($J529='Year 08'!$J529,'Year 08'!H529,$J529)","v":""},{"$f":"IF($J529='Year 08'!$J529,'Year 08'!I529,$J529)","v":""},{"$f":"'Year 08'!AN529","v":""},"",{"$f":"IF(E529 = 0, \"\", MATCH($E529,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!BA$7+$J529-1))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$W$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AB$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,1,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0)*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},"","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$B$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$F$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$O$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$BF$7+$K529-1))","v":""},{"$f":"IF(L529=\"\", \"\", VLOOKUP(X529,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,P529,IF($X529=1,IF(Z$9=$G529,(1-$M529),0),IF($X529=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,Q529,IF($X529=1,IF(AA$9=$G529,(1-$M529),0),IF($X529=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,R529,IF($X529=1,IF(AB$9=$G529,(1-$M529),0),IF($X529=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,S529,IF($X529=1,IF(AC$9=$G529,(1-$M529),0),IF($X529=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X529=3,1,IF($X529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AO$7+$J529-1),$J529))","v":""},"",{"$f":"IF(L529=\"\", \"\", IF($X529=0,$V529,IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$T$7+$X529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529)))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$CE$7+$K529-1)*$F529)","v":""},"","","","","","","","","","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,IF($AK529=0,$W529,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1)*$F529)))","v":""},"",{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$V$7)*$F529)","v":""}]
[7.2472544574351372E-2,0.65026521470615917,{"$f":"IF(Inventory!AH536=Inventory!$C$1032,0.5,1)*B537","v":0.65026521470615917},{"$f":"Inventory!C536","v":0},{"$f":"Inventory!E536","v":0},{"$f":"Inventory!W536","v":""},{"$f":"'Year 08'!AM537","v":""},{"$f":"IF($J537='Year 08'!$J537,'Year 08'!H537,$J537)","v":""},{"$f":"IF($J537='Year 08'!$J537,'Year 08'!I537,$J537)","v":""},{"$f":"'Year 08'!AN537","v":""},"",{"$f":"IF(E537 = 0, \"\", MATCH($E537,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!BA$7+$J537-1))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$W$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AB$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,1,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0)*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},"","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$B$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$F$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$O$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$BF$7+$K537-1))","v":""},{"$f":"IF(L537=\"\", \"\", VLOOKUP(X537,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,P537,IF($X537=1,IF(Z$9=$G537,(1-$M537),0),IF($X537=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,Q537,IF($X537=1,IF(AA$9=$G537,(1-$M537),0),IF($X537=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,R537,IF($X537=1,IF(AB$9=$G537,(1-$M537),0),IF($X537=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,S537,IF($X537=1,IF(AC$9=$G537,(1-$M537),0),IF($X537=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X537=3,1,IF($X537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AO$7+$J537-1),$J537))","v":""},"",{"$f":"IF(L537=\"\", \"\", IF($X537=0,$V537,IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$T$7+$X537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537)))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$CE$7+$K537-1)*$F537)","v":""},"","","","","","","","","","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,IF($AK537=0,$W537,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1)*$F537)))","v":""},"",{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$V$7)*$F537)","v":""}]
[0.72639428727837041,0.60222658126135153,{"$f":"IF(Inventory!AH541=Inventory!$C$1032,0.5,1)*B542","v":0.60222658126135153},{"$f":"Inventory!C541","v":0},{"$f":"Inventory!E541","v":0},{"$f":"Inventory!W541","v":""},{"$f":"'Year 08'!AM542","v":""},{"$f":"IF($J542='Year 08'!$J542,'Year 08'!H542,$J542)","v":""},{"$f":"IF($J542='Year 08'!$J542,'Year 08'!I542,$J542)","v":""},{"$f":"'Year 08'!AN542","v":""},"",{"$f":"IF(E542 = 0, \"\", MATCH($E542,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!BA$7+$J542-1))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$W$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AB$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,1,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0)*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},"","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$B$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$F$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$O$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$BF$7+$K542-1))","v":""},{"$f":"IF(L542=\"\", \"\", VLOOKUP(X542,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,P542,IF($X542=1,IF(Z$9=$G542,(1-$M542),0),IF($X542=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,Q542,IF($X542=1,IF(AA$9=$G542,(1-$M542),0),IF($X542=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,R542,IF($X542=1,IF(AB$9=$G542,(1-$M542),0),IF($X542=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,S542,IF($X542=1,IF(AC$9=$G542,(1-$M542),0),IF($X542=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X542=3,1,IF($X542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AO$7+$J542-1),$J542))","v":""},"",{"$f":"IF(L542=\"\", \"\", IF($X542=0,$V542,IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$T$7+$X542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542)))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$CE$7+$K542-1)*$F542)","v":""},"","","","","","","","","","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,IF($AK542=0,$W542,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1)*$F542)))","v":""},"",{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$V$7)*$F542)","v":""}]
[0.83621863244992178,0.77873855647665924,{"$f":"IF(Inventory!AH551=Inventory!$C$1032,0.5,1)*B552","v":0.77873855647665924},{"$f":"Inventory!C551","v":0},{"$f":"Inventory!E551","v":0},{"$f":"Inventory!W551","v":""},{"$f":"'Year 08'!AM552","v":""},{"$f":"IF($J552='Year 08'!$J552,'Year 08'!H552,$J552)","v":""},{"$f":"IF($J552='Year 08'!$J552,'Year 08'!I552,$J552)","v":""},{"$f":"'Year 08'!AN552","v":""},"",{"$f":"IF(E552 = 0, \"\", MATCH($E552,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!BA$7+$J552-1))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$W$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AB$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,1,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0)*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},"","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$B$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$F$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$O$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$BF$7+$K552-1))","v":""},{"$f":"IF(L552=\"\", \"\", VLOOKUP(X552,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,P552,IF($X552=1,IF(Z$9=$G552,(1-$M552),0),IF($X552=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,Q552,IF($X552=1,IF(AA$9=$G552,(1-$M552),0),IF($X552=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,R552,IF($X552=1,IF(AB$9=$G552,(1-$M552),0),IF($X552=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,S552,IF($X552=1,IF(AC$9=$G552,(1-$M552),0),IF($X552=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X552=3,1,IF($X552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AO$7+$J552-1),$J552))","v":""},"",{"$f":"IF(L552=\"\", \"\", IF($X552=0,$V552,IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$T$7+$X552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552)))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$CE$7+$K552-1)*$F552)","v":""},"","","","","","","","","","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,IF($AK552=0,$W552,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1)*$F552)))","v":""},"",{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$V$7)*$F552)","v":""}]
[0.5785330634072785,0.61146404924980891,{"$f":"IF(Inventory!AH560=Inventory!$C$1032,0.5,1)*B561","v":0.61146404924980891},{"$f":"Inventory!C560","v":0},{"$f":"Inventory!E560","v":0},{"$f":"Inventory!W560","v":""},{"$f":"'Year 08'!AM561","v":""},{"$f":"IF($J561='Year 08'!$J561,'Year 08'!H561,$J561)","v":""},{"$f":"IF($J561='Year 08'!$J561,'Year 08'!I561,$J561)","v":""},{"$f":"'Year 08'!AN561","v":""},"",{"$f":"IF(E561 = 0, \"\", MATCH($E561,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!BA$7+$J561-1))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$W$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AB$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,1,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0)*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},"","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$B$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$F$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$O$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$BF$7+$K561-1))","v":""},{"$f":"IF(L561=\"\", \"\", VLOOKUP(X561,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,P561,IF($X561=1,IF(Z$9=$G561,(1-$M561),0),IF($X561=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,Q561,IF($X561=1,IF(AA$9=$G561,(1-$M561),0),IF($X561=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,R561,IF($X561=1,IF(AB$9=$G561,(1-$M561),0),IF($X561=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,S561,IF($X561=1,IF(AC$9=$G561,(1-$M561),0),IF($X561=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X561=3,1,IF($X561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AO$7+$J561-1),$J561))","v":""},"",{"$f":"IF(L561=\"\", \"\", IF($X561=0,$V561,IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$T$7+$X561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561)))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$CE$7+$K561-1)*$F561)","v":""},"","","","","","","","","","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,IF($AK561=0,$W561,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1)*$F561)))","v":""},"",{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$V$7)*$F561)","v":""}]
[0.22252575572804445,0.94959455939550264,{"$f":"IF(Inventory!AH561=Inventory!$C$1032,0.5,1)*B562","v":0.94959455939550264},{"$f":"Inventory!C561","v":0},{"$f":"Inventory!E561","v":0},{"$f":"Inventory!W561","v":""},{"$f":"'Year 08'!AM562","v":""},{"$f":"IF($J562='Year 08'!$J562,'Year 08'!H562,$J562)","v":""},{"$f":"IF($J562='Year 08'!$J562,'Year 08'!I562,$J562)","v":""},{"$f":"'Year 08'!AN562","v":""},"",{"$f":"IF(E562 = 0, \"\", MATCH($E562,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!BA$7+$J562-1))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$W$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AB$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,1,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0)*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},"","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$B$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$F$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$O$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$BF$7+$K562-1))","v":""},{"$f":"IF(L562=\"\", \"\", VLOOKUP(X562,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,P562,IF($X562=1,IF(Z$9=$G562,(1-$M562),0),IF($X562=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,Q562,IF($X562=1,IF(AA$9=$G562,(1-$M562),0),IF($X562=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,R562,IF($X562=1,IF(AB$9=$G562,(1-$M562),0),IF($X562=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,S562,IF($X562=1,IF(AC$9=$G562,(1-$M562),0),IF($X562=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X562=3,1,IF($X562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AO$7+$J562-1),$J562))","v":""},"",{"$f":"IF(L562=\"\", \"\", IF($X562=0,$V562,IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$T$7+$X562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562)))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$CE$7+$K562-1)*$F562)","v":""},"","","","","","","","","","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,IF($AK562=0,$W562,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1)*$F562)))","v":""},"",{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$V$7)*$F562)","v":""}]
[0.64243345972233379,0.8058039766440972,{"$f":"IF(Inventory!AH569=Inventory!$C$1032,0.5,1)*B570","v":0.8058039766440972},{"$f":"Inventory!C569","v":0},{"$f":"Inventory!E569","v":0},{"$f":"Inventory!W569","v":""},{"$f":"'Year 08'!AM570","v":""},{"$f":"IF($J570='Year 08'!$J570,'Year 08'!H570,$J570)","v":""},{"$f":"IF($J570='Year 08'!$J570,'Year 08'!I570,$J570)","v":""},{"$f":"'Year 08'!AN570","v":""},"",{"$f":"IF(E570 = 0, \"\", MATCH($E570,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!BA$7+$J570-1))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$W$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AB$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,1,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0)*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},"","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$B$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$F$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$O$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$BF$7+$K570-1))","v":""},{"$f":"IF(L570=\"\", \"\", VLOOKUP(X570,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,P570,IF($X570=1,IF(Z$9=$G570,(1-$M570),0),IF($X570=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,Q570,IF($X570=1,IF(AA$9=$G570,(1-$M570),0),IF($X570=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,R570,IF($X570=1,IF(AB$9=$G570,(1-$M570),0),IF($X570=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,S570,IF($X570=1,IF(AC$9=$G570,(1-$M570),0),IF($X570=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X570=3,1,IF($X570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AO$7+$J570-1),$J570))","v":""},"",{"$f":"IF(L570=\"\", \"\", IF($X570=0,$V570,IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$T$7+$X570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570)))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$CE$7+$K570-1)*$F570)","v":""},"","","","","","","","","","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,IF($AK570=0,$W570,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1)*$F570)))","v":""},"",{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$V$7)*$F570)","v":""}]
[0.30754511657415928,0.77014371132744885,{"$f":"IF(Inventory!AH581=Inventory!$C$1032,0.5,1)*B582","v":0.77014371132744885},{"$f":"Inventory!C581","v":0},{"$f":"Inventory!E581","v":0},{"$f":"Inventory!W581","v":""},{"$f":"'Year 08'!AM582","v":""},{"$f":"IF($J582='Year 08'!$J582,'Year 08'!H582,$J582)","v":""},{"$f":"IF($J582='Year 08'!$J582,'Year 08'!I582,$J582)","v":""},{"$f":"'Year 08'!AN582","v":""},"",{"$f":"IF(E582 = 0, \"\", MATCH($E582,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!BA$7+$J582-1))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$W$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AB$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,1,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0)*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},"","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$B$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$F$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$O$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$BF$7+$K582-1))","v":""},{"$f":"IF(L582=\"\", \"\", VLOOKUP(X582,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,P582,IF($X582=1,IF(Z$9=$G582,(1-$M582),0),IF($X582=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,Q582,IF($X582=1,IF(AA$9=$G582,(1-$M582),0),IF($X582=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,R582,IF($X582=1,IF(AB$9=$G582,(1-$M582),0),IF($X582=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,S582,IF($X582=1,IF(AC$9=$G582,(1-$M582),0),IF($X582=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X582=3,1,IF($X582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AO$7+$J582-1),$J582))","v":""},"",{"$f":"IF(L582=\"\", \"\", IF($X582=0,$V582,IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$T$7+$X582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582)))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$CE$7+$K582-1)*$F582)","v":""},"","","","","","","","","","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,IF($AK582=0,$W582,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1)*$F582)))","v":""},"",{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$V$7)*$F582)","v":""}]
[0.38235218420588957,0.15717608025406016,{"$f":"IF(Inventory!AH582=Inventory!$C$1032,0.5,1)*B583","v":0.15717608025406016},{"$f":"Inventory!C582","v":0},{"$f":"Inventory!E582","v":0},{"$f":"Inventory!W582","v":""},{"$f":"'Year 08'!AM583","v":""},{"$f":"IF($J583='Year 08'!$J583,'Year 08'!H583,$J583)","v":""},{"$f":"IF($J583='Year 08'!$J583,'Year 08'!I583,$J583)","v":""},{"$f":"'Year 08'!AN583","v":""},"",{"$f":"IF(E583 = 0, \"\", MATCH($E583,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!BA$7+$J583-1))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$W$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AB$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,1,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0)*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},"","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$B$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$F$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$O$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$BF$7+$K583-1))","v":""},{"$f":"IF(L583=\"\", \"\", VLOOKUP(X583,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,P583,IF($X583=1,IF(Z$9=$G583,(1-$M583),0),IF($X583=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,Q583,IF($X583=1,IF(AA$9=$G583,(1-$M583),0),IF($X583=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,R583,IF($X583=1,IF(AB$9=$G583,(1-$M583),0),IF($X583=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,S583,IF($X583=1,IF(AC$9=$G583,(1-$M583),0),IF($X583=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X583=3,1,IF($X583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AO$7+$J583-1),$J583))","v":""},"",{"$f":"IF(L583=\"\", \"\", IF($X583=0,$V583,IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$T$7+$X583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583)))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$CE$7+$K583-1)*$F583)","v":""},"","","","","","","","","","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,IF($AK583=0,$W583,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1)*$F583)))","v":""},"",{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$V$7)*$F583)","v":""}]
[0.94036159898281735,0.67072064199123094,{"$f":"IF(Inventory!AH594=Inventory!$C$1032,0.5,1)*B595","v":0.67072064199123094},{"$f":"Inventory!C594","v":0},{"$f":"Inventory!E594","v":0},{"$f":"Inventory!W594","v":""},{"$f":"'Year 08'!AM595","v":""},{"$f":"IF($J595='Year 08'!$J595,'Year 08'!H595,$J595)","v":""},{"$f":"IF($J595='Year 08'!$J595,'Year 08'!I595,$J595)","v":""},{"$f":"'Year 08'!AN595","v":""},"",{"$f":"IF(E595 = 0, \"\", MATCH($E595,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!BA$7+$J595-1))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$W$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AB$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,1,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0)*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},"","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$B$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$F$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$O$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$BF$7+$K595-1))","v":""},{"$f":"IF(L595=\"\", \"\", VLOOKUP(X595,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,P595,IF($X595=1,IF(Z$9=$G595,(1-$M595),0),IF($X595=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,Q595,IF($X595=1,IF(AA$9=$G595,(1-$M595),0),IF($X595=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,R595,IF($X595=1,IF(AB$9=$G595,(1-$M595),0),IF($X595=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,S595,IF($X595=1,IF(AC$9=$G595,(1-$M595),0),IF($X595=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X595=3,1,IF($X595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AO$7+$J595-1),$J595))","v":""},"",{"$f":"IF(L595=\"\", \"\", IF($X595=0,$V595,IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$T$7+$X595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595)))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$CE$7+$K595-1)*$F595)","v":""},"","","","","","","","","","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,IF($AK595=0,$W595,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1)*$F595)))","v":""},"",{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$V$7)*$F595)","v":""}]
[0.9106791052265808,3.3347308243547036E-2,{"$f":"IF(Inventory!AH601=Inventory!$C$1032,0.5,1)*B602","v":3.3347308243547036E-2},{"$f":"Inventory!C601","v":0},{"$f":"Inventory!E601","v":0},{"$f":"Inventory!W601","v":""},{"$f":"'Year 08'!AM602","v":""},{"$f":"IF($J602='Year 08'!$J602,'Year 08'!H602,$J602)","v":""},{"$f":"IF($J602='Year 08'!$J602,'Year 08'!I602,$J602)","v":""},{"$f":"'Year 08'!AN602","v":""},"",{"$f":"IF(E602 = 0, \"\", MATCH($E602,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!BA$7+$J602-1))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$W$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AB$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,1,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0)*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},"","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$B$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$F$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$O$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$BF$7+$K602-1))","v":""},{"$f":"IF(L602=\"\", \"\", VLOOKUP(X602,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,P602,IF($X602=1,IF(Z$9=$G602,(1-$M602),0),IF($X602=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,Q602,IF($X602=1,IF(AA$9=$G602,(1-$M602),0),IF($X602=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,R602,IF($X602=1,IF(AB$9=$G602,(1-$M602),0),IF($X602=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,S602,IF($X602=1,IF(AC$9=$G602,(1-$M602),0),IF($X602=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X602=3,1,IF($X602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AO$7+$J602-1),$J602))","v":""},"",{"$f":"IF(L602=\"\", \"\", IF($X602=0,$V602,IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$T$7+$X602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602)))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$CE$7+$K602-1)*$F602)","v":""},"","","","","","","","","","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,IF($AK602=0,$W602,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1)*$F602)))","v":""},"",{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$V$7)*$F602)","v":""}]
[0.32913696387952851,0.92366971946182574,{"$f":"IF(Inventory!AH602=Inventory!$C$1032,0.5,1)*B603","v":0.92366971946182574},{"$f":"Inventory!C602","v":0},{"$f":"Inventory!E602","v":0},{"$f":"Inventory!W602","v":""},{"$f":"'Year 08'!AM603","v":""},{"$f":"IF($J603='Year 08'!$J603,'Year 08'!H603,$J603)","v":""},{"$f":"IF($J603='Year 08'!$J603,'Year 08'!I603,$J603)","v":""},{"$f":"'Year 08'!AN603","v":""},"",{"$f":"IF(E603 = 0, \"\", MATCH($E603,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!BA$7+$J603-1))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$W$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AB$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,1,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0)*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},"","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$B$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$F$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$O$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$BF$7+$K603-1))","v":""},{"$f":"IF(L603=\"\", \"\", VLOOKUP(X603,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,P603,IF($X603=1,IF(Z$9=$G603,(1-$M603),0),IF($X603=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,Q603,IF($X603=1,IF(AA$9=$G603,(1-$M603),0),IF($X603=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,R603,IF($X603=1,IF(AB$9=$G603,(1-$M603),0),IF($X603=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,S603,IF($X603=1,IF(AC$9=$G603,(1-$M603),0),IF($X603=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X603=3,1,IF($X603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AO$7+$J603-1),$J603))","v":""},"",{"$f":"IF(L603=\"\", \"\", IF($X603=0,$V603,IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$T$7+$X603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603)))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$CE$7+$K603-1)*$F603)","v":""},"","","","","","","","","","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,IF($AK603=0,$W603,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1)*$F603)))","v":""},"",{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$V$7)*$F603)","v":""}]
[0.76856805243103588,0.46483043693101345,{"$f":"IF(Inventory!AH614=Inventory!$C$1032,0.5,1)*B615","v":0.46483043693101345},{"$f":"Inventory!C614","v":0},{"$f":"Inventory!E614","v":0},{"$f":"Inventory!W614","v":""},{"$f":"'Year 08'!AM615","v":""},{"$f":"IF($J615='Year 08'!$J615,'Year 08'!H615,$J615)","v":""},{"$f":"IF($J615='Year 08'!$J615,'Year 08'!I615,$J615)","v":""},{"$f":"'Year 08'!AN615","v":""},"",{"$f":"IF(E615 = 0, \"\", MATCH($E615,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!BA$7+$J615-1))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$W$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AB$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,1,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0)*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},"","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$B$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$F$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$O$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$BF$7+$K615-1))","v":""},{"$f":"IF(L615=\"\", \"\", VLOOKUP(X615,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,P615,IF($X615=1,IF(Z$9=$G615,(1-$M615),0),IF($X615=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,Q615,IF($X615=1,IF(AA$9=$G615,(1-$M615),0),IF($X615=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,R615,IF($X615=1,IF(AB$9=$G615,(1-$M615),0),IF($X615=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,S615,IF($X615=1,IF(AC$9=$G615,(1-$M615),0),IF($X615=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X615=3,1,IF($X615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AO$7+$J615-1),$J615))","v":""},"",{"$f":"IF(L615=\"\", \"\", IF($X615=0,$V615,IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$T$7+$X615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615)))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$CE$7+$K615-1)*$F615)","v":""},"","","","","","","","","","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,IF($AK615=0,$W615,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1)*$F615)))","v":""},"",{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$V$7)*$F615)","v":""}]
[0.71698020264328155,0.68451718087879865,{"$f":"IF(Inventory!AH622=Inventory!$C$1032,0.5,1)*B623","v":0.68451718087879865},{"$f":"Inventory!C622","v":0},{"$f":"Inventory!E622","v":0},{"$f":"Inventory!W622","v":""},{"$f":"'Year 08'!AM623","v":""},{"$f":"IF($J623='Year 08'!$J623,'Year 08'!H623,$J623)","v":""},{"$f":"IF($J623='Year 08'!$J623,'Year 08'!I623,$J623)","v":""},{"$f":"'Year 08'!AN623","v":""},"",{"$f":"IF(E623 = 0, \"\", MATCH($E623,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!BA$7+$J623-1))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$W$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AB$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,1,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0)*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},"","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$B$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$F$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$O$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$BF$7+$K623-1))","v":""},{"$f":"IF(L623=\"\", \"\", VLOOKUP(X623,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,P623,IF($X623=1,IF(Z$9=$G623,(1-$M623),0),IF($X623=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,Q623,IF($X623=1,IF(AA$9=$G623,(1-$M623),0),IF($X623=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,R623,IF($X623=1,IF(AB$9=$G623,(1-$M623),0),IF($X623=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,S623,IF($X623=1,IF(AC$9=$G623,(1-$M623),0),IF($X623=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X623=3,1,IF($X623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AO$7+$J623-1),$J623))","v":""},"",{"$f":"IF(L623=\"\", \"\", IF($X623=0,$V623,IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$T$7+$X623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623)))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$CE$7+$K623-1)*$F623)","v":""},"","","","","","","","","","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,IF($AK623=0,$W623,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1)*$F623)))","v":""},"",{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$V$7)*$F623)","v":""}]
[0.75607715264582931,0.56524437830071561,{"$f":"IF(Inventory!AH627=Inventory!$C$1032,0.5,1)*B628","v":0.56524437830071561},{"$f":"Inventory!C627","v":0},{"$f":"Inventory!E627","v":0},{"$f":"Inventory!W627","v":""},{"$f":"'Year 08'!AM628","v":""},{"$f":"IF($J628='Year 08'!$J628,'Year 08'!H628,$J628)","v":""},{"$f":"IF($J628='Year 08'!$J628,'Year 08'!I628,$J628)","v":""},{"$f":"'Year 08'!AN628","v":""},"",{"$f":"IF(E628 = 0, \"\", MATCH($E628,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!BA$7+$J628-1))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$W$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AB$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,1,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0)*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},"","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$B$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$F$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$O$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$BF$7+$K628-1))","v":""},{"$f":"IF(L628=\"\", \"\", VLOOKUP(X628,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,P628,IF($X628=1,IF(Z$9=$G628,(1-$M628),0),IF($X628=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,Q628,IF($X628=1,IF(AA$9=$G628,(1-$M628),0),IF($X628=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,R628,IF($X628=1,IF(AB$9=$G628,(1-$M628),0),IF($X628=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,S628,IF($X628=1,IF(AC$9=$G628,(1-$M628),0),IF($X628=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X628=3,1,IF($X628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AO$7+$J628-1),$J628))","v":""},"",{"$f":"IF(L628=\"\", \"\", IF($X628=0,$V628,IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$T$7+$X628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628)))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$CE$7+$K628-1)*$F628)","v":""},"","","","","","","","","","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,IF($AK628=0,$W628,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1)*$F628)))","v":""},"",{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$V$7)*$F628)","v":""}]
[0.18839831224830039,0.82212268411126133,{"$f":"IF(Inventory!AH634=Inventory!$C$1032,0.5,1)*B635","v":0.82212268411126133},{"$f":"Inventory!C634","v":0},{"$f":"Inventory!E634","v":0},{"$f":"Inventory!W634","v":""},{"$f":"'Year 08'!AM635","v":""},{"$f":"IF($J635='Year 08'!$J635,'Year 08'!H635,$J635)","v":""},{"$f":"IF($J635='Year 08'!$J635,'Year 08'!I635,$J635)","v":""},{"$f":"'Year 08'!AN635","v":""},"",{"$f":"IF(E635 = 0, \"\", MATCH($E635,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!BA$7+$J635-1))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$W$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AB$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,1,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0)*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},"","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$B$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$F$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$O$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$BF$7+$K635-1))","v":""},{"$f":"IF(L635=\"\", \"\", VLOOKUP(X635,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,P635,IF($X635=1,IF(Z$9=$G635,(1-$M635),0),IF($X635=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,Q635,IF($X635=1,IF(AA$9=$G635,(1-$M635),0),IF($X635=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,R635,IF($X635=1,IF(AB$9=$G635,(1-$M635),0),IF($X635=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,S635,IF($X635=1,IF(AC$9=$G635,(1-$M635),0),IF($X635=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X635=3,1,IF($X635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AO$7+$J635-1),$J635))","v":""},"",{"$f":"IF(L635=\"\", \"\", IF($X635=0,$V635,IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$T$7+$X635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635)))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$CE$7+$K635-1)*$F635)","v":""},"","","","","","","","","","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,IF($AK635=0,$W635,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1)*$F635)))","v":""},"",{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$V$7)*$F635)","v":""}]
[0.68585599047747436,5.4194022524720609E-2,{"$f":"IF(Inventory!AH642=Inventory!$C$1032,0.5,1)*B643","v":5.4194022524720609E-2},{"$f":"Inventory!C642","v":0},{"$f":"Inventory!E642","v":0},{"$f":"Inventory!W642","v":""},{"$f":"'Year 08'!AM643","v":""},{"$f":"IF($J643='Year 08'!$J643,'Year 08'!H643,$J643)","v":""},{"$f":"IF($J643='Year 08'!$J643,'Year 08'!I643,$J643)","v":""},{"$f":"'Year 08'!AN643","v":""},"",{"$f":"IF(E643 = 0, \"\", MATCH($E643,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!BA$7+$J643-1))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$W$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AB$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,1,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0)*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},"","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$B$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$F$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$O$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$BF$7+$K643-1))","v":""},{"$f":"IF(L643=\"\", \"\", VLOOKUP(X643,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,P643,IF($X643=1,IF(Z$9=$G643,(1-$M643),0),IF($X643=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,Q643,IF($X643=1,IF(AA$9=$G643,(1-$M643),0),IF($X643=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,R643,IF($X643=1,IF(AB$9=$G643,(1-$M643),0),IF($X643=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,S643,IF($X643=1,IF(AC$9=$G643,(1-$M643),0),IF($X643=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X643=3,1,IF($X643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AO$7+$J643-1),$J643))","v":""},"",{"$f":"IF(L643=\"\", \"\", IF($X643=0,$V643,IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$T$7+$X643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643)))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$CE$7+$K643-1)*$F643)","v":""},"","","","","","","","","","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,IF($AK643=0,$W643,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1)*$F643)))","v":""},"",{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$V$7)*$F643)","v":""}]
[0.17062486683368394,0.68740843319904454,{"$f":"IF(Inventory!AH647=Inventory!$C$1032,0.5,1)*B648","v":0.68740843319904454},{"$f":"Inventory!C647","v":0},{"$f":"Inventory!E647","v":0},{"$f":"Inventory!W647","v":""},{"$f":"'Year 08'!AM648","v":""},{"$f":"IF($J648='Year 08'!$J648,'Year 08'!H648,$J648)","v":""},{"$f":"IF($J648='Year 08'!$J648,'Year 08'!I648,$J648)","v":""},{"$f":"'Year 08'!AN648","v":""},"",{"$f":"IF(E648 = 0, \"\", MATCH($E648,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!BA$7+$J648-1))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$W$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AB$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,1,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0)*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},"","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$B$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$F$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$O$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$BF$7+$K648-1))","v":""},{"$f":"IF(L648=\"\", \"\", VLOOKUP(X648,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,P648,IF($X648=1,IF(Z$9=$G648,(1-$M648),0),IF($X648=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,Q648,IF($X648=1,IF(AA$9=$G648,(1-$M648),0),IF($X648=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,R648,IF($X648=1,IF(AB$9=$G648,(1-$M648),0),IF($X648=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,S648,IF($X648=1,IF(AC$9=$G648,(1-$M648),0),IF($X648=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X648=3,1,IF($X648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AO$7+$J648-1),$J648))","v":""},"",{"$f":"IF(L648=\"\", \"\", IF($X648=0,$V648,IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$T$7+$X648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648)))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$CE$7+$K648-1)*$F648)","v":""},"","","","","","","","","","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,IF($AK648=0,$W648,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1)*$F648)))","v":""},"",{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$V$7)*$F648)","v":""}]
[0.65832549617645253,0.42338854516571789,{"$f":"IF(Inventory!AH655=Inventory!$C$1032,0.5,1)*B656","v":0.42338854516571789},{"$f":"Inventory!C655","v":0},{"$f":"Inventory!E655","v":0},{"$f":"Inventory!W655","v":""},{"$f":"'Year 08'!AM656","v":""},{"$f":"IF($J656='Year 08'!$J656,'Year 08'!H656,$J656)","v":""},{"$f":"IF($J656='Year 08'!$J656,'Year 08'!I656,$J656)","v":""},{"$f":"'Year 08'!AN656","v":""},"",{"$f":"IF(E656 = 0, \"\", MATCH($E656,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!BA$7+$J656-1))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$W$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AB$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,1,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0)*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},"","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$B$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$F$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$O$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$BF$7+$K656-1))","v":""},{"$f":"IF(L656=\"\", \"\", VLOOKUP(X656,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,P656,IF($X656=1,IF(Z$9=$G656,(1-$M656),0),IF($X656=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,Q656,IF($X656=1,IF(AA$9=$G656,(1-$M656),0),IF($X656=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,R656,IF($X656=1,IF(AB$9=$G656,(1-$M656),0),IF($X656=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,S656,IF($X656=1,IF(AC$9=$G656,(1-$M656),0),IF($X656=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X656=3,1,IF($X656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AO$7+$J656-1),$J656))","v":""},"",{"$f":"IF(L656=\"\", \"\", IF($X656=0,$V656,IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$T$7+$X656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656)))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$CE$7+$K656-1)*$F656)","v":""},"","","","","","","","","","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,IF($AK656=0,$W656,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1)*$F656)))","v":""},"",{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$V$7)*$F656)","v":""}]
[0.79113862634640575,0.54585355422011805,{"$f":"IF(Inventory!AH663=Inventory!$C$1032,0.5,1)*B664","v":0.54585355422011805},{"$f":"Inventory!C663","v":0},{"$f":"Inventory!E663","v":0},{"$f":"Inventory!W663","v":""},{"$f":"'Year 08'!AM664","v":""},{"$f":"IF($J664='Year 08'!$J664,'Year 08'!H664,$J664)","v":""},{"$f":"IF($J664='Year 08'!$J664,'Year 08'!I664,$J664)","v":""},{"$f":"'Year 08'!AN664","v":""},"",{"$f":"IF(E664 = 0, \"\", MATCH($E664,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!BA$7+$J664-1))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$W$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AB$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,1,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0)*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},"","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$B$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$F$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$O$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$BF$7+$K664-1))","v":""},{"$f":"IF(L664=\"\", \"\", VLOOKUP(X664,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,P664,IF($X664=1,IF(Z$9=$G664,(1-$M664),0),IF($X664=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,Q664,IF($X664=1,IF(AA$9=$G664,(1-$M664),0),IF($X664=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,R664,IF($X664=1,IF(AB$9=$G664,(1-$M664),0),IF($X664=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,S664,IF($X664=1,IF(AC$9=$G664,(1-$M664),0),IF($X664=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X664=3,1,IF($X664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AO$7+$J664-1),$J664))","v":""},"",{"$f":"IF(L664=\"\", \"\", IF($X664=0,$V664,IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$T$7+$X664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664)))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$CE$7+$K664-1)*$F664)","v":""},"","","","","","","","","","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,IF($AK664=0,$W664,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1)*$F664)))","v":""},"",{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$V$7)*$F664)","v":""}]
[0.46139066888534297,0.65301440215271367,{"$f":"IF(Inventory!AH668=Inventory!$C$1032,0.5,1)*B669","v":0.65301440215271367},{"$f":"Inventory!C668","v":0},{"$f":"Inventory!E668","v":0},{"$f":"Inventory!W668","v":""},{"$f":"'Year 08'!AM669","v":""},{"$f":"IF($J669='Year 08'!$J669,'Year 08'!H669,$J669)","v":""},{"$f":"IF($J669='Year 08'!$J669,'Year 08'!I669,$J669)","v":""},{"$f":"'Year 08'!AN669","v":""},"",{"$f":"IF(E669 = 0, \"\", MATCH($E669,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!BA$7+$J669-1))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$W$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AB$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,1,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0)*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},"","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$B$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$F$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$O$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$BF$7+$K669-1))","v":""},{"$f":"IF(L669=\"\", \"\", VLOOKUP(X669,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,P669,IF($X669=1,IF(Z$9=$G669,(1-$M669),0),IF($X669=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,Q669,IF($X669=1,IF(AA$9=$G669,(1-$M669),0),IF($X669=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,R669,IF($X669=1,IF(AB$9=$G669,(1-$M669),0),IF($X669=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,S669,IF($X669=1,IF(AC$9=$G669,(1-$M669),0),IF($X669=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X669=3,1,IF($X669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AO$7+$J669-1),$J669))","v":""},"",{"$f":"IF(L669=\"\", \"\", IF($X669=0,$V669,IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$T$7+$X669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669)))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$CE$7+$K669-1)*$F669)","v":""},"","","","","","","","","","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,IF($AK669=0,$W669,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1)*$F669)))","v":""},"",{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$V$7)*$F669)","v":""}]
[0.34588114669981374,0.96876608504645789,{"$f":"IF(Inventory!AH675=Inventory!$C$1032,0.5,1)*B676","v":0.96876608504645789},{"$f":"Inventory!C675","v":0},{"$f":"Inventory!E675","v":0},{"$f":"Inventory!W675","v":""},{"$f":"'Year 08'!AM676","v":""},{"$f":"IF($J676='Year 08'!$J676,'Year 08'!H676,$J676)","v":""},{"$f":"IF($J676='Year 08'!$J676,'Year 08'!I676,$J676)","v":""},{"$f":"'Year 08'!AN676","v":""},"",{"$f":"IF(E676 = 0, \"\", MATCH($E676,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!BA$7+$J676-1))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$W$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AB$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,1,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0)*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},"","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$B$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$F$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$O$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$BF$7+$K676-1))","v":""},{"$f":"IF(L676=\"\", \"\", VLOOKUP(X676,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,P676,IF($X676=1,IF(Z$9=$G676,(1-$M676),0),IF($X676=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,Q676,IF($X676=1,IF(AA$9=$G676,(1-$M676),0),IF($X676=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,R676,IF($X676=1,IF(AB$9=$G676,(1-$M676),0),IF($X676=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,S676,IF($X676=1,IF(AC$9=$G676,(1-$M676),0),IF($X676=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X676=3,1,IF($X676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AO$7+$J676-1),$J676))","v":""},"",{"$f":"IF(L676=\"\", \"\", IF($X676=0,$V676,IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$T$7+$X676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676)))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$CE$7+$K676-1)*$F676)","v":""},"","","","","","","","","","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,IF($AK676=0,$W676,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1)*$F676)))","v":""},"",{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$V$7)*$F676)","v":""}]
[0.36237748608055576,0.57287584482572063,{"$f":"IF(Inventory!AH683=Inventory!$C$1032,0.5,1)*B684","v":0.57287584482572063},{"$f":"Inventory!C683","v":0},{"$f":"Inventory!E683","v":0},{"$f":"Inventory!W683","v":""},{"$f":"'Year 08'!AM684","v":""},{"$f":"IF($J684='Year 08'!$J684,'Year 08'!H684,$J684)","v":""},{"$f":"IF($J684='Year 08'!$J684,'Year 08'!I684,$J684)","v":""},{"$f":"'Year 08'!AN684","v":""},"",{"$f":"IF(E684 = 0, \"\", MATCH($E684,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!BA$7+$J684-1))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$W$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AB$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,1,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0)*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},"","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$B$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$F$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$O$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$BF$7+$K684-1))","v":""},{"$f":"IF(L684=\"\", \"\", VLOOKUP(X684,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,P684,IF($X684=1,IF(Z$9=$G684,(1-$M684),0),IF($X684=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,Q684,IF($X684=1,IF(AA$9=$G684,(1-$M684),0),IF($X684=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,R684,IF($X684=1,IF(AB$9=$G684,(1-$M684),0),IF($X684=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,S684,IF($X684=1,IF(AC$9=$G684,(1-$M684),0),IF($X684=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X684=3,1,IF($X684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AO$7+$J684-1),$J684))","v":""},"",{"$f":"IF(L684=\"\", \"\", IF($X684=0,$V684,IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$T$7+$X684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684)))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$CE$7+$K684-1)*$F684)","v":""},"","","","","","","","","","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,IF($AK684=0,$W684,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1)*$F684)))","v":""},"",{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$V$7)*$F684)","v":""}]
[0.89398035666178943,0.71357878443327838,{"$f":"IF(Inventory!AH688=Inventory!$C$1032,0.5,1)*B689","v":0.71357878443327838},{"$f":"Inventory!C688","v":0},{"$f":"Inventory!E688","v":0},{"$f":"Inventory!W688","v":""},{"$f":"'Year 08'!AM689","v":""},{"$f":"IF($J689='Year 08'!$J689,'Year 08'!H689,$J689)","v":""},{"$f":"IF($J689='Year 08'!$J689,'Year 08'!I689,$J689)","v":""},{"$f":"'Year 08'!AN689","v":""},"",{"$f":"IF(E689 = 0, \"\", MATCH($E689,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!BA$7+$J689-1))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$W$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AB$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,1,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0)*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},"","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$B$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$F$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$O$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$BF$7+$K689-1))","v":""},{"$f":"IF(L689=\"\", \"\", VLOOKUP(X689,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,P689,IF($X689=1,IF(Z$9=$G689,(1-$M689),0),IF($X689=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,Q689,IF($X689=1,IF(AA$9=$G689,(1-$M689),0),IF($X689=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,R689,IF($X689=1,IF(AB$9=$G689,(1-$M689),0),IF($X689=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,S689,IF($X689=1,IF(AC$9=$G689,(1-$M689),0),IF($X689=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X689=3,1,IF($X689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AO$7+$J689-1),$J689))","v":""},"",{"$f":"IF(L689=\"\", \"\", IF($X689=0,$V689,IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$T$7+$X689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689)))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$CE$7+$K689-1)*$F689)","v":""},"","","","","","","","","","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,IF($AK689=0,$W689,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1)*$F689)))","v":""},"",{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$V$7)*$F689)","v":""}]
[0.53824553122841978,0.3214564154915226,{"$f":"IF(Inventory!AH696=Inventory!$C$1032,0.5,1)*B697","v":0.3214564154915226},{"$f":"Inventory!C696","v":0},{"$f":"Inventory!E696","v":0},{"$f":"Inventory!W696","v":""},{"$f":"'Year 08'!AM697","v":""},{"$f":"IF($J697='Year 08'!$J697,'Year 08'!H697,$J697)","v":""},{"$f":"IF($J697='Year 08'!$J697,'Year 08'!I697,$J697)","v":""},{"$f":"'Year 08'!AN697","v":""},"",{"$f":"IF(E697 = 0, \"\", MATCH($E697,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!BA$7+$J697-1))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$W$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AB$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,1,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0)*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},"","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$B$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$F$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$O$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$BF$7+$K697-1))","v":""},{"$f":"IF(L697=\"\", \"\", VLOOKUP(X697,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,P697,IF($X697=1,IF(Z$9=$G697,(1-$M697),0),IF($X697=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,Q697,IF($X697=1,IF(AA$9=$G697,(1-$M697),0),IF($X697=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,R697,IF($X697=1,IF(AB$9=$G697,(1-$M697),0),IF($X697=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,S697,IF($X697=1,IF(AC$9=$G697,(1-$M697),0),IF($X697=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X697=3,1,IF($X697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AO$7+$J697-1),$J697))","v":""},"",{"$f":"IF(L697=\"\", \"\", IF($X697=0,$V697,IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$T$7+$X697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697)))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$CE$7+$K697-1)*$F697)","v":""},"","","","","","","","","","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,IF($AK697=0,$W697,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1)*$F697)))","v":""},"",{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$V$7)*$F697)","v":""}]
[0.78897381338227646,0.65853592502075431,{"$f":"IF(Inventory!AH701=Inventory!$C$1032,0.5,1)*B702","v":0.65853592502075431},{"$f":"Inventory!C701","v":0},{"$f":"Inventory!E701","v":0},{"$f":"Inventory!W701","v":""},{"$f":"'Year 08'!AM702","v":""},{"$f":"IF($J702='Year 08'!$J702,'Year 08'!H702,$J702)","v":""},{"$f":"IF($J702='Year 08'!$J702,'Year 08'!I702,$J702)","v":""},{"$f":"'Year 08'!AN702","v":""},"",{"$f":"IF(E702 = 0, \"\", MATCH($E702,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!BA$7+$J702-1))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$W$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AB$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,1,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0)*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},"","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$B$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$F$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$O$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$BF$7+$K702-1))","v":""},{"$f":"IF(L702=\"\", \"\", VLOOKUP(X702,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,P702,IF($X702=1,IF(Z$9=$G702,(1-$M702),0),IF($X702=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,Q702,IF($X702=1,IF(AA$9=$G702,(1-$M702),0),IF($X702=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,R702,IF($X702=1,IF(AB$9=$G702,(1-$M702),0),IF($X702=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,S702,IF($X702=1,IF(AC$9=$G702,(1-$M702),0),IF($X702=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X702=3,1,IF($X702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AO$7+$J702-1),$J702))","v":""},"",{"$f":"IF(L702=\"\", \"\", IF($X702=0,$V702,IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$T$7+$X702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702)))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$CE$7+$K702-1)*$F702)","v":""},"","","","","","","","","","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,IF($AK702=0,$W702,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1)*$F702)))","v":""},"",{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$V$7)*$F702)","v":""}]
[0.93184872376766792,0.12406491407437725,{"$f":"IF(Inventory!AH705=Inventory!$C$1032,0.5,1)*B706","v":0.12406491407437725},{"$f":"Inventory!C705","v":0},{"$f":"Inventory!E705","v":0},{"$f":"Inventory!W705","v":""},{"$f":"'Year 08'!AM706","v":""},{"$f":"IF($J706='Year 08'!$J706,'Year 08'!H706,$J706)","v":""},{"$f":"IF($J706='Year 08'!$J706,'Year 08'!I706,$J706)","v":""},{"$f":"'Year 08'!AN706","v":""},"",{"$f":"IF(E706 = 0, \"\", MATCH($E706,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!BA$7+$J706-1))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$W$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AB$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,1,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0)*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},"","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$B$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$F$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$O$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$BF$7+$K706-1))","v":""},{"$f":"IF(L706=\"\", \"\", VLOOKUP(X706,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,P706,IF($X706=1,IF(Z$9=$G706,(1-$M706),0),IF($X706=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,Q706,IF($X706=1,IF(AA$9=$G706,(1-$M706),0),IF($X706=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,R706,IF($X706=1,IF(AB$9=$G706,(1-$M706),0),IF($X706=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,S706,IF($X706=1,IF(AC$9=$G706,(1-$M706),0),IF($X706=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X706=3,1,IF($X706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AO$7+$J706-1),$J706))","v":""},"",{"$f":"IF(L706=\"\", \"\", IF($X706=0,$V706,IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$T$7+$X706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706)))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$CE$7+$K706-1)*$F706)","v":""},"","","","","","","","","","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,IF($AK706=0,$W706,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1)*$F706)))","v":""},"",{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$V$7)*$F706)","v":""}]
[0.7054880587248008,0.3599598700702733,{"$f":"IF(Inventory!AH716=Inventory!$C$1032,0.5,1)*B717","v":0.3599598700702733},{"$f":"Inventory!C716","v":0},{"$f":"Inventory!E716","v":0},{"$f":"Inventory!W716","v":""},{"$f":"'Year 08'!AM717","v":""},{"$f":"IF($J717='Year 08'!$J717,'Year 08'!H717,$J717)","v":""},{"$f":"IF($J717='Year 08'!$J717,'Year 08'!I717,$J717)","v":""},{"$f":"'Year 08'!AN717","v":""},"",{"$f":"IF(E717 = 0, \"\", MATCH($E717,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!BA$7+$J717-1))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$W$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AB$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,1,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0)*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},"","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$B$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$F$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$O$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$BF$7+$K717-1))","v":""},{"$f":"IF(L717=\"\", \"\", VLOOKUP(X717,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,P717,IF($X717=1,IF(Z$9=$G717,(1-$M717),0),IF($X717=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,Q717,IF($X717=1,IF(AA$9=$G717,(1-$M717),0),IF($X717=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,R717,IF($X717=1,IF(AB$9=$G717,(1-$M717),0),IF($X717=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,S717,IF($X717=1,IF(AC$9=$G717,(1-$M717),0),IF($X717=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X717=3,1,IF($X717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AO$7+$J717-1),$J717))","v":""},"",{"$f":"IF(L717=\"\", \"\", IF($X717=0,$V717,IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$T$7+$X717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717)))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$CE$7+$K717-1)*$F717)","v":""},"","","","","","","","","","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,IF($AK717=0,$W717,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1)*$F717)))","v":""},"",{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$V$7)*$F717)","v":""}]
[8.8438838992506597E-2,0.66757923959384791,{"$f":"IF(Inventory!AH721=Inventory!$C$1032,0.5,1)*B722","v":0.66757923959384791},{"$f":"Inventory!C721","v":0},{"$f":"Inventory!E721","v":0},{"$f":"Inventory!W721","v":""},{"$f":"'Year 08'!AM722","v":""},{"$f":"IF($J722='Year 08'!$J722,'Year 08'!H722,$J722)","v":""},{"$f":"IF($J722='Year 08'!$J722,'Year 08'!I722,$J722)","v":""},{"$f":"'Year 08'!AN722","v":""},"",{"$f":"IF(E722 = 0, \"\", MATCH($E722,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!BA$7+$J722-1))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$W$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AB$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,1,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0)*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},"","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$B$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$F$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$O$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$BF$7+$K722-1))","v":""},{"$f":"IF(L722=\"\", \"\", VLOOKUP(X722,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,P722,IF($X722=1,IF(Z$9=$G722,(1-$M722),0),IF($X722=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,Q722,IF($X722=1,IF(AA$9=$G722,(1-$M722),0),IF($X722=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,R722,IF($X722=1,IF(AB$9=$G722,(1-$M722),0),IF($X722=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,S722,IF($X722=1,IF(AC$9=$G722,(1-$M722),0),IF($X722=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X722=3,1,IF($X722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AO$7+$J722-1),$J722))","v":""},"",{"$f":"IF(L722=\"\", \"\", IF($X722=0,$V722,IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$T$7+$X722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722)))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$CE$7+$K722-1)*$F722)","v":""},"","","","","","","","","","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,IF($AK722=0,$W722,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1)*$F722)))","v":""},"",{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$V$7)*$F722)","v":""}]
[0.70968599608947502,0.89894312310356472,{"$f":"IF(Inventory!AH729=Inventory!$C$1032,0.5,1)*B730","v":0.89894312310356472},{"$f":"Inventory!C729","v":0},{"$f":"Inventory!E729","v":0},{"$f":"Inventory!W729","v":""},{"$f":"'Year 08'!AM730","v":""},{"$f":"IF($J730='Year 08'!$J730,'Year 08'!H730,$J730)","v":""},{"$f":"IF($J730='Year 08'!$J730,'Year 08'!I730,$J730)","v":""},{"$f":"'Year 08'!AN730","v":""},"",{"$f":"IF(E730 = 0, \"\", MATCH($E730,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!BA$7+$J730-1))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$W$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AB$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,1,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0)*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},"","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$B$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$F$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$O$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$BF$7+$K730-1))","v":""},{"$f":"IF(L730=\"\", \"\", VLOOKUP(X730,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,P730,IF($X730=1,IF(Z$9=$G730,(1-$M730),0),IF($X730=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,Q730,IF($X730=1,IF(AA$9=$G730,(1-$M730),0),IF($X730=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,R730,IF($X730=1,IF(AB$9=$G730,(1-$M730),0),IF($X730=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,S730,IF($X730=1,IF(AC$9=$G730,(1-$M730),0),IF($X730=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X730=3,1,IF($X730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AO$7+$J730-1),$J730))","v":""},"",{"$f":"IF(L730=\"\", \"\", IF($X730=0,$V730,IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$T$7+$X730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730)))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$CE$7+$K730-1)*$F730)","v":""},"","","","","","","","","","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,IF($AK730=0,$W730,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1)*$F730)))","v":""},"",{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$V$7)*$F730)","v":""}]
[0.61152426909294777,0.65795224364207339,{"$f":"IF(Inventory!AH737=Inventory!$C$1032,0.5,1)*B738","v":0.65795224364207339},{"$f":"Inventory!C737","v":0},{"$f":"Inventory!E737","v":0},{"$f":"Inventory!W737","v":""},{"$f":"'Year 08'!AM738","v":""},{"$f":"IF($J738='Year 08'!$J738,'Year 08'!H738,$J738)","v":""},{"$f":"IF($J738='Year 08'!$J738,'Year 08'!I738,$J738)","v":""},{"$f":"'Year 08'!AN738","v":""},"",{"$f":"IF(E738 = 0, \"\", MATCH($E738,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!BA$7+$J738-1))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$W$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AB$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,1,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0)*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},"","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$B$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$F$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$O$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$BF$7+$K738-1))","v":""},{"$f":"IF(L738=\"\", \"\", VLOOKUP(X738,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,P738,IF($X738=1,IF(Z$9=$G738,(1-$M738),0),IF($X738=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,Q738,IF($X738=1,IF(AA$9=$G738,(1-$M738),0),IF($X738=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,R738,IF($X738=1,IF(AB$9=$G738,(1-$M738),0),IF($X738=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,S738,IF($X738=1,IF(AC$9=$G738,(1-$M738),0),IF($X738=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X738=3,1,IF($X738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AO$7+$J738-1),$J738))","v":""},"",{"$f":"IF(L738=\"\", \"\", IF($X738=0,$V738,IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$T$7+$X738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738)))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$CE$7+$K738-1)*$F738)","v":""},"","","","","","","","","","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,IF($AK738=0,$W738,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1)*$F738)))","v":""},"",{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$V$7)*$F738)","v":""}]
[0.9130817926913205,9.958614612812644E-2,{"$f":"IF(Inventory!AH744=Inventory!$C$1032,0.5,1)*B745","v":9.958614612812644E-2},{"$f":"Inventory!C744","v":0},{"$f":"Inventory!E744","v":0},{"$f":"Inventory!W744","v":""},{"$f":"'Year 08'!AM745","v":""},{"$f":"IF($J745='Year 08'!$J745,'Year 08'!H745,$J745)","v":""},{"$f":"IF($J745='Year 08'!$J745,'Year 08'!I745,$J745)","v":""},{"$f":"'Year 08'!AN745","v":""},"",{"$f":"IF(E745 = 0, \"\", MATCH($E745,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!BA$7+$J745-1))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$W$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AB$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,1,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0)*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},"","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$B$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$F$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$O$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$BF$7+$K745-1))","v":""},{"$f":"IF(L745=\"\", \"\", VLOOKUP(X745,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,P745,IF($X745=1,IF(Z$9=$G745,(1-$M745),0),IF($X745=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,Q745,IF($X745=1,IF(AA$9=$G745,(1-$M745),0),IF($X745=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,R745,IF($X745=1,IF(AB$9=$G745,(1-$M745),0),IF($X745=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,S745,IF($X745=1,IF(AC$9=$G745,(1-$M745),0),IF($X745=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X745=3,1,IF($X745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AO$7+$J745-1),$J745))","v":""},"",{"$f":"IF(L745=\"\", \"\", IF($X745=0,$V745,IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$T$7+$X745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745)))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$CE$7+$K745-1)*$F745)","v":""},"","","","","","","","","","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,IF($AK745=0,$W745,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1)*$F745)))","v":""},"",{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$V$7)*$F745)","v":""}]
[0.99554012119342716,6.7075717251445233E-2,{"$f":"IF(Inventory!AH749=Inventory!$C$1032,0.5,1)*B750","v":6.7075717251445233E-2},{"$f":"Inventory!C749","v":0},{"$f":"Inventory!E749","v":0},{"$f":"Inventory!W749","v":""},{"$f":"'Year 08'!AM750","v":""},{"$f":"IF($J750='Year 08'!$J750,'Year 08'!H750,$J750)","v":""},{"$f":"IF($J750='Year 08'!$J750,'Year 08'!I750,$J750)","v":""},{"$f":"'Year 08'!AN750","v":""},"",{"$f":"IF(E750 = 0, \"\", MATCH($E750,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!BA$7+$J750-1))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$W$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AB$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,1,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0)*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},"","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$B$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$F$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$O$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$BF$7+$K750-1))","v":""},{"$f":"IF(L750=\"\", \"\", VLOOKUP(X750,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,P750,IF($X750=1,IF(Z$9=$G750,(1-$M750),0),IF($X750=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,Q750,IF($X750=1,IF(AA$9=$G750,(1-$M750),0),IF($X750=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,R750,IF($X750=1,IF(AB$9=$G750,(1-$M750),0),IF($X750=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,S750,IF($X750=1,IF(AC$9=$G750,(1-$M750),0),IF($X750=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X750=3,1,IF($X750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AO$7+$J750-1),$J750))","v":""},"",{"$f":"IF(L750=\"\", \"\", IF($X750=0,$V750,IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$T$7+$X750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750)))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$CE$7+$K750-1)*$F750)","v":""},"","","","","","","","","","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,IF($AK750=0,$W750,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1)*$F750)))","v":""},"",{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$V$7)*$F750)","v":""}]
[0.52726605634588919,0.45121219273343949,{"$f":"IF(Inventory!AH754=Inventory!$C$1032,0.5,1)*B755","v":0.45121219273343949},{"$f":"Inventory!C754","v":0},{"$f":"Inventory!E754","v":0},{"$f":"Inventory!W754","v":""},{"$f":"'Year 08'!AM755","v":""},{"$f":"IF($J755='Year 08'!$J755,'Year 08'!H755,$J755)","v":""},{"$f":"IF($J755='Year 08'!$J755,'Year 08'!I755,$J755)","v":""},{"$f":"'Year 08'!AN755","v":""},"",{"$f":"IF(E755 = 0, \"\", MATCH($E755,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!BA$7+$J755-1))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$W$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AB$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,1,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0)*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},"","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$B$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$F$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$O$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$BF$7+$K755-1))","v":""},{"$f":"IF(L755=\"\", \"\", VLOOKUP(X755,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,P755,IF($X755=1,IF(Z$9=$G755,(1-$M755),0),IF($X755=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,Q755,IF($X755=1,IF(AA$9=$G755,(1-$M755),0),IF($X755=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,R755,IF($X755=1,IF(AB$9=$G755,(1-$M755),0),IF($X755=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,S755,IF($X755=1,IF(AC$9=$G755,(1-$M755),0),IF($X755=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X755=3,1,IF($X755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AO$7+$J755-1),$J755))","v":""},"",{"$f":"IF(L755=\"\", \"\", IF($X755=0,$V755,IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$T$7+$X755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755)))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$CE$7+$K755-1)*$F755)","v":""},"","","","","","","","","","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,IF($AK755=0,$W755,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1)*$F755)))","v":""},"",{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$V$7)*$F755)","v":""}]
[0.63830003390832302,0.22935956674000935,{"$f":"IF(Inventory!AH762=Inventory!$C$1032,0.5,1)*B763","v":0.22935956674000935},{"$f":"Inventory!C762","v":0},{"$f":"Inventory!E762","v":0},{"$f":"Inventory!W762","v":""},{"$f":"'Year 08'!AM763","v":""},{"$f":"IF($J763='Year 08'!$J763,'Year 08'!H763,$J763)","v":""},{"$f":"IF($J763='Year 08'!$J763,'Year 08'!I763,$J763)","v":""},{"$f":"'Year 08'!AN763","v":""},"",{"$f":"IF(E763 = 0, \"\", MATCH($E763,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!BA$7+$J763-1))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$W$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AB$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,1,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0)*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},"","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$B$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$F$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$O$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$BF$7+$K763-1))","v":""},{"$f":"IF(L763=\"\", \"\", VLOOKUP(X763,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,P763,IF($X763=1,IF(Z$9=$G763,(1-$M763),0),IF($X763=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,Q763,IF($X763=1,IF(AA$9=$G763,(1-$M763),0),IF($X763=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,R763,IF($X763=1,IF(AB$9=$G763,(1-$M763),0),IF($X763=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,S763,IF($X763=1,IF(AC$9=$G763,(1-$M763),0),IF($X763=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X763=3,1,IF($X763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AO$7+$J763-1),$J763))","v":""},"",{"$f":"IF(L763=\"\", \"\", IF($X763=0,$V763,IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$T$7+$X763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763)))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$CE$7+$K763-1)*$F763)","v":""},"","","","","","","","","","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,IF($AK763=0,$W763,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1)*$F763)))","v":""},"",{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$V$7)*$F763)","v":""}]
[2.9584672894213182E-2,0.7410443820599022,{"$f":"IF(Inventory!AH770=Inventory!$C$1032,0.5,1)*B771","v":0.7410443820599022},{"$f":"Inventory!C770","v":0},{"$f":"Inventory!E770","v":0},{"$f":"Inventory!W770","v":""},{"$f":"'Year 08'!AM771","v":""},{"$f":"IF($J771='Year 08'!$J771,'Year 08'!H771,$J771)","v":""},{"$f":"IF($J771='Year 08'!$J771,'Year 08'!I771,$J771)","v":""},{"$f":"'Year 08'!AN771","v":""},"",{"$f":"IF(E771 = 0, \"\", MATCH($E771,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!BA$7+$J771-1))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$W$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AB$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,1,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0)*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},"","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$B$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$F$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$O$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$BF$7+$K771-1))","v":""},{"$f":"IF(L771=\"\", \"\", VLOOKUP(X771,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,P771,IF($X771=1,IF(Z$9=$G771,(1-$M771),0),IF($X771=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,Q771,IF($X771=1,IF(AA$9=$G771,(1-$M771),0),IF($X771=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,R771,IF($X771=1,IF(AB$9=$G771,(1-$M771),0),IF($X771=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,S771,IF($X771=1,IF(AC$9=$G771,(1-$M771),0),IF($X771=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X771=3,1,IF($X771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AO$7+$J771-1),$J771))","v":""},"",{"$f":"IF(L771=\"\", \"\", IF($X771=0,$V771,IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$T$7+$X771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771)))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$CE$7+$K771-1)*$F771)","v":""},"","","","","","","","","","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,IF($AK771=0,$W771,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1)*$F771)))","v":""},"",{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$V$7)*$F771)","v":""}]
[0.28116062265089237,0.21215465604529216,{"$f":"IF(Inventory!AH775=Inventory!$C$1032,0.5,1)*B776","v":0.21215465604529216},{"$f":"Inventory!C775","v":0},{"$f":"Inventory!E775","v":0},{"$f":"Inventory!W775","v":""},{"$f":"'Year 08'!AM776","v":""},{"$f":"IF($J776='Year 08'!$J776,'Year 08'!H776,$J776)","v":""},{"$f":"IF($J776='Year 08'!$J776,'Year 08'!I776,$J776)","v":""},{"$f":"'Year 08'!AN776","v":""},"",{"$f":"IF(E776 = 0, \"\", MATCH($E776,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!BA$7+$J776-1))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$W$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AB$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,1,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0)*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},"","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$B$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$F$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$O$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$BF$7+$K776-1))","v":""},{"$f":"IF(L776=\"\", \"\", VLOOKUP(X776,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,P776,IF($X776=1,IF(Z$9=$G776,(1-$M776),0),IF($X776=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,Q776,IF($X776=1,IF(AA$9=$G776,(1-$M776),0),IF($X776=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,R776,IF($X776=1,IF(AB$9=$G776,(1-$M776),0),IF($X776=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,S776,IF($X776=1,IF(AC$9=$G776,(1-$M776),0),IF($X776=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X776=3,1,IF($X776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AO$7+$J776-1),$J776))","v":""},"",{"$f":"IF(L776=\"\", \"\", IF($X776=0,$V776,IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$T$7+$X776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776)))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$CE$7+$K776-1)*$F776)","v":""},"","","","","","","","","","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,IF($AK776=0,$W776,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1)*$F776)))","v":""},"",{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$V$7)*$F776)","v":""}]
[0.60302714651022105,0.26276374065231767,{"$f":"IF(Inventory!AH781=Inventory!$C$1032,0.5,1)*B782","v":0.26276374065231767},{"$f":"Inventory!C781","v":0},{"$f":"Inventory!E781","v":0},{"$f":"Inventory!W781","v":""},{"$f":"'Year 08'!AM782","v":""},{"$f":"IF($J782='Year 08'!$J782,'Year 08'!H782,$J782)","v":""},{"$f":"IF($J782='Year 08'!$J782,'Year 08'!I782,$J782)","v":""},{"$f":"'Year 08'!AN782","v":""},"",{"$f":"IF(E782 = 0, \"\", MATCH($E782,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!BA$7+$J782-1))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$W$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AB$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,1,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0)*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},"","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$B$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$F$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$O$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$BF$7+$K782-1))","v":""},{"$f":"IF(L782=\"\", \"\", VLOOKUP(X782,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,P782,IF($X782=1,IF(Z$9=$G782,(1-$M782),0),IF($X782=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,Q782,IF($X782=1,IF(AA$9=$G782,(1-$M782),0),IF($X782=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,R782,IF($X782=1,IF(AB$9=$G782,(1-$M782),0),IF($X782=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,S782,IF($X782=1,IF(AC$9=$G782,(1-$M782),0),IF($X782=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X782=3,1,IF($X782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AO$7+$J782-1),$J782))","v":""},"",{"$f":"IF(L782=\"\", \"\", IF($X782=0,$V782,IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$T$7+$X782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782)))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$CE$7+$K782-1)*$F782)","v":""},"","","","","","","","","","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,IF($AK782=0,$W782,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1)*$F782)))","v":""},"",{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$V$7)*$F782)","v":""}]
[0.74547173708429759,0.4394087243865451,{"$f":"IF(Inventory!AH787=Inventory!$C$1032,0.5,1)*B788","v":0.4394087243865451},{"$f":"Inventory!C787","v":0},{"$f":"Inventory!E787","v":0},{"$f":"Inventory!W787","v":""},{"$f":"'Year 08'!AM788","v":""},{"$f":"IF($J788='Year 08'!$J788,'Year 08'!H788,$J788)","v":""},{"$f":"IF($J788='Year 08'!$J788,'Year 08'!I788,$J788)","v":""},{"$f":"'Year 08'!AN788","v":""},"",{"$f":"IF(E788 = 0, \"\", MATCH($E788,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!BA$7+$J788-1))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$W$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AB$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,1,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0)*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},"","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$B$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$F$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$O$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$BF$7+$K788-1))","v":""},{"$f":"IF(L788=\"\", \"\", VLOOKUP(X788,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,P788,IF($X788=1,IF(Z$9=$G788,(1-$M788),0),IF($X788=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,Q788,IF($X788=1,IF(AA$9=$G788,(1-$M788),0),IF($X788=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,R788,IF($X788=1,IF(AB$9=$G788,(1-$M788),0),IF($X788=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,S788,IF($X788=1,IF(AC$9=$G788,(1-$M788),0),IF($X788=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X788=3,1,IF($X788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AO$7+$J788-1),$J788))","v":""},"",{"$f":"IF(L788=\"\", \"\", IF($X788=0,$V788,IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$T$7+$X788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788)))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$CE$7+$K788-1)*$F788)","v":""},"","","","","","","","","","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,IF($AK788=0,$W788,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1)*$F788)))","v":""},"",{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$V$7)*$F788)","v":""}]
[0.66901386579215527,0.13741242721119651,{"$f":"IF(Inventory!AH795=Inventory!$C$1032,0.5,1)*B796","v":0.13741242721119651},{"$f":"Inventory!C795","v":0},{"$f":"Inventory!E795","v":0},{"$f":"Inventory!W795","v":""},{"$f":"'Year 08'!AM796","v":""},{"$f":"IF($J796='Year 08'!$J796,'Year 08'!H796,$J796)","v":""},{"$f":"IF($J796='Year 08'!$J796,'Year 08'!I796,$J796)","v":""},{"$f":"'Year 08'!AN796","v":""},"",{"$f":"IF(E796 = 0, \"\", MATCH($E796,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!BA$7+$J796-1))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$W$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AB$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,1,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0)*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},"","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$B$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$F$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$O$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$BF$7+$K796-1))","v":""},{"$f":"IF(L796=\"\", \"\", VLOOKUP(X796,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,P796,IF($X796=1,IF(Z$9=$G796,(1-$M796),0),IF($X796=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,Q796,IF($X796=1,IF(AA$9=$G796,(1-$M796),0),IF($X796=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,R796,IF($X796=1,IF(AB$9=$G796,(1-$M796),0),IF($X796=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,S796,IF($X796=1,IF(AC$9=$G796,(1-$M796),0),IF($X796=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X796=3,1,IF($X796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AO$7+$J796-1),$J796))","v":""},"",{"$f":"IF(L796=\"\", \"\", IF($X796=0,$V796,IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$T$7+$X796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796)))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$CE$7+$K796-1)*$F796)","v":""},"","","","","","","","","","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,IF($AK796=0,$W796,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1)*$F796)))","v":""},"",{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$V$7)*$F796)","v":""}]
[0.83144397459841857,0.41209106796821904,{"$f":"IF(Inventory!AH803=Inventory!$C$1032,0.5,1)*B804","v":0.41209106796821904},{"$f":"Inventory!C803","v":0},{"$f":"Inventory!E803","v":0},{"$f":"Inventory!W803","v":""},{"$f":"'Year 08'!AM804","v":""},{"$f":"IF($J804='Year 08'!$J804,'Year 08'!H804,$J804)","v":""},{"$f":"IF($J804='Year 08'!$J804,'Year 08'!I804,$J804)","v":""},{"$f":"'Year 08'!AN804","v":""},"",{"$f":"IF(E804 = 0, \"\", MATCH($E804,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!BA$7+$J804-1))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$W$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AB$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,1,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0)*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},"","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$B$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$F$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$O$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$BF$7+$K804-1))","v":""},{"$f":"IF(L804=\"\", \"\", VLOOKUP(X804,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,P804,IF($X804=1,IF(Z$9=$G804,(1-$M804),0),IF($X804=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,Q804,IF($X804=1,IF(AA$9=$G804,(1-$M804),0),IF($X804=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,R804,IF($X804=1,IF(AB$9=$G804,(1-$M804),0),IF($X804=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,S804,IF($X804=1,IF(AC$9=$G804,(1-$M804),0),IF($X804=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X804=3,1,IF($X804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AO$7+$J804-1),$J804))","v":""},"",{"$f":"IF(L804=\"\", \"\", IF($X804=0,$V804,IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$T$7+$X804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804)))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$CE$7+$K804-1)*$F804)","v":""},"","","","","","","","","","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,IF($AK804=0,$W804,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1)*$F804)))","v":""},"",{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$V$7)*$F804)","v":""}]
[0.21429676333256154,0.38306132131154746,{"$f":"IF(Inventory!AH808=Inventory!$C$1032,0.5,1)*B809","v":0.38306132131154746},{"$f":"Inventory!C808","v":0},{"$f":"Inventory!E808","v":0},{"$f":"Inventory!W808","v":""},{"$f":"'Year 08'!AM809","v":""},{"$f":"IF($J809='Year 08'!$J809,'Year 08'!H809,$J809)","v":""},{"$f":"IF($J809='Year 08'!$J809,'Year 08'!I809,$J809)","v":""},{"$f":"'Year 08'!AN809","v":""},"",{"$f":"IF(E809 = 0, \"\", MATCH($E809,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!BA$7+$J809-1))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$W$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AB$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,1,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0)*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},"","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$B$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$F$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$O$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$BF$7+$K809-1))","v":""},{"$f":"IF(L809=\"\", \"\", VLOOKUP(X809,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,P809,IF($X809=1,IF(Z$9=$G809,(1-$M809),0),IF($X809=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,Q809,IF($X809=1,IF(AA$9=$G809,(1-$M809),0),IF($X809=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,R809,IF($X809=1,IF(AB$9=$G809,(1-$M809),0),IF($X809=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,S809,IF($X809=1,IF(AC$9=$G809,(1-$M809),0),IF($X809=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X809=3,1,IF($X809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AO$7+$J809-1),$J809))","v":""},"",{"$f":"IF(L809=\"\", \"\", IF($X809=0,$V809,IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$T$7+$X809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809)))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$CE$7+$K809-1)*$F809)","v":""},"","","","","","","","","","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,IF($AK809=0,$W809,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1)*$F809)))","v":""},"",{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$V$7)*$F809)","v":""}]
[0.86383579294623047,8.5613905877134244E-2,{"$f":"IF(Inventory!AH816=Inventory!$C$1032,0.5,1)*B817","v":8.5613905877134244E-2},{"$f":"Inventory!C816","v":0},{"$f":"Inventory!E816","v":0},{"$f":"Inventory!W816","v":""},{"$f":"'Year 08'!AM817","v":""},{"$f":"IF($J817='Year 08'!$J817,'Year 08'!H817,$J817)","v":""},{"$f":"IF($J817='Year 08'!$J817,'Year 08'!I817,$J817)","v":""},{"$f":"'Year 08'!AN817","v":""},"",{"$f":"IF(E817 = 0, \"\", MATCH($E817,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!BA$7+$J817-1))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$W$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AB$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,1,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0)*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},"","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$B$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$F$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$O$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$BF$7+$K817-1))","v":""},{"$f":"IF(L817=\"\", \"\", VLOOKUP(X817,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,P817,IF($X817=1,IF(Z$9=$G817,(1-$M817),0),IF($X817=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,Q817,IF($X817=1,IF(AA$9=$G817,(1-$M817),0),IF($X817=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,R817,IF($X817=1,IF(AB$9=$G817,(1-$M817),0),IF($X817=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,S817,IF($X817=1,IF(AC$9=$G817,(1-$M817),0),IF($X817=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X817=3,1,IF($X817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AO$7+$J817-1),$J817))","v":""},"",{"$f":"IF(L817=\"\", \"\", IF($X817=0,$V817,IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$T$7+$X817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817)))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$CE$7+$K817-1)*$F817)","v":""},"","","","","","","","","","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,IF($AK817=0,$W817,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1)*$F817)))","v":""},"",{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$V$7)*$F817)","v":""}]
[0.37494654456690402,3.716685575832912E-2,{"$f":"IF(Inventory!AH824=Inventory!$C$1032,0.5,1)*B825","v":3.716685575832912E-2},{"$f":"Inventory!C824","v":0},{"$f":"Inventory!E824","v":0},{"$f":"Inventory!W824","v":""},{"$f":"'Year 08'!AM825","v":""},{"$f":"IF($J825='Year 08'!$J825,'Year 08'!H825,$J825)","v":""},{"$f":"IF($J825='Year 08'!$J825,'Year 08'!I825,$J825)","v":""},{"$f":"'Year 08'!AN825","v":""},"",{"$f":"IF(E825 = 0, \"\", MATCH($E825,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!BA$7+$J825-1))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$W$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AB$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,1,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0)*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},"","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$B$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$F$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$O$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$BF$7+$K825-1))","v":""},{"$f":"IF(L825=\"\", \"\", VLOOKUP(X825,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,P825,IF($X825=1,IF(Z$9=$G825,(1-$M825),0),IF($X825=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,Q825,IF($X825=1,IF(AA$9=$G825,(1-$M825),0),IF($X825=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,R825,IF($X825=1,IF(AB$9=$G825,(1-$M825),0),IF($X825=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,S825,IF($X825=1,IF(AC$9=$G825,(1-$M825),0),IF($X825=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X825=3,1,IF($X825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AO$7+$J825-1),$J825))","v":""},"",{"$f":"IF(L825=\"\", \"\", IF($X825=0,$V825,IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$T$7+$X825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825)))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$CE$7+$K825-1)*$F825)","v":""},"","","","","","","","","","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,IF($AK825=0,$W825,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1)*$F825)))","v":""},"",{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$V$7)*$F825)","v":""}]
[0.85636480231939427,0.72039148373081496,{"$f":"IF(Inventory!AH828=Inventory!$C$1032,0.5,1)*B829","v":0.72039148373081496},{"$f":"Inventory!C828","v":0},{"$f":"Inventory!E828","v":0},{"$f":"Inventory!W828","v":""},{"$f":"'Year 08'!AM829","v":""},{"$f":"IF($J829='Year 08'!$J829,'Year 08'!H829,$J829)","v":""},{"$f":"IF($J829='Year 08'!$J829,'Year 08'!I829,$J829)","v":""},{"$f":"'Year 08'!AN829","v":""},"",{"$f":"IF(E829 = 0, \"\", MATCH($E829,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!BA$7+$J829-1))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$W$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AB$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,1,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0)*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},"","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$B$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$F$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$O$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$BF$7+$K829-1))","v":""},{"$f":"IF(L829=\"\", \"\", VLOOKUP(X829,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,P829,IF($X829=1,IF(Z$9=$G829,(1-$M829),0),IF($X829=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,Q829,IF($X829=1,IF(AA$9=$G829,(1-$M829),0),IF($X829=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,R829,IF($X829=1,IF(AB$9=$G829,(1-$M829),0),IF($X829=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,S829,IF($X829=1,IF(AC$9=$G829,(1-$M829),0),IF($X829=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X829=3,1,IF($X829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AO$7+$J829-1),$J829))","v":""},"",{"$f":"IF(L829=\"\", \"\", IF($X829=0,$V829,IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$T$7+$X829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829)))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$CE$7+$K829-1)*$F829)","v":""},"","","","","","","","","","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,IF($AK829=0,$W829,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1)*$F829)))","v":""},"",{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$V$7)*$F829)","v":""}]
[0.33239574609869094,0.43985584112402321,{"$f":"IF(Inventory!AH836=Inventory!$C$1032,0.5,1)*B837","v":0.43985584112402321},{"$f":"Inventory!C836","v":0},{"$f":"Inventory!E836","v":0},{"$f":"Inventory!W836","v":""},{"$f":"'Year 08'!AM837","v":""},{"$f":"IF($J837='Year 08'!$J837,'Year 08'!H837,$J837)","v":""},{"$f":"IF($J837='Year 08'!$J837,'Year 08'!I837,$J837)","v":""},{"$f":"'Year 08'!AN837","v":""},"",{"$f":"IF(E837 = 0, \"\", MATCH($E837,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!BA$7+$J837-1))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$W$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AB$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,1,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0)*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},"","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$B$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$F$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$O$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$BF$7+$K837-1))","v":""},{"$f":"IF(L837=\"\", \"\", VLOOKUP(X837,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,P837,IF($X837=1,IF(Z$9=$G837,(1-$M837),0),IF($X837=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,Q837,IF($X837=1,IF(AA$9=$G837,(1-$M837),0),IF($X837=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,R837,IF($X837=1,IF(AB$9=$G837,(1-$M837),0),IF($X837=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,S837,IF($X837=1,IF(AC$9=$G837,(1-$M837),0),IF($X837=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X837=3,1,IF($X837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AO$7+$J837-1),$J837))","v":""},"",{"$f":"IF(L837=\"\", \"\", IF($X837=0,$V837,IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$T$7+$X837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837)))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$CE$7+$K837-1)*$F837)","v":""},"","","","","","","","","","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,IF($AK837=0,$W837,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1)*$F837)))","v":""},"",{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$V$7)*$F837)","v":""}]
[{"$f":"RAND()","v":0.31325802614906251},0.580764603087914,{"$f":"IF(Inventory!AH841=Inventory!$C$1032,0.5,1)*B842","v":0.580764603087914},{"$f":"Inventory!C841","v":0},{"$f":"Inventory!E841","v":0},{"$f":"Inventory!W841","v":""},{"$f":"'Year 08'!AM842","v":""},{"$f":"IF($J842='Year 08'!$J842,'Year 08'!H842,$J842)","v":""},{"$f":"IF($J842='Year 08'!$J842,'Year 08'!I842,$J842)","v":""},{"$f":"'Year 08'!AN842","v":""},{"$f":"IF(J842 = \"\", \"\", (J842-1)*5+G842)","v":""},{"$f":"IF(E842 = 0, \"\", MATCH($E842,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!BA$7+$J842-1))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$W$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AB$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,1,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0)*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(P842:S842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($C842<=T842,($J842-1)*5+5,(IF($C842<=S842+T842,4,IF($C842<=R842+S842+T842,3,IF($C842<=Q842+R842+S842+T842,2,1))))+($J842-1)*5))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$B$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$F$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$O$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$BF$7+$K842-1))","v":""},{"$f":"IF(L842=\"\", \"\", VLOOKUP(X842,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,P842,IF($X842=1,IF(Z$9=$G842,(1-$M842),0),IF($X842=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,Q842,IF($X842=1,IF(AA$9=$G842,(1-$M842),0),IF($X842=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,R842,IF($X842=1,IF(AB$9=$G842,(1-$M842),0),IF($X842=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,S842,IF($X842=1,IF(AC$9=$G842,(1-$M842),0),IF($X842=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(Z842:AC842))","v":""},{"$f":"IF($X842=3,1,IF($X842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AO$7+$J842-1),$J842))","v":""},"",{"$f":"IF(L842=\"\", \"\", IF($X842=0,$V842,IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$T$7+$X842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$CE$7+$K842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AH842=0,AG842=0,AG842=V842),999999,AH842/(AG842-V842)))","v":""},{"$f":"IF(L842=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI842,$AG$10:$AG$1009))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AI842=999999,$AJ842<=$B$5),1,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$X842,0))","v":""},{"$f":"IF(L842=\"\", \"\", $AO842-($AN842-1)*5)","v":""},{"$f":"IF(L842=\"\", \"\", INT(($AO842-1)/5)+1)","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AF842,$U842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AG842,$V842))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(X842=0,AK842=0),AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,IF($AK842=0,$W842,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1)*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AS842,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$V$7)*$F842)","v":""}]
[0.93224800702135757,0.23922817396306451,{"$f":"IF(Inventory!AH849=Inventory!$C$1032,0.5,1)*B850","v":0.23922817396306451},{"$f":"Inventory!C849","v":0},{"$f":"Inventory!E849","v":0},{"$f":"Inventory!W849","v":""},{"$f":"'Year 08'!AM850","v":""},{"$f":"IF($J850='Year 08'!$J850,'Year 08'!H850,$J850)","v":""},{"$f":"IF($J850='Year 08'!$J850,'Year 08'!I850,$J850)","v":""},{"$f":"'Year 08'!AN850","v":""},"",{"$f":"IF(E850 = 0, \"\", MATCH($E850,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!BA$7+$J850-1))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$W$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AB$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,1,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0)*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},"","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$B$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$F$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$O$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$BF$7+$K850-1))","v":""},{"$f":"IF(L850=\"\", \"\", VLOOKUP(X850,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,P850,IF($X850=1,IF(Z$9=$G850,(1-$M850),0),IF($X850=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,Q850,IF($X850=1,IF(AA$9=$G850,(1-$M850),0),IF($X850=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,R850,IF($X850=1,IF(AB$9=$G850,(1-$M850),0),IF($X850=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,S850,IF($X850=1,IF(AC$9=$G850,(1-$M850),0),IF($X850=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X850=3,1,IF($X850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AO$7+$J850-1),$J850))","v":""},"",{"$f":"IF(L850=\"\", \"\", IF($X850=0,$V850,IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$T$7+$X850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850)))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$CE$7+$K850-1)*$F850)","v":""},"","","","","","","","","","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,IF($AK850=0,$W850,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1)*$F850)))","v":""},"",{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$V$7)*$F850)","v":""}]
[0.49703241309231327,0.94222241298259934,{"$f":"IF(Inventory!AH857=Inventory!$C$1032,0.5,1)*B858","v":0.94222241298259934},{"$f":"Inventory!C857","v":0},{"$f":"Inventory!E857","v":0},{"$f":"Inventory!W857","v":""},{"$f":"'Year 08'!AM858","v":""},{"$f":"IF($J858='Year 08'!$J858,'Year 08'!H858,$J858)","v":""},{"$f":"IF($J858='Year 08'!$J858,'Year 08'!I858,$J858)","v":""},{"$f":"'Year 08'!AN858","v":""},"",{"$f":"IF(E858 = 0, \"\", MATCH($E858,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!BA$7+$J858-1))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$W$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AB$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,1,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0)*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},"","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$B$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$F$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$O$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$BF$7+$K858-1))","v":""},{"$f":"IF(L858=\"\", \"\", VLOOKUP(X858,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,P858,IF($X858=1,IF(Z$9=$G858,(1-$M858),0),IF($X858=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,Q858,IF($X858=1,IF(AA$9=$G858,(1-$M858),0),IF($X858=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,R858,IF($X858=1,IF(AB$9=$G858,(1-$M858),0),IF($X858=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,S858,IF($X858=1,IF(AC$9=$G858,(1-$M858),0),IF($X858=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X858=3,1,IF($X858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AO$7+$J858-1),$J858))","v":""},"",{"$f":"IF(L858=\"\", \"\", IF($X858=0,$V858,IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$T$7+$X858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858)))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$CE$7+$K858-1)*$F858)","v":""},"","","","","","","","","","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,IF($AK858=0,$W858,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1)*$F858)))","v":""},"",{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$V$7)*$F858)","v":""}]
[0.5145976072763303,0.19931848955107123,{"$f":"IF(Inventory!AH861=Inventory!$C$1032,0.5,1)*B862","v":0.19931848955107123},{"$f":"Inventory!C861","v":0},{"$f":"Inventory!E861","v":0},{"$f":"Inventory!W861","v":""},{"$f":"'Year 08'!AM862","v":""},{"$f":"IF($J862='Year 08'!$J862,'Year 08'!H862,$J862)","v":""},{"$f":"IF($J862='Year 08'!$J862,'Year 08'!I862,$J862)","v":""},{"$f":"'Year 08'!AN862","v":""},"",{"$f":"IF(E862 = 0, \"\", MATCH($E862,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!BA$7+$J862-1))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$W$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AB$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,1,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0)*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},"","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$B$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$F$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$O$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$BF$7+$K862-1))","v":""},{"$f":"IF(L862=\"\", \"\", VLOOKUP(X862,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,P862,IF($X862=1,IF(Z$9=$G862,(1-$M862),0),IF($X862=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,Q862,IF($X862=1,IF(AA$9=$G862,(1-$M862),0),IF($X862=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,R862,IF($X862=1,IF(AB$9=$G862,(1-$M862),0),IF($X862=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,S862,IF($X862=1,IF(AC$9=$G862,(1-$M862),0),IF($X862=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X862=3,1,IF($X862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AO$7+$J862-1),$J862))","v":""},"",{"$f":"IF(L862=\"\", \"\", IF($X862=0,$V862,IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$T$7+$X862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862)))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$CE$7+$K862-1)*$F862)","v":""},"","","","","","","","","","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,IF($AK862=0,$W862,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1)*$F862)))","v":""},"",{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$V$7)*$F862)","v":""}]
[3.083586116754411E-3,0.74085997097715461,{"$f":"IF(Inventory!AH869=Inventory!$C$1032,0.5,1)*B870","v":0.74085997097715461},{"$f":"Inventory!C869","v":0},{"$f":"Inventory!E869","v":0},{"$f":"Inventory!W869","v":""},{"$f":"'Year 08'!AM870","v":""},{"$f":"IF($J870='Year 08'!$J870,'Year 08'!H870,$J870)","v":""},{"$f":"IF($J870='Year 08'!$J870,'Year 08'!I870,$J870)","v":""},{"$f":"'Year 08'!AN870","v":""},"",{"$f":"IF(E870 = 0, \"\", MATCH($E870,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!BA$7+$J870-1))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$W$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AB$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,1,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0)*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},"","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$B$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$F$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$O$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$BF$7+$K870-1))","v":""},{"$f":"IF(L870=\"\", \"\", VLOOKUP(X870,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,P870,IF($X870=1,IF(Z$9=$G870,(1-$M870),0),IF($X870=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,Q870,IF($X870=1,IF(AA$9=$G870,(1-$M870),0),IF($X870=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,R870,IF($X870=1,IF(AB$9=$G870,(1-$M870),0),IF($X870=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,S870,IF($X870=1,IF(AC$9=$G870,(1-$M870),0),IF($X870=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X870=3,1,IF($X870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AO$7+$J870-1),$J870))","v":""},"",{"$f":"IF(L870=\"\", \"\", IF($X870=0,$V870,IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$T$7+$X870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870)))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$CE$7+$K870-1)*$F870)","v":""},"","","","","","","","","","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,IF($AK870=0,$W870,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1)*$F870)))","v":""},"",{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$V$7)*$F870)","v":""}]
[0.44325001901262995,0.94876991907951569,{"$f":"IF(Inventory!AH881=Inventory!$C$1032,0.5,1)*B882","v":0.94876991907951569},{"$f":"Inventory!C881","v":0},{"$f":"Inventory!E881","v":0},{"$f":"Inventory!W881","v":""},{"$f":"'Year 08'!AM882","v":""},{"$f":"IF($J882='Year 08'!$J882,'Year 08'!H882,$J882)","v":""},{"$f":"IF($J882='Year 08'!$J882,'Year 08'!I882,$J882)","v":""},{"$f":"'Year 08'!AN882","v":""},"",{"$f":"IF(E882 = 0, \"\", MATCH($E882,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!BA$7+$J882-1))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$W$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AB$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,1,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0)*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},"","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$B$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$F$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$O$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$BF$7+$K882-1))","v":""},{"$f":"IF(L882=\"\", \"\", VLOOKUP(X882,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,P882,IF($X882=1,IF(Z$9=$G882,(1-$M882),0),IF($X882=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,Q882,IF($X882=1,IF(AA$9=$G882,(1-$M882),0),IF($X882=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,R882,IF($X882=1,IF(AB$9=$G882,(1-$M882),0),IF($X882=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,S882,IF($X882=1,IF(AC$9=$G882,(1-$M882),0),IF($X882=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X882=3,1,IF($X882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AO$7+$J882-1),$J882))","v":""},"",{"$f":"IF(L882=\"\", \"\", IF($X882=0,$V882,IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$T$7+$X882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882)))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$CE$7+$K882-1)*$F882)","v":""},"","","","","","","","","","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,IF($AK882=0,$W882,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1)*$F882)))","v":""},"",{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$V$7)*$F882)","v":""}]
[0.63142882692422198,1.2550017914855882E-2,{"$f":"IF(Inventory!AH882=Inventory!$C$1032,0.5,1)*B883","v":1.2550017914855882E-2},{"$f":"Inventory!C882","v":0},{"$f":"Inventory!E882","v":0},{"$f":"Inventory!W882","v":""},{"$f":"'Year 08'!AM883","v":""},{"$f":"IF($J883='Year 08'!$J883,'Year 08'!H883,$J883)","v":""},{"$f":"IF($J883='Year 08'!$J883,'Year 08'!I883,$J883)","v":""},{"$f":"'Year 08'!AN883","v":""},"",{"$f":"IF(E883 = 0, \"\", MATCH($E883,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!BA$7+$J883-1))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$W$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AB$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,1,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0)*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},"","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$B$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$F$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$O$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$BF$7+$K883-1))","v":""},{"$f":"IF(L883=\"\", \"\", VLOOKUP(X883,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,P883,IF($X883=1,IF(Z$9=$G883,(1-$M883),0),IF($X883=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,Q883,IF($X883=1,IF(AA$9=$G883,(1-$M883),0),IF($X883=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,R883,IF($X883=1,IF(AB$9=$G883,(1-$M883),0),IF($X883=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,S883,IF($X883=1,IF(AC$9=$G883,(1-$M883),0),IF($X883=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X883=3,1,IF($X883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AO$7+$J883-1),$J883))","v":""},"",{"$f":"IF(L883=\"\", \"\", IF($X883=0,$V883,IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$T$7+$X883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883)))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$CE$7+$K883-1)*$F883)","v":""},"","","","","","","","","","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,IF($AK883=0,$W883,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1)*$F883)))","v":""},"",{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$V$7)*$F883)","v":""}]
[0.48673349268343158,0.3575412453403729,{"$f":"IF(Inventory!AH890=Inventory!$C$1032,0.5,1)*B891","v":0.3575412453403729},{"$f":"Inventory!C890","v":0},{"$f":"Inventory!E890","v":0},{"$f":"Inventory!W890","v":""},{"$f":"'Year 08'!AM891","v":""},{"$f":"IF($J891='Year 08'!$J891,'Year 08'!H891,$J891)","v":""},{"$f":"IF($J891='Year 08'!$J891,'Year 08'!I891,$J891)","v":""},{"$f":"'Year 08'!AN891","v":""},"",{"$f":"IF(E891 = 0, \"\", MATCH($E891,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!BA$7+$J891-1))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$W$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AB$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,1,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0)*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},"","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$B$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$F$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$O$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$BF$7+$K891-1))","v":""},{"$f":"IF(L891=\"\", \"\", VLOOKUP(X891,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,P891,IF($X891=1,IF(Z$9=$G891,(1-$M891),0),IF($X891=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,Q891,IF($X891=1,IF(AA$9=$G891,(1-$M891),0),IF($X891=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,R891,IF($X891=1,IF(AB$9=$G891,(1-$M891),0),IF($X891=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,S891,IF($X891=1,IF(AC$9=$G891,(1-$M891),0),IF($X891=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X891=3,1,IF($X891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AO$7+$J891-1),$J891))","v":""},"",{"$f":"IF(L891=\"\", \"\", IF($X891=0,$V891,IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$T$7+$X891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891)))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$CE$7+$K891-1)*$F891)","v":""},"","","","","","","","","","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,IF($AK891=0,$W891,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1)*$F891)))","v":""},"",{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$V$7)*$F891)","v":""}]
[0.35279003121243402,0.5757869144423936,{"$f":"IF(Inventory!AH898=Inventory!$C$1032,0.5,1)*B899","v":0.5757869144423936},{"$f":"Inventory!C898","v":0},{"$f":"Inventory!E898","v":0},{"$f":"Inventory!W898","v":""},{"$f":"'Year 08'!AM899","v":""},{"$f":"IF($J899='Year 08'!$J899,'Year 08'!H899,$J899)","v":""},{"$f":"IF($J899='Year 08'!$J899,'Year 08'!I899,$J899)","v":""},{"$f":"'Year 08'!AN899","v":""},"",{"$f":"IF(E899 = 0, \"\", MATCH($E899,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!BA$7+$J899-1))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$W$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AB$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,1,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0)*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},"","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$B$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$F$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$O$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$BF$7+$K899-1))","v":""},{"$f":"IF(L899=\"\", \"\", VLOOKUP(X899,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,P899,IF($X899=1,IF(Z$9=$G899,(1-$M899),0),IF($X899=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,Q899,IF($X899=1,IF(AA$9=$G899,(1-$M899),0),IF($X899=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,R899,IF($X899=1,IF(AB$9=$G899,(1-$M899),0),IF($X899=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,S899,IF($X899=1,IF(AC$9=$G899,(1-$M899),0),IF($X899=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X899=3,1,IF($X899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AO$7+$J899-1),$J899))","v":""},"",{"$f":"IF(L899=\"\", \"\", IF($X899=0,$V899,IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$T$7+$X899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899)))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$CE$7+$K899-1)*$F899)","v":""},"","","","","","","","","","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,IF($AK899=0,$W899,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1)*$F899)))","v":""},"",{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$V$7)*$F899)","v":""}]
[0.81936509659505574,0.17998897229610789,{"$f":"IF(Inventory!AH902=Inventory!$C$1032,0.5,1)*B903","v":0.17998897229610789},{"$f":"Inventory!C902","v":0},{"$f":"Inventory!E902","v":0},{"$f":"Inventory!W902","v":""},{"$f":"'Year 08'!AM903","v":""},{"$f":"IF($J903='Year 08'!$J903,'Year 08'!H903,$J903)","v":""},{"$f":"IF($J903='Year 08'!$J903,'Year 08'!I903,$J903)","v":""},{"$f":"'Year 08'!AN903","v":""},"",{"$f":"IF(E903 = 0, \"\", MATCH($E903,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!BA$7+$J903-1))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$W$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AB$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,1,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0)*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},"","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$B$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$F$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$O$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$BF$7+$K903-1))","v":""},{"$f":"IF(L903=\"\", \"\", VLOOKUP(X903,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,P903,IF($X903=1,IF(Z$9=$G903,(1-$M903),0),IF($X903=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,Q903,IF($X903=1,IF(AA$9=$G903,(1-$M903),0),IF($X903=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,R903,IF($X903=1,IF(AB$9=$G903,(1-$M903),0),IF($X903=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,S903,IF($X903=1,IF(AC$9=$G903,(1-$M903),0),IF($X903=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X903=3,1,IF($X903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AO$7+$J903-1),$J903))","v":""},"",{"$f":"IF(L903=\"\", \"\", IF($X903=0,$V903,IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$T$7+$X903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903)))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$CE$7+$K903-1)*$F903)","v":""},"","","","","","","","","","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,IF($AK903=0,$W903,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1)*$F903)))","v":""},"",{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$V$7)*$F903)","v":""}]
[0.83634981617866266,0.82009239464366546,{"$f":"IF(Inventory!AH910=Inventory!$C$1032,0.5,1)*B911","v":0.82009239464366546},{"$f":"Inventory!C910","v":0},{"$f":"Inventory!E910","v":0},{"$f":"Inventory!W910","v":""},{"$f":"'Year 08'!AM911","v":""},{"$f":"IF($J911='Year 08'!$J911,'Year 08'!H911,$J911)","v":""},{"$f":"IF($J911='Year 08'!$J911,'Year 08'!I911,$J911)","v":""},{"$f":"'Year 08'!AN911","v":""},"",{"$f":"IF(E911 = 0, \"\", MATCH($E911,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!BA$7+$J911-1))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$W$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AB$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,1,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0)*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},"","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$B$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$F$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$O$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$BF$7+$K911-1))","v":""},{"$f":"IF(L911=\"\", \"\", VLOOKUP(X911,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,P911,IF($X911=1,IF(Z$9=$G911,(1-$M911),0),IF($X911=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,Q911,IF($X911=1,IF(AA$9=$G911,(1-$M911),0),IF($X911=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,R911,IF($X911=1,IF(AB$9=$G911,(1-$M911),0),IF($X911=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,S911,IF($X911=1,IF(AC$9=$G911,(1-$M911),0),IF($X911=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X911=3,1,IF($X911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AO$7+$J911-1),$J911))","v":""},"",{"$f":"IF(L911=\"\", \"\", IF($X911=0,$V911,IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$T$7+$X911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911)))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$CE$7+$K911-1)*$F911)","v":""},"","","","","","","","","","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,IF($AK911=0,$W911,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1)*$F911)))","v":""},"",{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$V$7)*$F911)","v":""}]
[0.38710000639353215,0.64398810485505142,{"$f":"IF(Inventory!AH922=Inventory!$C$1032,0.5,1)*B923","v":0.64398810485505142},{"$f":"Inventory!C922","v":0},{"$f":"Inventory!E922","v":0},{"$f":"Inventory!W922","v":""},{"$f":"'Year 08'!AM923","v":""},{"$f":"IF($J923='Year 08'!$J923,'Year 08'!H923,$J923)","v":""},{"$f":"IF($J923='Year 08'!$J923,'Year 08'!I923,$J923)","v":""},{"$f":"'Year 08'!AN923","v":""},"",{"$f":"IF(E923 = 0, \"\", MATCH($E923,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!BA$7+$J923-1))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$W$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AB$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,1,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0)*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},"","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$B$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$F$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$O$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$BF$7+$K923-1))","v":""},{"$f":"IF(L923=\"\", \"\", VLOOKUP(X923,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,P923,IF($X923=1,IF(Z$9=$G923,(1-$M923),0),IF($X923=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,Q923,IF($X923=1,IF(AA$9=$G923,(1-$M923),0),IF($X923=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,R923,IF($X923=1,IF(AB$9=$G923,(1-$M923),0),IF($X923=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,S923,IF($X923=1,IF(AC$9=$G923,(1-$M923),0),IF($X923=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X923=3,1,IF($X923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AO$7+$J923-1),$J923))","v":""},"",{"$f":"IF(L923=\"\", \"\", IF($X923=0,$V923,IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$T$7+$X923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923)))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$CE$7+$K923-1)*$F923)","v":""},"","","","","","","","","","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,IF($AK923=0,$W923,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1)*$F923)))","v":""},"",{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$V$7)*$F923)","v":""}]
[0.22012420480808725,0.58627001147453683,{"$f":"IF(Inventory!AH923=Inventory!$C$1032,0.5,1)*B924","v":0.58627001147453683},{"$f":"Inventory!C923","v":0},{"$f":"Inventory!E923","v":0},{"$f":"Inventory!W923","v":""},{"$f":"'Year 08'!AM924","v":""},{"$f":"IF($J924='Year 08'!$J924,'Year 08'!H924,$J924)","v":""},{"$f":"IF($J924='Year 08'!$J924,'Year 08'!I924,$J924)","v":""},{"$f":"'Year 08'!AN924","v":""},"",{"$f":"IF(E924 = 0, \"\", MATCH($E924,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!BA$7+$J924-1))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$W$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AB$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,1,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0)*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},"","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$B$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$F$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$O$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$BF$7+$K924-1))","v":""},{"$f":"IF(L924=\"\", \"\", VLOOKUP(X924,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,P924,IF($X924=1,IF(Z$9=$G924,(1-$M924),0),IF($X924=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,Q924,IF($X924=1,IF(AA$9=$G924,(1-$M924),0),IF($X924=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,R924,IF($X924=1,IF(AB$9=$G924,(1-$M924),0),IF($X924=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,S924,IF($X924=1,IF(AC$9=$G924,(1-$M924),0),IF($X924=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X924=3,1,IF($X924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AO$7+$J924-1),$J924))","v":""},"",{"$f":"IF(L924=\"\", \"\", IF($X924=0,$V924,IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$T$7+$X924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924)))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$CE$7+$K924-1)*$F924)","v":""},"","","","","","","","","","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,IF($AK924=0,$W924,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1)*$F924)))","v":""},"",{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$V$7)*$F924)","v":""}]
[0.69019124930681564,0.35702738725506311,{"$f":"IF(Inventory!AH935=Inventory!$C$1032,0.5,1)*B936","v":0.35702738725506311},{"$f":"Inventory!C935","v":0},{"$f":"Inventory!E935","v":0},{"$f":"Inventory!W935","v":""},{"$f":"'Year 08'!AM936","v":""},{"$f":"IF($J936='Year 08'!$J936,'Year 08'!H936,$J936)","v":""},{"$f":"IF($J936='Year 08'!$J936,'Year 08'!I936,$J936)","v":""},{"$f":"'Year 08'!AN936","v":""},"",{"$f":"IF(E936 = 0, \"\", MATCH($E936,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!BA$7+$J936-1))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$W$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AB$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,1,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0)*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},"","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$B$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$F$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$O$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$BF$7+$K936-1))","v":""},{"$f":"IF(L936=\"\", \"\", VLOOKUP(X936,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,P936,IF($X936=1,IF(Z$9=$G936,(1-$M936),0),IF($X936=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,Q936,IF($X936=1,IF(AA$9=$G936,(1-$M936),0),IF($X936=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,R936,IF($X936=1,IF(AB$9=$G936,(1-$M936),0),IF($X936=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,S936,IF($X936=1,IF(AC$9=$G936,(1-$M936),0),IF($X936=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X936=3,1,IF($X936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AO$7+$J936-1),$J936))","v":""},"",{"$f":"IF(L936=\"\", \"\", IF($X936=0,$V936,IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$T$7+$X936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936)))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$CE$7+$K936-1)*$F936)","v":""},"","","","","","","","","","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,IF($AK936=0,$W936,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1)*$F936)))","v":""},"",{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$V$7)*$F936)","v":""}]
[0.4281284117287194,0.22408449956711052,{"$f":"IF(Inventory!AH941=Inventory!$C$1032,0.5,1)*B942","v":0.22408449956711052},{"$f":"Inventory!C941","v":0},{"$f":"Inventory!E941","v":0},{"$f":"Inventory!W941","v":""},{"$f":"'Year 08'!AM942","v":""},{"$f":"IF($J942='Year 08'!$J942,'Year 08'!H942,$J942)","v":""},{"$f":"IF($J942='Year 08'!$J942,'Year 08'!I942,$J942)","v":""},{"$f":"'Year 08'!AN942","v":""},"",{"$f":"IF(E942 = 0, \"\", MATCH($E942,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!BA$7+$J942-1))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$W$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AB$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,1,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0)*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},"","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$B$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$F$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$O$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$BF$7+$K942-1))","v":""},{"$f":"IF(L942=\"\", \"\", VLOOKUP(X942,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,P942,IF($X942=1,IF(Z$9=$G942,(1-$M942),0),IF($X942=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,Q942,IF($X942=1,IF(AA$9=$G942,(1-$M942),0),IF($X942=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,R942,IF($X942=1,IF(AB$9=$G942,(1-$M942),0),IF($X942=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,S942,IF($X942=1,IF(AC$9=$G942,(1-$M942),0),IF($X942=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X942=3,1,IF($X942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AO$7+$J942-1),$J942))","v":""},"",{"$f":"IF(L942=\"\", \"\", IF($X942=0,$V942,IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$T$7+$X942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942)))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$CE$7+$K942-1)*$F942)","v":""},"","","","","","","","","","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,IF($AK942=0,$W942,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1)*$F942)))","v":""},"",{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$V$7)*$F942)","v":""}]
[0.73466057147774955,0.85567662919245902,{"$f":"IF(Inventory!AH943=Inventory!$C$1032,0.5,1)*B944","v":0.85567662919245902},{"$f":"Inventory!C943","v":0},{"$f":"Inventory!E943","v":0},{"$f":"Inventory!W943","v":""},{"$f":"'Year 08'!AM944","v":""},{"$f":"IF($J944='Year 08'!$J944,'Year 08'!H944,$J944)","v":""},{"$f":"IF($J944='Year 08'!$J944,'Year 08'!I944,$J944)","v":""},{"$f":"'Year 08'!AN944","v":""},"",{"$f":"IF(E944 = 0, \"\", MATCH($E944,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!BA$7+$J944-1))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$W$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AB$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,1,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0)*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},"","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$B$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$F$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$O$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$BF$7+$K944-1))","v":""},{"$f":"IF(L944=\"\", \"\", VLOOKUP(X944,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,P944,IF($X944=1,IF(Z$9=$G944,(1-$M944),0),IF($X944=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,Q944,IF($X944=1,IF(AA$9=$G944,(1-$M944),0),IF($X944=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,R944,IF($X944=1,IF(AB$9=$G944,(1-$M944),0),IF($X944=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,S944,IF($X944=1,IF(AC$9=$G944,(1-$M944),0),IF($X944=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X944=3,1,IF($X944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AO$7+$J944-1),$J944))","v":""},"",{"$f":"IF(L944=\"\", \"\", IF($X944=0,$V944,IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$T$7+$X944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944)))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$CE$7+$K944-1)*$F944)","v":""},"","","","","","","","","","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,IF($AK944=0,$W944,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1)*$F944)))","v":""},"",{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$V$7)*$F944)","v":""}]
[0.63966021685047014,3.4416118666039219E-2,{"$f":"IF(Inventory!AH955=Inventory!$C$1032,0.5,1)*B956","v":3.4416118666039219E-2},{"$f":"Inventory!C955","v":0},{"$f":"Inventory!E955","v":0},{"$f":"Inventory!W955","v":""},{"$f":"'Year 08'!AM956","v":""},{"$f":"IF($J956='Year 08'!$J956,'Year 08'!H956,$J956)","v":""},{"$f":"IF($J956='Year 08'!$J956,'Year 08'!I956,$J956)","v":""},{"$f":"'Year 08'!AN956","v":""},"",{"$f":"IF(E956 = 0, \"\", MATCH($E956,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!BA$7+$J956-1))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$W$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AB$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,1,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0)*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},"","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$B$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$F$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$O$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$BF$7+$K956-1))","v":""},{"$f":"IF(L956=\"\", \"\", VLOOKUP(X956,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,P956,IF($X956=1,IF(Z$9=$G956,(1-$M956),0),IF($X956=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,Q956,IF($X956=1,IF(AA$9=$G956,(1-$M956),0),IF($X956=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,R956,IF($X956=1,IF(AB$9=$G956,(1-$M956),0),IF($X956=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,S956,IF($X956=1,IF(AC$9=$G956,(1-$M956),0),IF($X956=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X956=3,1,IF($X956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AO$7+$J956-1),$J956))","v":""},"",{"$f":"IF(L956=\"\", \"\", IF($X956=0,$V956,IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$T$7+$X956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956)))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$CE$7+$K956-1)*$F956)","v":""},"","","","","","","","","","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,IF($AK956=0,$W956,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1)*$F956)))","v":""},"",{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$V$7)*$F956)","v":""}]
[0.60728437503219923,6.5060693678613002E-2,{"$f":"IF(Inventory!AH963=Inventory!$C$1032,0.5,1)*B964","v":6.5060693678613002E-2},{"$f":"Inventory!C963","v":0},{"$f":"Inventory!E963","v":0},{"$f":"Inventory!W963","v":""},{"$f":"'Year 08'!AM964","v":""},{"$f":"IF($J964='Year 08'!$J964,'Year 08'!H964,$J964)","v":""},{"$f":"IF($J964='Year 08'!$J964,'Year 08'!I964,$J964)","v":""},{"$f":"'Year 08'!AN964","v":""},"",{"$f":"IF(E964 = 0, \"\", MATCH($E964,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!BA$7+$J964-1))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$W$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AB$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,1,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0)*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},"","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$B$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$F$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$O$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$BF$7+$K964-1))","v":""},{"$f":"IF(L964=\"\", \"\", VLOOKUP(X964,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,P964,IF($X964=1,IF(Z$9=$G964,(1-$M964),0),IF($X964=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,Q964,IF($X964=1,IF(AA$9=$G964,(1-$M964),0),IF($X964=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,R964,IF($X964=1,IF(AB$9=$G964,(1-$M964),0),IF($X964=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,S964,IF($X964=1,IF(AC$9=$G964,(1-$M964),0),IF($X964=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X964=3,1,IF($X964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AO$7+$J964-1),$J964))","v":""},"",{"$f":"IF(L964=\"\", \"\", IF($X964=0,$V964,IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$T$7+$X964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964)))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$CE$7+$K964-1)*$F964)","v":""},"","","","","","","","","","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,IF($AK964=0,$W964,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1)*$F964)))","v":""},"",{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$V$7)*$F964)","v":""}]
[0.55526330378688538,0.34378816744669427,{"$f":"IF(Inventory!AH964=Inventory!$C$1032,0.5,1)*B965","v":0.34378816744669427},{"$f":"Inventory!C964","v":0},{"$f":"Inventory!E964","v":0},{"$f":"Inventory!W964","v":""},{"$f":"'Year 08'!AM965","v":""},{"$f":"IF($J965='Year 08'!$J965,'Year 08'!H965,$J965)","v":""},{"$f":"IF($J965='Year 08'!$J965,'Year 08'!I965,$J965)","v":""},{"$f":"'Year 08'!AN965","v":""},"",{"$f":"IF(E965 = 0, \"\", MATCH($E965,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!BA$7+$J965-1))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$W$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AB$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,1,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0)*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},"","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$B$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$F$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$O$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$BF$7+$K965-1))","v":""},{"$f":"IF(L965=\"\", \"\", VLOOKUP(X965,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,P965,IF($X965=1,IF(Z$9=$G965,(1-$M965),0),IF($X965=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,Q965,IF($X965=1,IF(AA$9=$G965,(1-$M965),0),IF($X965=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,R965,IF($X965=1,IF(AB$9=$G965,(1-$M965),0),IF($X965=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,S965,IF($X965=1,IF(AC$9=$G965,(1-$M965),0),IF($X965=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X965=3,1,IF($X965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AO$7+$J965-1),$J965))","v":""},"",{"$f":"IF(L965=\"\", \"\", IF($X965=0,$V965,IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$T$7+$X965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965)))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$CE$7+$K965-1)*$F965)","v":""},"","","","","","","","","","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,IF($AK965=0,$W965,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1)*$F965)))","v":""},"",{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$V$7)*$F965)","v":""}]
[0.48948383612645618,0.60452133105499739,{"$f":"IF(Inventory!AH976=Inventory!$C$1032,0.5,1)*B977","v":0.60452133105499739},{"$f":"Inventory!C976","v":0},{"$f":"Inventory!E976","v":0},{"$f":"Inventory!W976","v":""},{"$f":"'Year 08'!AM977","v":""},{"$f":"IF($J977='Year 08'!$J977,'Year 08'!H977,$J977)","v":""},{"$f":"IF($J977='Year 08'!$J977,'Year 08'!I977,$J977)","v":""},{"$f":"'Year 08'!AN977","v":""},"",{"$f":"IF(E977 = 0, \"\", MATCH($E977,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!BA$7+$J977-1))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$W$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AB$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,1,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0)*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},"","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$B$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$F$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$O$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$BF$7+$K977-1))","v":""},{"$f":"IF(L977=\"\", \"\", VLOOKUP(X977,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,P977,IF($X977=1,IF(Z$9=$G977,(1-$M977),0),IF($X977=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,Q977,IF($X977=1,IF(AA$9=$G977,(1-$M977),0),IF($X977=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,R977,IF($X977=1,IF(AB$9=$G977,(1-$M977),0),IF($X977=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,S977,IF($X977=1,IF(AC$9=$G977,(1-$M977),0),IF($X977=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X977=3,1,IF($X977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AO$7+$J977-1),$J977))","v":""},"",{"$f":"IF(L977=\"\", \"\", IF($X977=0,$V977,IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$T$7+$X977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977)))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$CE$7+$K977-1)*$F977)","v":""},"","","","","","","","","","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,IF($AK977=0,$W977,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1)*$F977)))","v":""},"",{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$V$7)*$F977)","v":""}]
[0.65506175387981347,0.53836738632781034,{"$f":"IF(Inventory!AH978=Inventory!$C$1032,0.5,1)*B979","v":0.53836738632781034},{"$f":"Inventory!C978","v":0},{"$f":"Inventory!E978","v":0},{"$f":"Inventory!W978","v":""},{"$f":"'Year 08'!AM979","v":""},{"$f":"IF($J979='Year 08'!$J979,'Year 08'!H979,$J979)","v":""},{"$f":"IF($J979='Year 08'!$J979,'Year 08'!I979,$J979)","v":""},{"$f":"'Year 08'!AN979","v":""},"",{"$f":"IF(E979 = 0, \"\", MATCH($E979,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!BA$7+$J979-1))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$W$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AB$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,1,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0)*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},"","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$B$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$F$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$O$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$BF$7+$K979-1))","v":""},{"$f":"IF(L979=\"\", \"\", VLOOKUP(X979,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,P979,IF($X979=1,IF(Z$9=$G979,(1-$M979),0),IF($X979=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,Q979,IF($X979=1,IF(AA$9=$G979,(1-$M979),0),IF($X979=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,R979,IF($X979=1,IF(AB$9=$G979,(1-$M979),0),IF($X979=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,S979,IF($X979=1,IF(AC$9=$G979,(1-$M979),0),IF($X979=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X979=3,1,IF($X979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AO$7+$J979-1),$J979))","v":""},"",{"$f":"IF(L979=\"\", \"\", IF($X979=0,$V979,IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$T$7+$X979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979)))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$CE$7+$K979-1)*$F979)","v":""},"","","","","","","","","","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,IF($AK979=0,$W979,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1)*$F979)))","v":""},"",{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$V$7)*$F979)","v":""}]
[0.39719866840048856,0.34073205981729227,{"$f":"IF(Inventory!AH979=Inventory!$C$1032,0.5,1)*B980","v":0.34073205981729227},{"$f":"Inventory!C979","v":0},{"$f":"Inventory!E979","v":0},{"$f":"Inventory!W979","v":""},{"$f":"'Year 08'!AM980","v":""},{"$f":"IF($J980='Year 08'!$J980,'Year 08'!H980,$J980)","v":""},{"$f":"IF($J980='Year 08'!$J980,'Year 08'!I980,$J980)","v":""},{"$f":"'Year 08'!AN980","v":""},"",{"$f":"IF(E980 = 0, \"\", MATCH($E980,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!BA$7+$J980-1))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$W$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AB$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,1,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0)*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},"","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$B$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$F$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$O$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$BF$7+$K980-1))","v":""},{"$f":"IF(L980=\"\", \"\", VLOOKUP(X980,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,P980,IF($X980=1,IF(Z$9=$G980,(1-$M980),0),IF($X980=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,Q980,IF($X980=1,IF(AA$9=$G980,(1-$M980),0),IF($X980=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,R980,IF($X980=1,IF(AB$9=$G980,(1-$M980),0),IF($X980=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,S980,IF($X980=1,IF(AC$9=$G980,(1-$M980),0),IF($X980=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X980=3,1,IF($X980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AO$7+$J980-1),$J980))","v":""},"",{"$f":"IF(L980=\"\", \"\", IF($X980=0,$V980,IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$T$7+$X980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980)))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$CE$7+$K980-1)*$F980)","v":""},"","","","","","","","","","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,IF($AK980=0,$W980,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1)*$F980)))","v":""},"",{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$V$7)*$F980)","v":""}]
[8.5982968712228103E-2,2.6358832536294452E-2,{"$f":"IF(Inventory!AH980=Inventory!$C$1032,0.5,1)*B981","v":2.6358832536294452E-2},{"$f":"Inventory!C980","v":0},{"$f":"Inventory!E980","v":0},{"$f":"Inventory!W980","v":""},{"$f":"'Year 08'!AM981","v":""},{"$f":"IF($J981='Year 08'!$J981,'Year 08'!H981,$J981)","v":""},{"$f":"IF($J981='Year 08'!$J981,'Year 08'!I981,$J981)","v":""},{"$f":"'Year 08'!AN981","v":""},"",{"$f":"IF(E981 = 0, \"\", MATCH($E981,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!BA$7+$J981-1))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$W$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AB$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,1,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0)*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},"","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$B$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$F$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$O$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$BF$7+$K981-1))","v":""},{"$f":"IF(L981=\"\", \"\", VLOOKUP(X981,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,P981,IF($X981=1,IF(Z$9=$G981,(1-$M981),0),IF($X981=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,Q981,IF($X981=1,IF(AA$9=$G981,(1-$M981),0),IF($X981=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,R981,IF($X981=1,IF(AB$9=$G981,(1-$M981),0),IF($X981=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,S981,IF($X981=1,IF(AC$9=$G981,(1-$M981),0),IF($X981=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X981=3,1,IF($X981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AO$7+$J981-1),$J981))","v":""},"",{"$f":"IF(L981=\"\", \"\", IF($X981=0,$V981,IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$T$7+$X981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981)))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$CE$7+$K981-1)*$F981)","v":""},"","","","","","","","","","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,IF($AK981=0,$W981,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1)*$F981)))","v":""},"",{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$V$7)*$F981)","v":""}]
[0.36387605864289585,0.20135252237242918,{"$f":"IF(Inventory!AH981=Inventory!$C$1032,0.5,1)*B982","v":0.20135252237242918},{"$f":"Inventory!C981","v":0},{"$f":"Inventory!E981","v":0},{"$f":"Inventory!W981","v":""},{"$f":"'Year 08'!AM982","v":""},{"$f":"IF($J982='Year 08'!$J982,'Year 08'!H982,$J982)","v":""},{"$f":"IF($J982='Year 08'!$J982,'Year 08'!I982,$J982)","v":""},{"$f":"'Year 08'!AN982","v":""},"",{"$f":"IF(E982 = 0, \"\", MATCH($E982,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!BA$7+$J982-1))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$W$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AB$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,1,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0)*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},"","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$B$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$F$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$O$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$BF$7+$K982-1))","v":""},{"$f":"IF(L982=\"\", \"\", VLOOKUP(X982,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,P982,IF($X982=1,IF(Z$9=$G982,(1-$M982),0),IF($X982=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,Q982,IF($X982=1,IF(AA$9=$G982,(1-$M982),0),IF($X982=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,R982,IF($X982=1,IF(AB$9=$G982,(1-$M982),0),IF($X982=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,S982,IF($X982=1,IF(AC$9=$G982,(1-$M982),0),IF($X982=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X982=3,1,IF($X982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AO$7+$J982-1),$J982))","v":""},"",{"$f":"IF(L982=\"\", \"\", IF($X982=0,$V982,IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$T$7+$X982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982)))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$CE$7+$K982-1)*$F982)","v":""},"","","","","","","","","","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,IF($AK982=0,$W982,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1)*$F982)))","v":""},"",{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$V$7)*$F982)","v":""}]
[0.93478929174317649,0.13927794638859248,{"$f":"IF(Inventory!AH982=Inventory!$C$1032,0.5,1)*B983","v":0.13927794638859248},{"$f":"Inventory!C982","v":0},{"$f":"Inventory!E982","v":0},{"$f":"Inventory!W982","v":""},{"$f":"'Year 08'!AM983","v":""},{"$f":"IF($J983='Year 08'!$J983,'Year 08'!H983,$J983)","v":""},{"$f":"IF($J983='Year 08'!$J983,'Year 08'!I983,$J983)","v":""},{"$f":"'Year 08'!AN983","v":""},"",{"$f":"IF(E983 = 0, \"\", MATCH($E983,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!BA$7+$J983-1))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$W$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AB$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,1,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0)*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},"","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$B$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$F$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$O$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$BF$7+$K983-1))","v":""},{"$f":"IF(L983=\"\", \"\", VLOOKUP(X983,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,P983,IF($X983=1,IF(Z$9=$G983,(1-$M983),0),IF($X983=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,Q983,IF($X983=1,IF(AA$9=$G983,(1-$M983),0),IF($X983=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,R983,IF($X983=1,IF(AB$9=$G983,(1-$M983),0),IF($X983=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,S983,IF($X983=1,IF(AC$9=$G983,(1-$M983),0),IF($X983=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X983=3,1,IF($X983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AO$7+$J983-1),$J983))","v":""},"",{"$f":"IF(L983=\"\", \"\", IF($X983=0,$V983,IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$T$7+$X983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983)))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$CE$7+$K983-1)*$F983)","v":""},"","","","","","","","","","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,IF($AK983=0,$W983,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1)*$F983)))","v":""},"",{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$V$7)*$F983)","v":""}]
[0.85413386208755626,0.82387751145438559,{"$f":"IF(Inventory!AH983=Inventory!$C$1032,0.5,1)*B984","v":0.82387751145438559},{"$f":"Inventory!C983","v":0},{"$f":"Inventory!E983","v":0},{"$f":"Inventory!W983","v":""},{"$f":"'Year 08'!AM984","v":""},{"$f":"IF($J984='Year 08'!$J984,'Year 08'!H984,$J984)","v":""},{"$f":"IF($J984='Year 08'!$J984,'Year 08'!I984,$J984)","v":""},{"$f":"'Year 08'!AN984","v":""},"",{"$f":"IF(E984 = 0, \"\", MATCH($E984,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!BA$7+$J984-1))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$W$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AB$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,1,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0)*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},"","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$B$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$F$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$O$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$BF$7+$K984-1))","v":""},{"$f":"IF(L984=\"\", \"\", VLOOKUP(X984,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,P984,IF($X984=1,IF(Z$9=$G984,(1-$M984),0),IF($X984=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,Q984,IF($X984=1,IF(AA$9=$G984,(1-$M984),0),IF($X984=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,R984,IF($X984=1,IF(AB$9=$G984,(1-$M984),0),IF($X984=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,S984,IF($X984=1,IF(AC$9=$G984,(1-$M984),0),IF($X984=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X984=3,1,IF($X984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AO$7+$J984-1),$J984))","v":""},"",{"$f":"IF(L984=\"\", \"\", IF($X984=0,$V984,IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$T$7+$X984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984)))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$CE$7+$K984-1)*$F984)","v":""},"","","","","","","","","","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,IF($AK984=0,$W984,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1)*$F984)))","v":""},"",{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$V$7)*$F984)","v":""}]
[0.39997991053393123,0.71664319250801922,{"$f":"IF(Inventory!AH984=Inventory!$C$1032,0.5,1)*B985","v":0.71664319250801922},{"$f":"Inventory!C984","v":0},{"$f":"Inventory!E984","v":0},{"$f":"Inventory!W984","v":""},{"$f":"'Year 08'!AM985","v":""},{"$f":"IF($J985='Year 08'!$J985,'Year 08'!H985,$J985)","v":""},{"$f":"IF($J985='Year 08'!$J985,'Year 08'!I985,$J985)","v":""},{"$f":"'Year 08'!AN985","v":""},"",{"$f":"IF(E985 = 0, \"\", MATCH($E985,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!BA$7+$J985-1))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$W$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AB$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,1,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0)*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},"","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$B$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$F$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$O$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$BF$7+$K985-1))","v":""},{"$f":"IF(L985=\"\", \"\", VLOOKUP(X985,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,P985,IF($X985=1,IF(Z$9=$G985,(1-$M985),0),IF($X985=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,Q985,IF($X985=1,IF(AA$9=$G985,(1-$M985),0),IF($X985=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,R985,IF($X985=1,IF(AB$9=$G985,(1-$M985),0),IF($X985=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,S985,IF($X985=1,IF(AC$9=$G985,(1-$M985),0),IF($X985=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X985=3,1,IF($X985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AO$7+$J985-1),$J985))","v":""},"",{"$f":"IF(L985=\"\", \"\", IF($X985=0,$V985,IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$T$7+$X985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985)))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$CE$7+$K985-1)*$F985)","v":""},"","","","","","","","","","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,IF($AK985=0,$W985,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1)*$F985)))","v":""},"",{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$V$7)*$F985)","v":""}]
[0.32008318016728576,0.19806294374445155,{"$f":"IF(Inventory!AH985=Inventory!$C$1032,0.5,1)*B986","v":0.19806294374445155},{"$f":"Inventory!C985","v":0},{"$f":"Inventory!E985","v":0},{"$f":"Inventory!W985","v":""},{"$f":"'Year 08'!AM986","v":""},{"$f":"IF($J986='Year 08'!$J986,'Year 08'!H986,$J986)","v":""},{"$f":"IF($J986='Year 08'!$J986,'Year 08'!I986,$J986)","v":""},{"$f":"'Year 08'!AN986","v":""},"",{"$f":"IF(E986 = 0, \"\", MATCH($E986,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!BA$7+$J986-1))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$W$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AB$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,1,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0)*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},"","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$B$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$F$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$O$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$BF$7+$K986-1))","v":""},{"$f":"IF(L986=\"\", \"\", VLOOKUP(X986,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,P986,IF($X986=1,IF(Z$9=$G986,(1-$M986),0),IF($X986=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,Q986,IF($X986=1,IF(AA$9=$G986,(1-$M986),0),IF($X986=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,R986,IF($X986=1,IF(AB$9=$G986,(1-$M986),0),IF($X986=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,S986,IF($X986=1,IF(AC$9=$G986,(1-$M986),0),IF($X986=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X986=3,1,IF($X986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AO$7+$J986-1),$J986))","v":""},"",{"$f":"IF(L986=\"\", \"\", IF($X986=0,$V986,IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$T$7+$X986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986)))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$CE$7+$K986-1)*$F986)","v":""},"","","","","","","","","","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,IF($AK986=0,$W986,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1)*$F986)))","v":""},"",{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$V$7)*$F986)","v":""}]
[6.690263408482755E-2,0.25261436396298553,{"$f":"IF(Inventory!AH986=Inventory!$C$1032,0.5,1)*B987","v":0.25261436396298553},{"$f":"Inventory!C986","v":0},{"$f":"Inventory!E986","v":0},{"$f":"Inventory!W986","v":""},{"$f":"'Year 08'!AM987","v":""},{"$f":"IF($J987='Year 08'!$J987,'Year 08'!H987,$J987)","v":""},{"$f":"IF($J987='Year 08'!$J987,'Year 08'!I987,$J987)","v":""},{"$f":"'Year 08'!AN987","v":""},"",{"$f":"IF(E987 = 0, \"\", MATCH($E987,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!BA$7+$J987-1))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$W$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AB$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,1,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0)*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},"","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$B$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$F$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$O$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$BF$7+$K987-1))","v":""},{"$f":"IF(L987=\"\", \"\", VLOOKUP(X987,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,P987,IF($X987=1,IF(Z$9=$G987,(1-$M987),0),IF($X987=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,Q987,IF($X987=1,IF(AA$9=$G987,(1-$M987),0),IF($X987=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,R987,IF($X987=1,IF(AB$9=$G987,(1-$M987),0),IF($X987=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,S987,IF($X987=1,IF(AC$9=$G987,(1-$M987),0),IF($X987=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X987=3,1,IF($X987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AO$7+$J987-1),$J987))","v":""},"",{"$f":"IF(L987=\"\", \"\", IF($X987=0,$V987,IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$T$7+$X987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987)))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$CE$7+$K987-1)*$F987)","v":""},"","","","","","","","","","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,IF($AK987=0,$W987,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1)*$F987)))","v":""},"",{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$V$7)*$F987)","v":""}]
[0.8413648538219457,0.5827616760319797,{"$f":"IF(Inventory!AH987=Inventory!$C$1032,0.5,1)*B988","v":0.5827616760319797},{"$f":"Inventory!C987","v":0},{"$f":"Inventory!E987","v":0},{"$f":"Inventory!W987","v":""},{"$f":"'Year 08'!AM988","v":""},{"$f":"IF($J988='Year 08'!$J988,'Year 08'!H988,$J988)","v":""},{"$f":"IF($J988='Year 08'!$J988,'Year 08'!I988,$J988)","v":""},{"$f":"'Year 08'!AN988","v":""},"",{"$f":"IF(E988 = 0, \"\", MATCH($E988,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!BA$7+$J988-1))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$W$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AB$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,1,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0)*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},"","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$B$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$F$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$O$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$BF$7+$K988-1))","v":""},{"$f":"IF(L988=\"\", \"\", VLOOKUP(X988,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,P988,IF($X988=1,IF(Z$9=$G988,(1-$M988),0),IF($X988=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,Q988,IF($X988=1,IF(AA$9=$G988,(1-$M988),0),IF($X988=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,R988,IF($X988=1,IF(AB$9=$G988,(1-$M988),0),IF($X988=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,S988,IF($X988=1,IF(AC$9=$G988,(1-$M988),0),IF($X988=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X988=3,1,IF($X988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AO$7+$J988-1),$J988))","v":""},"",{"$f":"IF(L988=\"\", \"\", IF($X988=0,$V988,IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$T$7+$X988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988)))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$CE$7+$K988-1)*$F988)","v":""},"","","","","","","","","","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,IF($AK988=0,$W988,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1)*$F988)))","v":""},"",{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$V$7)*$F988)","v":""}]
[0.85328944366733339,0.6881500309450137,{"$f":"IF(Inventory!AH988=Inventory!$C$1032,0.5,1)*B989","v":0.6881500309450137},{"$f":"Inventory!C988","v":0},{"$f":"Inventory!E988","v":0},{"$f":"Inventory!W988","v":""},{"$f":"'Year 08'!AM989","v":""},{"$f":"IF($J989='Year 08'!$J989,'Year 08'!H989,$J989)","v":""},{"$f":"IF($J989='Year 08'!$J989,'Year 08'!I989,$J989)","v":""},{"$f":"'Year 08'!AN989","v":""},"",{"$f":"IF(E989 = 0, \"\", MATCH($E989,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!BA$7+$J989-1))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$W$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AB$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,1,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0)*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},"","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$B$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$F$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$O$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$BF$7+$K989-1))","v":""},{"$f":"IF(L989=\"\", \"\", VLOOKUP(X989,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,P989,IF($X989=1,IF(Z$9=$G989,(1-$M989),0),IF($X989=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,Q989,IF($X989=1,IF(AA$9=$G989,(1-$M989),0),IF($X989=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,R989,IF($X989=1,IF(AB$9=$G989,(1-$M989),0),IF($X989=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,S989,IF($X989=1,IF(AC$9=$G989,(1-$M989),0),IF($X989=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X989=3,1,IF($X989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AO$7+$J989-1),$J989))","v":""},"",{"$f":"IF(L989=\"\", \"\", IF($X989=0,$V989,IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$T$7+$X989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989)))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$CE$7+$K989-1)*$F989)","v":""},"","","","","","","","","","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,IF($AK989=0,$W989,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1)*$F989)))","v":""},"",{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$V$7)*$F989)","v":""}]
[0.29861697996738179,0.73155355103285469,{"$f":"IF(Inventory!AH989=Inventory!$C$1032,0.5,1)*B990","v":0.73155355103285469},{"$f":"Inventory!C989","v":0},{"$f":"Inventory!E989","v":0},{"$f":"Inventory!W989","v":""},{"$f":"'Year 08'!AM990","v":""},{"$f":"IF($J990='Year 08'!$J990,'Year 08'!H990,$J990)","v":""},{"$f":"IF($J990='Year 08'!$J990,'Year 08'!I990,$J990)","v":""},{"$f":"'Year 08'!AN990","v":""},"",{"$f":"IF(E990 = 0, \"\", MATCH($E990,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!BA$7+$J990-1))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$W$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AB$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,1,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0)*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},"","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$B$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$F$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$O$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$BF$7+$K990-1))","v":""},{"$f":"IF(L990=\"\", \"\", VLOOKUP(X990,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,P990,IF($X990=1,IF(Z$9=$G990,(1-$M990),0),IF($X990=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,Q990,IF($X990=1,IF(AA$9=$G990,(1-$M990),0),IF($X990=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,R990,IF($X990=1,IF(AB$9=$G990,(1-$M990),0),IF($X990=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,S990,IF($X990=1,IF(AC$9=$G990,(1-$M990),0),IF($X990=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X990=3,1,IF($X990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AO$7+$J990-1),$J990))","v":""},"",{"$f":"IF(L990=\"\", \"\", IF($X990=0,$V990,IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$T$7+$X990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990)))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$CE$7+$K990-1)*$F990)","v":""},"","","","","","","","","","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,IF($AK990=0,$W990,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1)*$F990)))","v":""},"",{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$V$7)*$F990)","v":""}]
[0.7181284108127246,0.74844121884095405,{"$f":"IF(Inventory!AH990=Inventory!$C$1032,0.5,1)*B991","v":0.74844121884095405},{"$f":"Inventory!C990","v":0},{"$f":"Inventory!E990","v":0},{"$f":"Inventory!W990","v":""},{"$f":"'Year 08'!AM991","v":""},{"$f":"IF($J991='Year 08'!$J991,'Year 08'!H991,$J991)","v":""},{"$f":"IF($J991='Year 08'!$J991,'Year 08'!I991,$J991)","v":""},{"$f":"'Year 08'!AN991","v":""},"",{"$f":"IF(E991 = 0, \"\", MATCH($E991,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!BA$7+$J991-1))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$W$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AB$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,1,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0)*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},"","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$B$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$F$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$O$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$BF$7+$K991-1))","v":""},{"$f":"IF(L991=\"\", \"\", VLOOKUP(X991,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,P991,IF($X991=1,IF(Z$9=$G991,(1-$M991),0),IF($X991=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,Q991,IF($X991=1,IF(AA$9=$G991,(1-$M991),0),IF($X991=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,R991,IF($X991=1,IF(AB$9=$G991,(1-$M991),0),IF($X991=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,S991,IF($X991=1,IF(AC$9=$G991,(1-$M991),0),IF($X991=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X991=3,1,IF($X991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AO$7+$J991-1),$J991))","v":""},"",{"$f":"IF(L991=\"\", \"\", IF($X991=0,$V991,IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$T$7+$X991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991)))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$CE$7+$K991-1)*$F991)","v":""},"","","","","","","","","","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,IF($AK991=0,$W991,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1)*$F991)))","v":""},"",{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$V$7)*$F991)","v":""}]
[0.18332706953652644,0.7619983220901827,{"$f":"IF(Inventory!AH991=Inventory!$C$1032,0.5,1)*B992","v":0.7619983220901827},{"$f":"Inventory!C991","v":0},{"$f":"Inventory!E991","v":0},{"$f":"Inventory!W991","v":""},{"$f":"'Year 08'!AM992","v":""},{"$f":"IF($J992='Year 08'!$J992,'Year 08'!H992,$J992)","v":""},{"$f":"IF($J992='Year 08'!$J992,'Year 08'!I992,$J992)","v":""},{"$f":"'Year 08'!AN992","v":""},"",{"$f":"IF(E992 = 0, \"\", MATCH($E992,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!BA$7+$J992-1))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$W$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AB$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,1,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0)*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},"","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$B$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$F$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$O$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$BF$7+$K992-1))","v":""},{"$f":"IF(L992=\"\", \"\", VLOOKUP(X992,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,P992,IF($X992=1,IF(Z$9=$G992,(1-$M992),0),IF($X992=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,Q992,IF($X992=1,IF(AA$9=$G992,(1-$M992),0),IF($X992=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,R992,IF($X992=1,IF(AB$9=$G992,(1-$M992),0),IF($X992=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,S992,IF($X992=1,IF(AC$9=$G992,(1-$M992),0),IF($X992=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X992=3,1,IF($X992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AO$7+$J992-1),$J992))","v":""},"",{"$f":"IF(L992=\"\", \"\", IF($X992=0,$V992,IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$T$7+$X992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992)))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$CE$7+$K992-1)*$F992)","v":""},"","","","","","","","","","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,IF($AK992=0,$W992,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1)*$F992)))","v":""},"",{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$V$7)*$F992)","v":""}]
[0.34611574232813325,0.72941229978703659,{"$f":"IF(Inventory!AH992=Inventory!$C$1032,0.5,1)*B993","v":0.72941229978703659},{"$f":"Inventory!C992","v":0},{"$f":"Inventory!E992","v":0},{"$f":"Inventory!W992","v":""},{"$f":"'Year 08'!AM993","v":""},{"$f":"IF($J993='Year 08'!$J993,'Year 08'!H993,$J993)","v":""},{"$f":"IF($J993='Year 08'!$J993,'Year 08'!I993,$J993)","v":""},{"$f":"'Year 08'!AN993","v":""},"",{"$f":"IF(E993 = 0, \"\", MATCH($E993,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!BA$7+$J993-1))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$W$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AB$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,1,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0)*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},"","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$B$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$F$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$O$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$BF$7+$K993-1))","v":""},{"$f":"IF(L993=\"\", \"\", VLOOKUP(X993,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,P993,IF($X993=1,IF(Z$9=$G993,(1-$M993),0),IF($X993=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,Q993,IF($X993=1,IF(AA$9=$G993,(1-$M993),0),IF($X993=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,R993,IF($X993=1,IF(AB$9=$G993,(1-$M993),0),IF($X993=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,S993,IF($X993=1,IF(AC$9=$G993,(1-$M993),0),IF($X993=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X993=3,1,IF($X993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AO$7+$J993-1),$J993))","v":""},"",{"$f":"IF(L993=\"\", \"\", IF($X993=0,$V993,IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$T$7+$X993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993)))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$CE$7+$K993-1)*$F993)","v":""},"","","","","","","","","","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,IF($AK993=0,$W993,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1)*$F993)))","v":""},"",{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$V$7)*$F993)","v":""}]
[0.10607544693888815,0.35681623525429063,{"$f":"IF(Inventory!AH993=Inventory!$C$1032,0.5,1)*B994","v":0.35681623525429063},{"$f":"Inventory!C993","v":0},{"$f":"Inventory!E993","v":0},{"$f":"Inventory!W993","v":""},{"$f":"'Year 08'!AM994","v":""},{"$f":"IF($J994='Year 08'!$J994,'Year 08'!H994,$J994)","v":""},{"$f":"IF($J994='Year 08'!$J994,'Year 08'!I994,$J994)","v":""},{"$f":"'Year 08'!AN994","v":""},"",{"$f":"IF(E994 = 0, \"\", MATCH($E994,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!BA$7+$J994-1))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$W$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AB$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,1,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0)*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},"","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$B$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$F$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$O$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$BF$7+$K994-1))","v":""},{"$f":"IF(L994=\"\", \"\", VLOOKUP(X994,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,P994,IF($X994=1,IF(Z$9=$G994,(1-$M994),0),IF($X994=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,Q994,IF($X994=1,IF(AA$9=$G994,(1-$M994),0),IF($X994=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,R994,IF($X994=1,IF(AB$9=$G994,(1-$M994),0),IF($X994=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,S994,IF($X994=1,IF(AC$9=$G994,(1-$M994),0),IF($X994=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X994=3,1,IF($X994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AO$7+$J994-1),$J994))","v":""},"",{"$f":"IF(L994=\"\", \"\", IF($X994=0,$V994,IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$T$7+$X994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994)))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$CE$7+$K994-1)*$F994)","v":""},"","","","","","","","","","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,IF($AK994=0,$W994,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1)*$F994)))","v":""},"",{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$V$7)*$F994)","v":""}]
[0.67003875079284347,0.15017489070543311,{"$f":"IF(Inventory!AH994=Inventory!$C$1032,0.5,1)*B995","v":0.15017489070543311},{"$f":"Inventory!C994","v":0},{"$f":"Inventory!E994","v":0},{"$f":"Inventory!W994","v":""},{"$f":"'Year 08'!AM995","v":""},{"$f":"IF($J995='Year 08'!$J995,'Year 08'!H995,$J995)","v":""},{"$f":"IF($J995='Year 08'!$J995,'Year 08'!I995,$J995)","v":""},{"$f":"'Year 08'!AN995","v":""},"",{"$f":"IF(E995 = 0, \"\", MATCH($E995,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!BA$7+$J995-1))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$W$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AB$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,1,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0)*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},"","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$B$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$F$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$O$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$BF$7+$K995-1))","v":""},{"$f":"IF(L995=\"\", \"\", VLOOKUP(X995,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,P995,IF($X995=1,IF(Z$9=$G995,(1-$M995),0),IF($X995=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,Q995,IF($X995=1,IF(AA$9=$G995,(1-$M995),0),IF($X995=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,R995,IF($X995=1,IF(AB$9=$G995,(1-$M995),0),IF($X995=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,S995,IF($X995=1,IF(AC$9=$G995,(1-$M995),0),IF($X995=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X995=3,1,IF($X995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AO$7+$J995-1),$J995))","v":""},"",{"$f":"IF(L995=\"\", \"\", IF($X995=0,$V995,IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$T$7+$X995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995)))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$CE$7+$K995-1)*$F995)","v":""},"","","","","","","","","","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,IF($AK995=0,$W995,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1)*$F995)))","v":""},"",{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$V$7)*$F995)","v":""}]
[0.71240555163238428,0.99263304986563305,{"$f":"IF(Inventory!AH995=Inventory!$C$1032,0.5,1)*B996","v":0.99263304986563305},{"$f":"Inventory!C995","v":0},{"$f":"Inventory!E995","v":0},{"$f":"Inventory!W995","v":""},{"$f":"'Year 08'!AM996","v":""},{"$f":"IF($J996='Year 08'!$J996,'Year 08'!H996,$J996)","v":""},{"$f":"IF($J996='Year 08'!$J996,'Year 08'!I996,$J996)","v":""},{"$f":"'Year 08'!AN996","v":""},"",{"$f":"IF(E996 = 0, \"\", MATCH($E996,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!BA$7+$J996-1))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$W$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AB$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,1,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0)*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},"","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$B$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$F$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$O$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$BF$7+$K996-1))","v":""},{"$f":"IF(L996=\"\", \"\", VLOOKUP(X996,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,P996,IF($X996=1,IF(Z$9=$G996,(1-$M996),0),IF($X996=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,Q996,IF($X996=1,IF(AA$9=$G996,(1-$M996),0),IF($X996=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,R996,IF($X996=1,IF(AB$9=$G996,(1-$M996),0),IF($X996=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,S996,IF($X996=1,IF(AC$9=$G996,(1-$M996),0),IF($X996=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X996=3,1,IF($X996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AO$7+$J996-1),$J996))","v":""},"",{"$f":"IF(L996=\"\", \"\", IF($X996=0,$V996,IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$T$7+$X996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996)))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$CE$7+$K996-1)*$F996)","v":""},"","","","","","","","","","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,IF($AK996=0,$W996,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1)*$F996)))","v":""},"",{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$V$7)*$F996)","v":""}]
[0.43116302075470392,0.7925401722803469,{"$f":"IF(Inventory!AH996=Inventory!$C$1032,0.5,1)*B997","v":0.7925401722803469},{"$f":"Inventory!C996","v":0},{"$f":"Inventory!E996","v":0},{"$f":"Inventory!W996","v":""},{"$f":"'Year 08'!AM997","v":""},{"$f":"IF($J997='Year 08'!$J997,'Year 08'!H997,$J997)","v":""},{"$f":"IF($J997='Year 08'!$J997,'Year 08'!I997,$J997)","v":""},{"$f":"'Year 08'!AN997","v":""},"",{"$f":"IF(E997 = 0, \"\", MATCH($E997,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!BA$7+$J997-1))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$W$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AB$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,1,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0)*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},"","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$B$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$F$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$O$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$BF$7+$K997-1))","v":""},{"$f":"IF(L997=\"\", \"\", VLOOKUP(X997,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,P997,IF($X997=1,IF(Z$9=$G997,(1-$M997),0),IF($X997=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,Q997,IF($X997=1,IF(AA$9=$G997,(1-$M997),0),IF($X997=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,R997,IF($X997=1,IF(AB$9=$G997,(1-$M997),0),IF($X997=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,S997,IF($X997=1,IF(AC$9=$G997,(1-$M997),0),IF($X997=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X997=3,1,IF($X997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AO$7+$J997-1),$J997))","v":""},"",{"$f":"IF(L997=\"\", \"\", IF($X997=0,$V997,IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$T$7+$X997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997)))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$CE$7+$K997-1)*$F997)","v":""},"","","","","","","","","","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,IF($AK997=0,$W997,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1)*$F997)))","v":""},"",{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$V$7)*$F997)","v":""}]
[0.73020114648516465,0.20356978148883809,{"$f":"IF(Inventory!AH997=Inventory!$C$1032,0.5,1)*B998","v":0.20356978148883809},{"$f":"Inventory!C997","v":0},{"$f":"Inventory!E997","v":0},{"$f":"Inventory!W997","v":""},{"$f":"'Year 08'!AM998","v":""},{"$f":"IF($J998='Year 08'!$J998,'Year 08'!H998,$J998)","v":""},{"$f":"IF($J998='Year 08'!$J998,'Year 08'!I998,$J998)","v":""},{"$f":"'Year 08'!AN998","v":""},"",{"$f":"IF(E998 = 0, \"\", MATCH($E998,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!BA$7+$J998-1))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$W$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AB$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,1,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0)*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},"","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$B$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$F$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$O$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$BF$7+$K998-1))","v":""},{"$f":"IF(L998=\"\", \"\", VLOOKUP(X998,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,P998,IF($X998=1,IF(Z$9=$G998,(1-$M998),0),IF($X998=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,Q998,IF($X998=1,IF(AA$9=$G998,(1-$M998),0),IF($X998=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,R998,IF($X998=1,IF(AB$9=$G998,(1-$M998),0),IF($X998=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,S998,IF($X998=1,IF(AC$9=$G998,(1-$M998),0),IF($X998=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X998=3,1,IF($X998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AO$7+$J998-1),$J998))","v":""},"",{"$f":"IF(L998=\"\", \"\", IF($X998=0,$V998,IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$T$7+$X998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998)))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$CE$7+$K998-1)*$F998)","v":""},"","","","","","","","","","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,IF($AK998=0,$W998,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1)*$F998)))","v":""},"",{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$V$7)*$F998)","v":""}]
[0.45549495358192804,0.91558764948570603,{"$f":"IF(Inventory!AH998=Inventory!$C$1032,0.5,1)*B999","v":0.91558764948570603},{"$f":"Inventory!C998","v":0},{"$f":"Inventory!E998","v":0},{"$f":"Inventory!W998","v":""},{"$f":"'Year 08'!AM999","v":""},{"$f":"IF($J999='Year 08'!$J999,'Year 08'!H999,$J999)","v":""},{"$f":"IF($J999='Year 08'!$J999,'Year 08'!I999,$J999)","v":""},{"$f":"'Year 08'!AN999","v":""},"",{"$f":"IF(E999 = 0, \"\", MATCH($E999,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!BA$7+$J999-1))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$W$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AB$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,1,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0)*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},"","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$B$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$F$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$O$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$BF$7+$K999-1))","v":""},{"$f":"IF(L999=\"\", \"\", VLOOKUP(X999,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,P999,IF($X999=1,IF(Z$9=$G999,(1-$M999),0),IF($X999=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,Q999,IF($X999=1,IF(AA$9=$G999,(1-$M999),0),IF($X999=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,R999,IF($X999=1,IF(AB$9=$G999,(1-$M999),0),IF($X999=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,S999,IF($X999=1,IF(AC$9=$G999,(1-$M999),0),IF($X999=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X999=3,1,IF($X999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AO$7+$J999-1),$J999))","v":""},"",{"$f":"IF(L999=\"\", \"\", IF($X999=0,$V999,IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$T$7+$X999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999)))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$CE$7+$K999-1)*$F999)","v":""},"","","","","","","","","","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,IF($AK999=0,$W999,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1)*$F999)))","v":""},"",{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$V$7)*$F999)","v":""}]
[0.10888603220964788,0.21531747999588779,{"$f":"IF(Inventory!AH999=Inventory!$C$1032,0.5,1)*B1000","v":0.21531747999588779},{"$f":"Inventory!C999","v":0},{"$f":"Inventory!E999","v":0},{"$f":"Inventory!W999","v":""},{"$f":"'Year 08'!AM1000","v":""},{"$f":"IF($J1000='Year 08'!$J1000,'Year 08'!H1000,$J1000)","v":""},{"$f":"IF($J1000='Year 08'!$J1000,'Year 08'!I1000,$J1000)","v":""},{"$f":"'Year 08'!AN1000","v":""},"",{"$f":"IF(E1000 = 0, \"\", MATCH($E1000,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!BA$7+$J1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$W$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AB$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,1,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0)*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},"","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$B$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$F$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$O$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$BF$7+$K1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", VLOOKUP(X1000,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,P1000,IF($X1000=1,IF(Z$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,Q1000,IF($X1000=1,IF(AA$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,R1000,IF($X1000=1,IF(AB$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,S1000,IF($X1000=1,IF(AC$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1000=3,1,IF($X1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AO$7+$J1000-1),$J1000))","v":""},"",{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,$V1000,IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$T$7+$X1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$CE$7+$K1000-1)*$F1000)","v":""},"","","","","","","","","","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,IF($AK1000=0,$W1000,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1)*$F1000)))","v":""},"",{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$V$7)*$F1000)","v":""}]
[5.1678806764515972E-2,0.83939711341558765,{"$f":"IF(Inventory!AH1000=Inventory!$C$1032,0.5,1)*B1001","v":0.83939711341558765},{"$f":"Inventory!C1000","v":0},{"$f":"Inventory!E1000","v":0},{"$f":"Inventory!W1000","v":""},{"$f":"'Year 08'!AM1001","v":""},{"$f":"IF($J1001='Year 08'!$J1001,'Year 08'!H1001,$J1001)","v":""},{"$f":"IF($J1001='Year 08'!$J1001,'Year 08'!I1001,$J1001)","v":""},{"$f":"'Year 08'!AN1001","v":""},"",{"$f":"IF(E1001 = 0, \"\", MATCH($E1001,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!BA$7+$J1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$W$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AB$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,1,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0)*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},"","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$B$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$F$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$O$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$BF$7+$K1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", VLOOKUP(X1001,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,P1001,IF($X1001=1,IF(Z$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,Q1001,IF($X1001=1,IF(AA$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,R1001,IF($X1001=1,IF(AB$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,S1001,IF($X1001=1,IF(AC$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1001=3,1,IF($X1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AO$7+$J1001-1),$J1001))","v":""},"",{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,$V1001,IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$T$7+$X1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$CE$7+$K1001-1)*$F1001)","v":""},"","","","","","","","","","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,IF($AK1001=0,$W1001,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1)*$F1001)))","v":""},"",{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$V$7)*$F1001)","v":""}]
[0.94255881800552332,0.64575448154386061,{"$f":"IF(Inventory!AH1001=Inventory!$C$1032,0.5,1)*B1002","v":0.64575448154386061},{"$f":"Inventory!C1001","v":0},{"$f":"Inventory!E1001","v":0},{"$f":"Inventory!W1001","v":""},{"$f":"'Year 08'!AM1002","v":""},{"$f":"IF($J1002='Year 08'!$J1002,'Year 08'!H1002,$J1002)","v":""},{"$f":"IF($J1002='Year 08'!$J1002,'Year 08'!I1002,$J1002)","v":""},{"$f":"'Year 08'!AN1002","v":""},"",{"$f":"IF(E1002 = 0, \"\", MATCH($E1002,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!BA$7+$J1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$W$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AB$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,1,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0)*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},"","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$B$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$F$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$O$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$BF$7+$K1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", VLOOKUP(X1002,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,P1002,IF($X1002=1,IF(Z$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,Q1002,IF($X1002=1,IF(AA$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,R1002,IF($X1002=1,IF(AB$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,S1002,IF($X1002=1,IF(AC$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1002=3,1,IF($X1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AO$7+$J1002-1),$J1002))","v":""},"",{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,$V1002,IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$T$7+$X1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$CE$7+$K1002-1)*$F1002)","v":""},"","","","","","","","","","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,IF($AK1002=0,$W1002,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1)*$F1002)))","v":""},"",{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$V$7)*$F1002)","v":""}]
[2.3472928905921009E-4,0.7689918454922553,{"$f":"IF(Inventory!AH1002=Inventory!$C$1032,0.5,1)*B1003","v":0.7689918454922553},{"$f":"Inventory!C1002","v":0},{"$f":"Inventory!E1002","v":0},{"$f":"Inventory!W1002","v":""},{"$f":"'Year 08'!AM1003","v":""},{"$f":"IF($J1003='Year 08'!$J1003,'Year 08'!H1003,$J1003)","v":""},{"$f":"IF($J1003='Year 08'!$J1003,'Year 08'!I1003,$J1003)","v":""},{"$f":"'Year 08'!AN1003","v":""},"",{"$f":"IF(E1003 = 0, \"\", MATCH($E1003,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!BA$7+$J1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$W$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AB$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,1,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0)*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},"","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$B$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$F$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$O$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$BF$7+$K1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", VLOOKUP(X1003,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,P1003,IF($X1003=1,IF(Z$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,Q1003,IF($X1003=1,IF(AA$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,R1003,IF($X1003=1,IF(AB$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,S1003,IF($X1003=1,IF(AC$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1003=3,1,IF($X1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AO$7+$J1003-1),$J1003))","v":""},"",{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,$V1003,IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$T$7+$X1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$CE$7+$K1003-1)*$F1003)","v":""},"","","","","","","","","","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,IF($AK1003=0,$W1003,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1)*$F1003)))","v":""},"",{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$V$7)*$F1003)","v":""}]
[0.2292798666485979,5.8165336635549569E-2,{"$f":"IF(Inventory!AH1003=Inventory!$C$1032,0.5,1)*B1004","v":5.8165336635549569E-2},{"$f":"Inventory!C1003","v":0},{"$f":"Inventory!E1003","v":0},{"$f":"Inventory!W1003","v":""},{"$f":"'Year 08'!AM1004","v":""},{"$f":"IF($J1004='Year 08'!$J1004,'Year 08'!H1004,$J1004)","v":""},{"$f":"IF($J1004='Year 08'!$J1004,'Year 08'!I1004,$J1004)","v":""},{"$f":"'Year 08'!AN1004","v":""},"",{"$f":"IF(E1004 = 0, \"\", MATCH($E1004,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!BA$7+$J1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$W$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AB$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,1,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0)*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},"","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$B$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$F$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$O$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$BF$7+$K1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", VLOOKUP(X1004,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,P1004,IF($X1004=1,IF(Z$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,Q1004,IF($X1004=1,IF(AA$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,R1004,IF($X1004=1,IF(AB$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,S1004,IF($X1004=1,IF(AC$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1004=3,1,IF($X1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AO$7+$J1004-1),$J1004))","v":""},"",{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,$V1004,IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$T$7+$X1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$CE$7+$K1004-1)*$F1004)","v":""},"","","","","","","","","","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,IF($AK1004=0,$W1004,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1)*$F1004)))","v":""},"",{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$V$7)*$F1004)","v":""}]
[0.95080450800311245,0.12353541765677156,{"$f":"IF(Inventory!AH1004=Inventory!$C$1032,0.5,1)*B1005","v":0.12353541765677156},{"$f":"Inventory!C1004","v":0},{"$f":"Inventory!E1004","v":0},{"$f":"Inventory!W1004","v":""},{"$f":"'Year 08'!AM1005","v":""},{"$f":"IF($J1005='Year 08'!$J1005,'Year 08'!H1005,$J1005)","v":""},{"$f":"IF($J1005='Year 08'!$J1005,'Year 08'!I1005,$J1005)","v":""},{"$f":"'Year 08'!AN1005","v":""},"",{"$f":"IF(E1005 = 0, \"\", MATCH($E1005,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!BA$7+$J1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$W$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AB$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,1,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0)*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},"","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$B$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$F$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$O$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$BF$7+$K1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", VLOOKUP(X1005,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,P1005,IF($X1005=1,IF(Z$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,Q1005,IF($X1005=1,IF(AA$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,R1005,IF($X1005=1,IF(AB$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,S1005,IF($X1005=1,IF(AC$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1005=3,1,IF($X1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AO$7+$J1005-1),$J1005))","v":""},"",{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,$V1005,IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$T$7+$X1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$CE$7+$K1005-1)*$F1005)","v":""},"","","","","","","","","","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,IF($AK1005=0,$W1005,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1)*$F1005)))","v":""},"",{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$V$7)*$F1005)","v":""}]
[0.50523085836980375,0.40047942911902223,{"$f":"IF(Inventory!AH1005=Inventory!$C$1032,0.5,1)*B1006","v":0.40047942911902223},{"$f":"Inventory!C1005","v":0},{"$f":"Inventory!E1005","v":0},{"$f":"Inventory!W1005","v":""},{"$f":"'Year 08'!AM1006","v":""},{"$f":"IF($J1006='Year 08'!$J1006,'Year 08'!H1006,$J1006)","v":""},{"$f":"IF($J1006='Year 08'!$J1006,'Year 08'!I1006,$J1006)","v":""},{"$f":"'Year 08'!AN1006","v":""},"",{"$f":"IF(E1006 = 0, \"\", MATCH($E1006,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!BA$7+$J1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$W$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AB$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,1,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0)*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},"","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$B$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$F$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$O$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$BF$7+$K1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", VLOOKUP(X1006,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,P1006,IF($X1006=1,IF(Z$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,Q1006,IF($X1006=1,IF(AA$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,R1006,IF($X1006=1,IF(AB$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,S1006,IF($X1006=1,IF(AC$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1006=3,1,IF($X1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AO$7+$J1006-1),$J1006))","v":""},"",{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,$V1006,IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$T$7+$X1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$CE$7+$K1006-1)*$F1006)","v":""},"","","","","","","","","","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,IF($AK1006=0,$W1006,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1)*$F1006)))","v":""},"",{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$V$7)*$F1006)","v":""}]
[0.73601778881947622,0.4786802805074506,{"$f":"IF(Inventory!AH1006=Inventory!$C$1032,0.5,1)*B1007","v":0.4786802805074506},{"$f":"Inventory!C1006","v":0},{"$f":"Inventory!E1006","v":0},{"$f":"Inventory!W1006","v":""},{"$f":"'Year 08'!AM1007","v":""},{"$f":"IF($J1007='Year 08'!$J1007,'Year 08'!H1007,$J1007)","v":""},{"$f":"IF($J1007='Year 08'!$J1007,'Year 08'!I1007,$J1007)","v":""},{"$f":"'Year 08'!AN1007","v":""},"",{"$f":"IF(E1007 = 0, \"\", MATCH($E1007,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!BA$7+$J1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$W$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AB$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,1,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0)*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},"","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$B$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$F$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$O$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$BF$7+$K1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", VLOOKUP(X1007,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,P1007,IF($X1007=1,IF(Z$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,Q1007,IF($X1007=1,IF(AA$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,R1007,IF($X1007=1,IF(AB$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,S1007,IF($X1007=1,IF(AC$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1007=3,1,IF($X1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AO$7+$J1007-1),$J1007))","v":""},"",{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,$V1007,IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$T$7+$X1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$CE$7+$K1007-1)*$F1007)","v":""},"","","","","","","","","","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,IF($AK1007=0,$W1007,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1)*$F1007)))","v":""},"",{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$V$7)*$F1007)","v":""}]
[0.31542983706071104,0.54099999879505867,{"$f":"IF(Inventory!AH1007=Inventory!$C$1032,0.5,1)*B1008","v":0.54099999879505867},{"$f":"Inventory!C1007","v":0},{"$f":"Inventory!E1007","v":0},{"$f":"Inventory!W1007","v":""},{"$f":"'Year 08'!AM1008","v":""},{"$f":"IF($J1008='Year 08'!$J1008,'Year 08'!H1008,$J1008)","v":""},{"$f":"IF($J1008='Year 08'!$J1008,'Year 08'!I1008,$J1008)","v":""},{"$f":"'Year 08'!AN1008","v":""},"",{"$f":"IF(E1008 = 0, \"\", MATCH($E1008,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!BA$7+$J1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$W$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AB$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,1,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0)*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},"","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$B$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$F$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$O$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$BF$7+$K1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", VLOOKUP(X1008,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,P1008,IF($X1008=1,IF(Z$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,Q1008,IF($X1008=1,IF(AA$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,R1008,IF($X1008=1,IF(AB$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,S1008,IF($X1008=1,IF(AC$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1008=3,1,IF($X1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AO$7+$J1008-1),$J1008))","v":""},"",{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,$V1008,IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$T$7+$X1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$CE$7+$K1008-1)*$F1008)","v":""},"","","","","","","","","","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,IF($AK1008=0,$W1008,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1)*$F1008)))","v":""},"",{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$V$7)*$F1008)","v":""}]
[0.51894891562163104,0.78181856862425125,{"$f":"IF(Inventory!AH1008=Inventory!$C$1032,0.5,1)*B1009","v":0.78181856862425125},{"$f":"Inventory!C1008","v":0},{"$f":"Inventory!E1008","v":0},{"$f":"Inventory!W1008","v":""},{"$f":"'Year 08'!AM1009","v":""},{"$f":"IF($J1009='Year 08'!$J1009,'Year 08'!H1009,$J1009)","v":""},{"$f":"IF($J1009='Year 08'!$J1009,'Year 08'!I1009,$J1009)","v":""},{"$f":"'Year 08'!AN1009","v":""},"",{"$f":"IF(E1009 = 0, \"\", MATCH($E1009,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!BA$7+$J1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$W$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AB$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,1,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0)*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},"","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$B$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$F$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$O$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$BF$7+$K1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", VLOOKUP(X1009,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,P1009,IF($X1009=1,IF(Z$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,Q1009,IF($X1009=1,IF(AA$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,R1009,IF($X1009=1,IF(AB$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,S1009,IF($X1009=1,IF(AC$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1009=3,1,IF($X1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AO$7+$J1009-1),$J1009))","v":""},"",{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,$V1009,IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$T$7+$X1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$CE$7+$K1009-1)*$F1009)","v":""},"","","","","","","","","","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,IF($AK1009=0,$W1009,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1)*$F1009)))","v":""},"",{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$V$7)*$F1009)","v":""}]

{"sheet":"Year 10","index":16,"n_rows":1009,"n_cols":47,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["NCHRP Project 24-46"]
["Asset Simulation"]
[]
["Year",{"$f":"'Summary Results'!C18","v":10}]
["Budget ",{"$f":"VLOOKUP($B4,'Summary Results'!$C$9:$E$19,3)","v":50000}]
[]
[]
["Random","Fixed Rand","Other",null,null,null,null,null,null,null,null,null,"Failure Risk","Failure Cost",null,"Do-Minimum Prob",null,null,null,null,"Resulting","Do-Min Cost",null,"Treatment",null,"Rec. Action Prob",null,null,null,null,"Rec Action",null,null,null,null,null,null,"Results",null,null,null,"Costs"]
["Num","Num","Num","Asset ID","Type","Quantity","Maint Risk","Safety Risk","Mobility Risk","S+M Risk","State","Row Num","Base on S/M Cat","Agency","User",1,2,3,4,5,"State","Agency","User","Rec","Desc",1,2,3,4,5,"S/M Risk Level","State","Cost","Benefit","BCR","Cum Cost","Program?","Treatment","Maint Risk","S+M Risk","State","Total Agency","Do Min","Agency Fail","Total User","User Fail","Repl Value"]
[{"$f":"RAND()","v":0.35197240913088346},0.27159890313903112,{"$f":"IF(Inventory!AH9=Inventory!$C$1032,0.5,1)*B10","v":0.27159890313903112},{"$f":"Inventory!C9","v":0},{"$f":"Inventory!E9","v":0},{"$f":"Inventory!W9","v":1},{"$f":"'Year 09'!AM10","v":""},{"$f":"IF($J10='Year 09'!$J10,'Year 09'!H10,$J10)","v":""},{"$f":"IF($J10='Year 09'!$J10,'Year 09'!I10,$J10)","v":""},{"$f":"'Year 09'!AN10","v":""},{"$f":"IF(J10 = \"\", \"\", (J10-1)*5+G10)","v":""},{"$f":"IF(E10 = 0, \"\", MATCH($E10,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!BA$7+$J10-1))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$W$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AB$7+$J10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,1,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0)*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=1,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=2,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,0,IF($G10=3,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AX$7+$G10-1),IF($G10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AT$7+$G10-1),0))*(1-$M10)))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(P10:S10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=T10,($J10-1)*5+5,(IF($C10<=S10+T10,4,IF($C10<=R10+S10+T10,3,IF($C10<=Q10+R10+S10+T10,2,1))))+($J10-1)*5))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$B$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$F$7+$G10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$O$7+$J10-1))*$F10))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$BF$7+$K10-1))","v":""},{"$f":"IF(L10=\"\", \"\", VLOOKUP(X10,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,P10,IF($X10=1,IF(Z$9=$G10,(1-$M10),0),IF($X10=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,Q10,IF($X10=1,IF(AA$9=$G10,(1-$M10),0),IF($X10=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,R10,IF($X10=1,IF(AB$9=$G10,(1-$M10),0),IF($X10=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,S10,IF($X10=1,IF(AC$9=$G10,(1-$M10),0),IF($X10=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AG$7+$G10-2),(1-$M10),0),IF($X10=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AJ$7+$J10-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L10=\"\", \"\", 1-SUM(Z10:AC10))","v":""},{"$f":"IF($X10=3,1,IF($X10=4,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$AO$7+$J10-1),$J10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($C10<=AD10,5,IF($C10<=AC10+AD10,4,IF($C10<=AB10+AC10+AD10,3,IF($C10<=AA10+AB10+AC10+AD10,2,1))))+($AE10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", IF($X10=0,$V10,IF($G10=5,$N10,(INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$T$7+$X10-1)+INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1))*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$CE$7+$K10-1)*$F10)","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AH10=0,AG10=0,AG10=V10),999999,AH10/(AG10-V10)))","v":""},{"$f":"IF(L10=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI10,$AG$10:$AG$1009))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(AI10=999999,$AJ10<=$B$5),1,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$X10,0))","v":""},{"$f":"IF(L10=\"\", \"\", $AO10-($AN10-1)*5)","v":""},{"$f":"IF(L10=\"\", \"\", INT(($AO10-1)/5)+1)","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AF10,$U10))","v":""},{"$f":"IF(L10=\"\", \"\", IF($AK10,$AG10,$V10))","v":""},{"$f":"IF(L10=\"\", \"\", IF(OR(X10=0,AK10=0),AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AP10,0))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,$O10,IF($AK10=0,$W10,INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$J$7+$J10-1)*$F10)))","v":""},{"$f":"IF(L10=\"\", \"\", IF($G10=5,AS10,0))","v":""},{"$f":"IF(L10=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L10,'Asset Models'!$V$7)*$F10)","v":""}]
[0.46669958652557297,1.3059129028939687E-2,{"$f":"IF(Inventory!AH10=Inventory!$C$1032,0.5,1)*B11","v":1.3059129028939687E-2},{"$f":"Inventory!C10","v":0},{"$f":"Inventory!E10","v":0},{"$f":"Inventory!W10","v":1},{"$f":"'Year 09'!AM11","v":""},{"$f":"IF($J11='Year 09'!$J11,'Year 09'!H11,$J11)","v":""},{"$f":"IF($J11='Year 09'!$J11,'Year 09'!I11,$J11)","v":""},{"$f":"'Year 09'!AN11","v":""},"",{"$f":"IF(E11 = 0, \"\", MATCH($E11,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!BA$7+$J11-1))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$W$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AB$7+$J11-1)*$F11)","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,1,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0)*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=1,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=2,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,0,IF($G11=3,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AX$7+$G11-1),IF($G11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AT$7+$G11-1),0))*(1-$M11)))","v":""},"","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$B$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$F$7+$G11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$O$7+$J11-1))*$F11))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$BF$7+$K11-1))","v":""},{"$f":"IF(L11=\"\", \"\", VLOOKUP(X11,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,P11,IF($X11=1,IF(Z$9=$G11,(1-$M11),0),IF($X11=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,Q11,IF($X11=1,IF(AA$9=$G11,(1-$M11),0),IF($X11=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,R11,IF($X11=1,IF(AB$9=$G11,(1-$M11),0),IF($X11=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,S11,IF($X11=1,IF(AC$9=$G11,(1-$M11),0),IF($X11=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AG$7+$G11-2),(1-$M11),0),IF($X11=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AJ$7+$J11-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X11=3,1,IF($X11=4,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$AO$7+$J11-1),$J11))","v":""},{"$f":"IF(L11=\"\", \"\", IF($C11<=AD11,5,IF($C11<=AC11+AD11,4,IF($C11<=AB11+AC11+AD11,3,IF($C11<=AA11+AB11+AC11+AD11,2,1))))+($AE11-1)*5)","v":""},{"$f":"IF(L11=\"\", \"\", IF($X11=0,$V11,IF($G11=5,$N11,(INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$T$7+$X11-1)+INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1))*$F11)))","v":""},{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$CE$7+$K11-1)*$F11)","v":""},"","","","","","","","","","",{"$f":"IF(L11=\"\", \"\", IF($G11=5,$O11,IF($AK11=0,$W11,INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$J$7+$J11-1)*$F11)))","v":""},"",{"$f":"IF(L11=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L11,'Asset Models'!$V$7)*$F11)","v":""}]
[0.21097383142869441,0.59566009907184791,{"$f":"IF(Inventory!AH11=Inventory!$C$1032,0.5,1)*B12","v":0.59566009907184791},{"$f":"Inventory!C11","v":0},{"$f":"Inventory!E11","v":0},{"$f":"Inventory!W11","v":1},{"$f":"'Year 09'!AM12","v":""},{"$f":"IF($J12='Year 09'!$J12,'Year 09'!H12,$J12)","v":""},{"$f":"IF($J12='Year 09'!$J12,'Year 09'!I12,$J12)","v":""},{"$f":"'Year 09'!AN12","v":""},"",{"$f":"IF(E12 = 0, \"\", MATCH($E12,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!BA$7+$J12-1))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$W$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AB$7+$J12-1)*$F12)","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,1,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0)*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=1,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=2,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,0,IF($G12=3,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AX$7+$G12-1),IF($G12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AT$7+$G12-1),0))*(1-$M12)))","v":""},"","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$B$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$F$7+$G12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$O$7+$J12-1))*$F12))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$BF$7+$K12-1))","v":""},{"$f":"IF(L12=\"\", \"\", VLOOKUP(X12,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,P12,IF($X12=1,IF(Z$9=$G12,(1-$M12),0),IF($X12=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,Q12,IF($X12=1,IF(AA$9=$G12,(1-$M12),0),IF($X12=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,R12,IF($X12=1,IF(AB$9=$G12,(1-$M12),0),IF($X12=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L12=\"\", \"\", IF($X12=0,S12,IF($X12=1,IF(AC$9=$G12,(1-$M12),0),IF($X12=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AG$7+$G12-2),(1-$M12),0),IF($X12=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AJ$7+$J12-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X12=3,1,IF($X12=4,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$AO$7+$J12-1),$J12))","v":""},"",{"$f":"IF(L12=\"\", \"\", IF($X12=0,$V12,IF($G12=5,$N12,(INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$T$7+$X12-1)+INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1))*$F12)))","v":""},{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$CE$7+$K12-1)*$F12)","v":""},"","","","","","","","","","",{"$f":"IF(L12=\"\", \"\", IF($G12=5,$O12,IF($AK12=0,$W12,INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$J$7+$J12-1)*$F12)))","v":""},"",{"$f":"IF(L12=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L12,'Asset Models'!$V$7)*$F12)","v":""}]
[0.59503754871779002,0.34490215901467614,{"$f":"IF(Inventory!AH12=Inventory!$C$1032,0.5,1)*B13","v":0.34490215901467614},{"$f":"Inventory!C12","v":0},{"$f":"Inventory!E12","v":0},{"$f":"Inventory!W12","v":1},{"$f":"'Year 09'!AM13","v":""},{"$f":"IF($J13='Year 09'!$J13,'Year 09'!H13,$J13)","v":""},{"$f":"IF($J13='Year 09'!$J13,'Year 09'!I13,$J13)","v":""},{"$f":"'Year 09'!AN13","v":""},"",{"$f":"IF(E13 = 0, \"\", MATCH($E13,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!BA$7+$J13-1))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$W$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AB$7+$J13-1)*$F13)","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,1,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0)*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=1,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=2,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,0,IF($G13=3,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AX$7+$G13-1),IF($G13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AT$7+$G13-1),0))*(1-$M13)))","v":""},"","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$B$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$F$7+$G13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$O$7+$J13-1))*$F13))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$BF$7+$K13-1))","v":""},{"$f":"IF(L13=\"\", \"\", VLOOKUP(X13,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,P13,IF($X13=1,IF(Z$9=$G13,(1-$M13),0),IF($X13=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,Q13,IF($X13=1,IF(AA$9=$G13,(1-$M13),0),IF($X13=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,R13,IF($X13=1,IF(AB$9=$G13,(1-$M13),0),IF($X13=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L13=\"\", \"\", IF($X13=0,S13,IF($X13=1,IF(AC$9=$G13,(1-$M13),0),IF($X13=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AG$7+$G13-2),(1-$M13),0),IF($X13=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AJ$7+$J13-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X13=3,1,IF($X13=4,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$AO$7+$J13-1),$J13))","v":""},"",{"$f":"IF(L13=\"\", \"\", IF($X13=0,$V13,IF($G13=5,$N13,(INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$T$7+$X13-1)+INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1))*$F13)))","v":""},{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$CE$7+$K13-1)*$F13)","v":""},"","","","","","","","","","",{"$f":"IF(L13=\"\", \"\", IF($G13=5,$O13,IF($AK13=0,$W13,INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$J$7+$J13-1)*$F13)))","v":""},"",{"$f":"IF(L13=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L13,'Asset Models'!$V$7)*$F13)","v":""}]
[0.1456934024726525,5.8928843344699833E-2,{"$f":"IF(Inventory!AH13=Inventory!$C$1032,0.5,1)*B14","v":5.8928843344699833E-2},{"$f":"Inventory!C13","v":0},{"$f":"Inventory!E13","v":0},{"$f":"Inventory!W13","v":1},{"$f":"'Year 09'!AM14","v":""},{"$f":"IF($J14='Year 09'!$J14,'Year 09'!H14,$J14)","v":""},{"$f":"IF($J14='Year 09'!$J14,'Year 09'!I14,$J14)","v":""},{"$f":"'Year 09'!AN14","v":""},"",{"$f":"IF(E14 = 0, \"\", MATCH($E14,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!BA$7+$J14-1))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$W$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AB$7+$J14-1)*$F14)","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,1,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0)*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=1,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=2,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,0,IF($G14=3,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AX$7+$G14-1),IF($G14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AT$7+$G14-1),0))*(1-$M14)))","v":""},"","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$B$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$F$7+$G14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$O$7+$J14-1))*$F14))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$BF$7+$K14-1))","v":""},{"$f":"IF(L14=\"\", \"\", VLOOKUP(X14,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,P14,IF($X14=1,IF(Z$9=$G14,(1-$M14),0),IF($X14=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,Q14,IF($X14=1,IF(AA$9=$G14,(1-$M14),0),IF($X14=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,R14,IF($X14=1,IF(AB$9=$G14,(1-$M14),0),IF($X14=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L14=\"\", \"\", IF($X14=0,S14,IF($X14=1,IF(AC$9=$G14,(1-$M14),0),IF($X14=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AG$7+$G14-2),(1-$M14),0),IF($X14=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AJ$7+$J14-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X14=3,1,IF($X14=4,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$AO$7+$J14-1),$J14))","v":""},"",{"$f":"IF(L14=\"\", \"\", IF($X14=0,$V14,IF($G14=5,$N14,(INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$T$7+$X14-1)+INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1))*$F14)))","v":""},{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$CE$7+$K14-1)*$F14)","v":""},"","","","","","","","","","",{"$f":"IF(L14=\"\", \"\", IF($G14=5,$O14,IF($AK14=0,$W14,INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$J$7+$J14-1)*$F14)))","v":""},"",{"$f":"IF(L14=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L14,'Asset Models'!$V$7)*$F14)","v":""}]
[0.37123570837204234,0.23321649694275615,{"$f":"IF(Inventory!AH14=Inventory!$C$1032,0.5,1)*B15","v":0.23321649694275615},{"$f":"Inventory!C14","v":0},{"$f":"Inventory!E14","v":0},{"$f":"Inventory!W14","v":1},{"$f":"'Year 09'!AM15","v":""},{"$f":"IF($J15='Year 09'!$J15,'Year 09'!H15,$J15)","v":""},{"$f":"IF($J15='Year 09'!$J15,'Year 09'!I15,$J15)","v":""},{"$f":"'Year 09'!AN15","v":""},"",{"$f":"IF(E15 = 0, \"\", MATCH($E15,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!BA$7+$J15-1))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$W$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AB$7+$J15-1)*$F15)","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,1,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0)*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=1,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=2,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,0,IF($G15=3,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AX$7+$G15-1),IF($G15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AT$7+$G15-1),0))*(1-$M15)))","v":""},"","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$B$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$F$7+$G15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$O$7+$J15-1))*$F15))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$BF$7+$K15-1))","v":""},{"$f":"IF(L15=\"\", \"\", VLOOKUP(X15,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,P15,IF($X15=1,IF(Z$9=$G15,(1-$M15),0),IF($X15=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,Q15,IF($X15=1,IF(AA$9=$G15,(1-$M15),0),IF($X15=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,R15,IF($X15=1,IF(AB$9=$G15,(1-$M15),0),IF($X15=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L15=\"\", \"\", IF($X15=0,S15,IF($X15=1,IF(AC$9=$G15,(1-$M15),0),IF($X15=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AG$7+$G15-2),(1-$M15),0),IF($X15=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AJ$7+$J15-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X15=3,1,IF($X15=4,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$AO$7+$J15-1),$J15))","v":""},"",{"$f":"IF(L15=\"\", \"\", IF($X15=0,$V15,IF($G15=5,$N15,(INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$T$7+$X15-1)+INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1))*$F15)))","v":""},{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$CE$7+$K15-1)*$F15)","v":""},"","","","","","","","","","",{"$f":"IF(L15=\"\", \"\", IF($G15=5,$O15,IF($AK15=0,$W15,INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$J$7+$J15-1)*$F15)))","v":""},"",{"$f":"IF(L15=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L15,'Asset Models'!$V$7)*$F15)","v":""}]
[0.63376259150710512,0.56020422352235621,{"$f":"IF(Inventory!AH15=Inventory!$C$1032,0.5,1)*B16","v":0.56020422352235621},{"$f":"Inventory!C15","v":0},{"$f":"Inventory!E15","v":0},{"$f":"Inventory!W15","v":1},{"$f":"'Year 09'!AM16","v":""},{"$f":"IF($J16='Year 09'!$J16,'Year 09'!H16,$J16)","v":""},{"$f":"IF($J16='Year 09'!$J16,'Year 09'!I16,$J16)","v":""},{"$f":"'Year 09'!AN16","v":""},"",{"$f":"IF(E16 = 0, \"\", MATCH($E16,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!BA$7+$J16-1))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$W$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AB$7+$J16-1)*$F16)","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,1,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0)*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=1,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=2,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,0,IF($G16=3,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AX$7+$G16-1),IF($G16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AT$7+$G16-1),0))*(1-$M16)))","v":""},"","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$B$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$F$7+$G16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$O$7+$J16-1))*$F16))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$BF$7+$K16-1))","v":""},{"$f":"IF(L16=\"\", \"\", VLOOKUP(X16,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,P16,IF($X16=1,IF(Z$9=$G16,(1-$M16),0),IF($X16=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,Q16,IF($X16=1,IF(AA$9=$G16,(1-$M16),0),IF($X16=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,R16,IF($X16=1,IF(AB$9=$G16,(1-$M16),0),IF($X16=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L16=\"\", \"\", IF($X16=0,S16,IF($X16=1,IF(AC$9=$G16,(1-$M16),0),IF($X16=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AG$7+$G16-2),(1-$M16),0),IF($X16=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AJ$7+$J16-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X16=3,1,IF($X16=4,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$AO$7+$J16-1),$J16))","v":""},"",{"$f":"IF(L16=\"\", \"\", IF($X16=0,$V16,IF($G16=5,$N16,(INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$T$7+$X16-1)+INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1))*$F16)))","v":""},{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$CE$7+$K16-1)*$F16)","v":""},"","","","","","","","","","",{"$f":"IF(L16=\"\", \"\", IF($G16=5,$O16,IF($AK16=0,$W16,INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$J$7+$J16-1)*$F16)))","v":""},"",{"$f":"IF(L16=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L16,'Asset Models'!$V$7)*$F16)","v":""}]
[0.96641205095539806,0.4192009421700148,{"$f":"IF(Inventory!AH16=Inventory!$C$1032,0.5,1)*B17","v":0.4192009421700148},{"$f":"Inventory!C16","v":0},{"$f":"Inventory!E16","v":0},{"$f":"Inventory!W16","v":1},{"$f":"'Year 09'!AM17","v":""},{"$f":"IF($J17='Year 09'!$J17,'Year 09'!H17,$J17)","v":""},{"$f":"IF($J17='Year 09'!$J17,'Year 09'!I17,$J17)","v":""},{"$f":"'Year 09'!AN17","v":""},"",{"$f":"IF(E17 = 0, \"\", MATCH($E17,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!BA$7+$J17-1))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$W$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AB$7+$J17-1)*$F17)","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,1,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0)*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=1,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=2,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,0,IF($G17=3,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AX$7+$G17-1),IF($G17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AT$7+$G17-1),0))*(1-$M17)))","v":""},"","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$B$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$F$7+$G17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$O$7+$J17-1))*$F17))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$BF$7+$K17-1))","v":""},{"$f":"IF(L17=\"\", \"\", VLOOKUP(X17,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,P17,IF($X17=1,IF(Z$9=$G17,(1-$M17),0),IF($X17=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,Q17,IF($X17=1,IF(AA$9=$G17,(1-$M17),0),IF($X17=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,R17,IF($X17=1,IF(AB$9=$G17,(1-$M17),0),IF($X17=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L17=\"\", \"\", IF($X17=0,S17,IF($X17=1,IF(AC$9=$G17,(1-$M17),0),IF($X17=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AG$7+$G17-2),(1-$M17),0),IF($X17=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AJ$7+$J17-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X17=3,1,IF($X17=4,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$AO$7+$J17-1),$J17))","v":""},"",{"$f":"IF(L17=\"\", \"\", IF($X17=0,$V17,IF($G17=5,$N17,(INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$T$7+$X17-1)+INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1))*$F17)))","v":""},{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$CE$7+$K17-1)*$F17)","v":""},"","","","","","","","","","",{"$f":"IF(L17=\"\", \"\", IF($G17=5,$O17,IF($AK17=0,$W17,INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$J$7+$J17-1)*$F17)))","v":""},"",{"$f":"IF(L17=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L17,'Asset Models'!$V$7)*$F17)","v":""}]
[0.2646717869396803,0.95866647081589884,{"$f":"IF(Inventory!AH17=Inventory!$C$1032,0.5,1)*B18","v":0.95866647081589884},{"$f":"Inventory!C17","v":0},{"$f":"Inventory!E17","v":0},{"$f":"Inventory!W17","v":1},{"$f":"'Year 09'!AM18","v":""},{"$f":"IF($J18='Year 09'!$J18,'Year 09'!H18,$J18)","v":""},{"$f":"IF($J18='Year 09'!$J18,'Year 09'!I18,$J18)","v":""},{"$f":"'Year 09'!AN18","v":""},"",{"$f":"IF(E18 = 0, \"\", MATCH($E18,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!BA$7+$J18-1))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$W$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AB$7+$J18-1)*$F18)","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,1,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0)*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=1,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=2,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,0,IF($G18=3,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AX$7+$G18-1),IF($G18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AT$7+$G18-1),0))*(1-$M18)))","v":""},"","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$B$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$F$7+$G18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$O$7+$J18-1))*$F18))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$BF$7+$K18-1))","v":""},{"$f":"IF(L18=\"\", \"\", VLOOKUP(X18,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,P18,IF($X18=1,IF(Z$9=$G18,(1-$M18),0),IF($X18=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,Q18,IF($X18=1,IF(AA$9=$G18,(1-$M18),0),IF($X18=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,R18,IF($X18=1,IF(AB$9=$G18,(1-$M18),0),IF($X18=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L18=\"\", \"\", IF($X18=0,S18,IF($X18=1,IF(AC$9=$G18,(1-$M18),0),IF($X18=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AG$7+$G18-2),(1-$M18),0),IF($X18=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AJ$7+$J18-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X18=3,1,IF($X18=4,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$AO$7+$J18-1),$J18))","v":""},"",{"$f":"IF(L18=\"\", \"\", IF($X18=0,$V18,IF($G18=5,$N18,(INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$T$7+$X18-1)+INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1))*$F18)))","v":""},{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$CE$7+$K18-1)*$F18)","v":""},"","","","","","","","","","",{"$f":"IF(L18=\"\", \"\", IF($G18=5,$O18,IF($AK18=0,$W18,INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$J$7+$J18-1)*$F18)))","v":""},"",{"$f":"IF(L18=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L18,'Asset Models'!$V$7)*$F18)","v":""}]
[0.96152592562237771,0.96797835767015039,{"$f":"IF(Inventory!AH18=Inventory!$C$1032,0.5,1)*B19","v":0.96797835767015039},{"$f":"Inventory!C18","v":0},{"$f":"Inventory!E18","v":0},{"$f":"Inventory!W18","v":1},{"$f":"'Year 09'!AM19","v":""},{"$f":"IF($J19='Year 09'!$J19,'Year 09'!H19,$J19)","v":""},{"$f":"IF($J19='Year 09'!$J19,'Year 09'!I19,$J19)","v":""},{"$f":"'Year 09'!AN19","v":""},"",{"$f":"IF(E19 = 0, \"\", MATCH($E19,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!BA$7+$J19-1))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$W$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AB$7+$J19-1)*$F19)","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,1,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0)*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=1,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=2,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,0,IF($G19=3,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AX$7+$G19-1),IF($G19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AT$7+$G19-1),0))*(1-$M19)))","v":""},"","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$B$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$F$7+$G19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$O$7+$J19-1))*$F19))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$BF$7+$K19-1))","v":""},{"$f":"IF(L19=\"\", \"\", VLOOKUP(X19,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,P19,IF($X19=1,IF(Z$9=$G19,(1-$M19),0),IF($X19=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,Q19,IF($X19=1,IF(AA$9=$G19,(1-$M19),0),IF($X19=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,R19,IF($X19=1,IF(AB$9=$G19,(1-$M19),0),IF($X19=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L19=\"\", \"\", IF($X19=0,S19,IF($X19=1,IF(AC$9=$G19,(1-$M19),0),IF($X19=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AG$7+$G19-2),(1-$M19),0),IF($X19=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AJ$7+$J19-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X19=3,1,IF($X19=4,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$AO$7+$J19-1),$J19))","v":""},"",{"$f":"IF(L19=\"\", \"\", IF($X19=0,$V19,IF($G19=5,$N19,(INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$T$7+$X19-1)+INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1))*$F19)))","v":""},{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$CE$7+$K19-1)*$F19)","v":""},"","","","","","","","","","",{"$f":"IF(L19=\"\", \"\", IF($G19=5,$O19,IF($AK19=0,$W19,INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$J$7+$J19-1)*$F19)))","v":""},"",{"$f":"IF(L19=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L19,'Asset Models'!$V$7)*$F19)","v":""}]
[0.9863393701503248,0.77229622138312759,{"$f":"IF(Inventory!AH19=Inventory!$C$1032,0.5,1)*B20","v":0.77229622138312759},{"$f":"Inventory!C19","v":0},{"$f":"Inventory!E19","v":0},{"$f":"Inventory!W19","v":""},{"$f":"'Year 09'!AM20","v":""},{"$f":"IF($J20='Year 09'!$J20,'Year 09'!H20,$J20)","v":""},{"$f":"IF($J20='Year 09'!$J20,'Year 09'!I20,$J20)","v":""},{"$f":"'Year 09'!AN20","v":""},"",{"$f":"IF(E20 = 0, \"\", MATCH($E20,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!BA$7+$J20-1))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$W$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AB$7+$J20-1)*$F20)","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,1,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0)*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=1,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=2,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,0,IF($G20=3,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AX$7+$G20-1),IF($G20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AT$7+$G20-1),0))*(1-$M20)))","v":""},"","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$B$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$F$7+$G20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$O$7+$J20-1))*$F20))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$BF$7+$K20-1))","v":""},{"$f":"IF(L20=\"\", \"\", VLOOKUP(X20,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,P20,IF($X20=1,IF(Z$9=$G20,(1-$M20),0),IF($X20=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,Q20,IF($X20=1,IF(AA$9=$G20,(1-$M20),0),IF($X20=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,R20,IF($X20=1,IF(AB$9=$G20,(1-$M20),0),IF($X20=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L20=\"\", \"\", IF($X20=0,S20,IF($X20=1,IF(AC$9=$G20,(1-$M20),0),IF($X20=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AG$7+$G20-2),(1-$M20),0),IF($X20=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AJ$7+$J20-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X20=3,1,IF($X20=4,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$AO$7+$J20-1),$J20))","v":""},"",{"$f":"IF(L20=\"\", \"\", IF($X20=0,$V20,IF($G20=5,$N20,(INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$T$7+$X20-1)+INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1))*$F20)))","v":""},{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$CE$7+$K20-1)*$F20)","v":""},"","","","","","","","","","",{"$f":"IF(L20=\"\", \"\", IF($G20=5,$O20,IF($AK20=0,$W20,INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$J$7+$J20-1)*$F20)))","v":""},"",{"$f":"IF(L20=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L20,'Asset Models'!$V$7)*$F20)","v":""}]
[0.3850411704460458,0.13057924268681231,{"$f":"IF(Inventory!AH20=Inventory!$C$1032,0.5,1)*B21","v":0.13057924268681231},{"$f":"Inventory!C20","v":0},{"$f":"Inventory!E20","v":0},{"$f":"Inventory!W20","v":""},{"$f":"'Year 09'!AM21","v":""},{"$f":"IF($J21='Year 09'!$J21,'Year 09'!H21,$J21)","v":""},{"$f":"IF($J21='Year 09'!$J21,'Year 09'!I21,$J21)","v":""},{"$f":"'Year 09'!AN21","v":""},"",{"$f":"IF(E21 = 0, \"\", MATCH($E21,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!BA$7+$J21-1))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$W$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AB$7+$J21-1)*$F21)","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,1,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0)*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=1,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=2,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,0,IF($G21=3,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AX$7+$G21-1),IF($G21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AT$7+$G21-1),0))*(1-$M21)))","v":""},"","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$B$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$F$7+$G21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$O$7+$J21-1))*$F21))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$BF$7+$K21-1))","v":""},{"$f":"IF(L21=\"\", \"\", VLOOKUP(X21,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,P21,IF($X21=1,IF(Z$9=$G21,(1-$M21),0),IF($X21=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,Q21,IF($X21=1,IF(AA$9=$G21,(1-$M21),0),IF($X21=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,R21,IF($X21=1,IF(AB$9=$G21,(1-$M21),0),IF($X21=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L21=\"\", \"\", IF($X21=0,S21,IF($X21=1,IF(AC$9=$G21,(1-$M21),0),IF($X21=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AG$7+$G21-2),(1-$M21),0),IF($X21=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AJ$7+$J21-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X21=3,1,IF($X21=4,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$AO$7+$J21-1),$J21))","v":""},"",{"$f":"IF(L21=\"\", \"\", IF($X21=0,$V21,IF($G21=5,$N21,(INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$T$7+$X21-1)+INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1))*$F21)))","v":""},{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$CE$7+$K21-1)*$F21)","v":""},"","","","","","","","","","",{"$f":"IF(L21=\"\", \"\", IF($G21=5,$O21,IF($AK21=0,$W21,INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$J$7+$J21-1)*$F21)))","v":""},"",{"$f":"IF(L21=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L21,'Asset Models'!$V$7)*$F21)","v":""}]
[0.44376735242707332,0.74725744187572696,{"$f":"IF(Inventory!AH21=Inventory!$C$1032,0.5,1)*B22","v":0.74725744187572696},{"$f":"Inventory!C21","v":0},{"$f":"Inventory!E21","v":0},{"$f":"Inventory!W21","v":""},{"$f":"'Year 09'!AM22","v":""},{"$f":"IF($J22='Year 09'!$J22,'Year 09'!H22,$J22)","v":""},{"$f":"IF($J22='Year 09'!$J22,'Year 09'!I22,$J22)","v":""},{"$f":"'Year 09'!AN22","v":""},"",{"$f":"IF(E22 = 0, \"\", MATCH($E22,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!BA$7+$J22-1))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$W$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AB$7+$J22-1)*$F22)","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,1,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0)*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=1,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=2,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,0,IF($G22=3,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AX$7+$G22-1),IF($G22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AT$7+$G22-1),0))*(1-$M22)))","v":""},"","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$B$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$F$7+$G22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$O$7+$J22-1))*$F22))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$BF$7+$K22-1))","v":""},{"$f":"IF(L22=\"\", \"\", VLOOKUP(X22,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,P22,IF($X22=1,IF(Z$9=$G22,(1-$M22),0),IF($X22=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,Q22,IF($X22=1,IF(AA$9=$G22,(1-$M22),0),IF($X22=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,R22,IF($X22=1,IF(AB$9=$G22,(1-$M22),0),IF($X22=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L22=\"\", \"\", IF($X22=0,S22,IF($X22=1,IF(AC$9=$G22,(1-$M22),0),IF($X22=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AG$7+$G22-2),(1-$M22),0),IF($X22=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AJ$7+$J22-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X22=3,1,IF($X22=4,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$AO$7+$J22-1),$J22))","v":""},"",{"$f":"IF(L22=\"\", \"\", IF($X22=0,$V22,IF($G22=5,$N22,(INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$T$7+$X22-1)+INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1))*$F22)))","v":""},{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$CE$7+$K22-1)*$F22)","v":""},"","","","","","","","","","",{"$f":"IF(L22=\"\", \"\", IF($G22=5,$O22,IF($AK22=0,$W22,INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$J$7+$J22-1)*$F22)))","v":""},"",{"$f":"IF(L22=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L22,'Asset Models'!$V$7)*$F22)","v":""}]
[0.93014766463864107,0.3632326927702666,{"$f":"IF(Inventory!AH22=Inventory!$C$1032,0.5,1)*B23","v":0.3632326927702666},{"$f":"Inventory!C22","v":0},{"$f":"Inventory!E22","v":0},{"$f":"Inventory!W22","v":""},{"$f":"'Year 09'!AM23","v":""},{"$f":"IF($J23='Year 09'!$J23,'Year 09'!H23,$J23)","v":""},{"$f":"IF($J23='Year 09'!$J23,'Year 09'!I23,$J23)","v":""},{"$f":"'Year 09'!AN23","v":""},"",{"$f":"IF(E23 = 0, \"\", MATCH($E23,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!BA$7+$J23-1))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$W$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AB$7+$J23-1)*$F23)","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,1,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0)*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=1,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=2,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,0,IF($G23=3,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AX$7+$G23-1),IF($G23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AT$7+$G23-1),0))*(1-$M23)))","v":""},"","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$B$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$F$7+$G23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$O$7+$J23-1))*$F23))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$BF$7+$K23-1))","v":""},{"$f":"IF(L23=\"\", \"\", VLOOKUP(X23,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,P23,IF($X23=1,IF(Z$9=$G23,(1-$M23),0),IF($X23=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,Q23,IF($X23=1,IF(AA$9=$G23,(1-$M23),0),IF($X23=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,R23,IF($X23=1,IF(AB$9=$G23,(1-$M23),0),IF($X23=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L23=\"\", \"\", IF($X23=0,S23,IF($X23=1,IF(AC$9=$G23,(1-$M23),0),IF($X23=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AG$7+$G23-2),(1-$M23),0),IF($X23=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AJ$7+$J23-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X23=3,1,IF($X23=4,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$AO$7+$J23-1),$J23))","v":""},"",{"$f":"IF(L23=\"\", \"\", IF($X23=0,$V23,IF($G23=5,$N23,(INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$T$7+$X23-1)+INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1))*$F23)))","v":""},{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$CE$7+$K23-1)*$F23)","v":""},"","","","","","","","","","",{"$f":"IF(L23=\"\", \"\", IF($G23=5,$O23,IF($AK23=0,$W23,INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$J$7+$J23-1)*$F23)))","v":""},"",{"$f":"IF(L23=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L23,'Asset Models'!$V$7)*$F23)","v":""}]
[0.45644518218787467,5.090510353955624E-2,{"$f":"IF(Inventory!AH23=Inventory!$C$1032,0.5,1)*B24","v":5.090510353955624E-2},{"$f":"Inventory!C23","v":0},{"$f":"Inventory!E23","v":0},{"$f":"Inventory!W23","v":""},{"$f":"'Year 09'!AM24","v":""},{"$f":"IF($J24='Year 09'!$J24,'Year 09'!H24,$J24)","v":""},{"$f":"IF($J24='Year 09'!$J24,'Year 09'!I24,$J24)","v":""},{"$f":"'Year 09'!AN24","v":""},"",{"$f":"IF(E24 = 0, \"\", MATCH($E24,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!BA$7+$J24-1))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$W$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AB$7+$J24-1)*$F24)","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,1,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0)*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=1,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=2,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,0,IF($G24=3,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AX$7+$G24-1),IF($G24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AT$7+$G24-1),0))*(1-$M24)))","v":""},"","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$B$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$F$7+$G24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$O$7+$J24-1))*$F24))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$BF$7+$K24-1))","v":""},{"$f":"IF(L24=\"\", \"\", VLOOKUP(X24,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,P24,IF($X24=1,IF(Z$9=$G24,(1-$M24),0),IF($X24=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,Q24,IF($X24=1,IF(AA$9=$G24,(1-$M24),0),IF($X24=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,R24,IF($X24=1,IF(AB$9=$G24,(1-$M24),0),IF($X24=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L24=\"\", \"\", IF($X24=0,S24,IF($X24=1,IF(AC$9=$G24,(1-$M24),0),IF($X24=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AG$7+$G24-2),(1-$M24),0),IF($X24=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AJ$7+$J24-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X24=3,1,IF($X24=4,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$AO$7+$J24-1),$J24))","v":""},"",{"$f":"IF(L24=\"\", \"\", IF($X24=0,$V24,IF($G24=5,$N24,(INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$T$7+$X24-1)+INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1))*$F24)))","v":""},{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$CE$7+$K24-1)*$F24)","v":""},"","","","","","","","","","",{"$f":"IF(L24=\"\", \"\", IF($G24=5,$O24,IF($AK24=0,$W24,INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$J$7+$J24-1)*$F24)))","v":""},"",{"$f":"IF(L24=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L24,'Asset Models'!$V$7)*$F24)","v":""}]
[0.85759255891981623,0.98640985802737791,{"$f":"IF(Inventory!AH24=Inventory!$C$1032,0.5,1)*B25","v":0.98640985802737791},{"$f":"Inventory!C24","v":0},{"$f":"Inventory!E24","v":0},{"$f":"Inventory!W24","v":""},{"$f":"'Year 09'!AM25","v":""},{"$f":"IF($J25='Year 09'!$J25,'Year 09'!H25,$J25)","v":""},{"$f":"IF($J25='Year 09'!$J25,'Year 09'!I25,$J25)","v":""},{"$f":"'Year 09'!AN25","v":""},"",{"$f":"IF(E25 = 0, \"\", MATCH($E25,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!BA$7+$J25-1))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$W$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AB$7+$J25-1)*$F25)","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,1,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0)*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=1,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=2,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,0,IF($G25=3,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AX$7+$G25-1),IF($G25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AT$7+$G25-1),0))*(1-$M25)))","v":""},"","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$B$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$F$7+$G25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$O$7+$J25-1))*$F25))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$BF$7+$K25-1))","v":""},{"$f":"IF(L25=\"\", \"\", VLOOKUP(X25,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,P25,IF($X25=1,IF(Z$9=$G25,(1-$M25),0),IF($X25=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,Q25,IF($X25=1,IF(AA$9=$G25,(1-$M25),0),IF($X25=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,R25,IF($X25=1,IF(AB$9=$G25,(1-$M25),0),IF($X25=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L25=\"\", \"\", IF($X25=0,S25,IF($X25=1,IF(AC$9=$G25,(1-$M25),0),IF($X25=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AG$7+$G25-2),(1-$M25),0),IF($X25=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AJ$7+$J25-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X25=3,1,IF($X25=4,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$AO$7+$J25-1),$J25))","v":""},"",{"$f":"IF(L25=\"\", \"\", IF($X25=0,$V25,IF($G25=5,$N25,(INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$T$7+$X25-1)+INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1))*$F25)))","v":""},{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$CE$7+$K25-1)*$F25)","v":""},"","","","","","","","","","",{"$f":"IF(L25=\"\", \"\", IF($G25=5,$O25,IF($AK25=0,$W25,INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$J$7+$J25-1)*$F25)))","v":""},"",{"$f":"IF(L25=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L25,'Asset Models'!$V$7)*$F25)","v":""}]
[0.13618464505976891,0.9528717339219972,{"$f":"IF(Inventory!AH25=Inventory!$C$1032,0.5,1)*B26","v":0.9528717339219972},{"$f":"Inventory!C25","v":0},{"$f":"Inventory!E25","v":0},{"$f":"Inventory!W25","v":""},{"$f":"'Year 09'!AM26","v":""},{"$f":"IF($J26='Year 09'!$J26,'Year 09'!H26,$J26)","v":""},{"$f":"IF($J26='Year 09'!$J26,'Year 09'!I26,$J26)","v":""},{"$f":"'Year 09'!AN26","v":""},"",{"$f":"IF(E26 = 0, \"\", MATCH($E26,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!BA$7+$J26-1))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$W$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AB$7+$J26-1)*$F26)","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,1,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0)*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=1,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=2,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,0,IF($G26=3,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AX$7+$G26-1),IF($G26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AT$7+$G26-1),0))*(1-$M26)))","v":""},"","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$B$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$F$7+$G26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$O$7+$J26-1))*$F26))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$BF$7+$K26-1))","v":""},{"$f":"IF(L26=\"\", \"\", VLOOKUP(X26,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,P26,IF($X26=1,IF(Z$9=$G26,(1-$M26),0),IF($X26=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,Q26,IF($X26=1,IF(AA$9=$G26,(1-$M26),0),IF($X26=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,R26,IF($X26=1,IF(AB$9=$G26,(1-$M26),0),IF($X26=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L26=\"\", \"\", IF($X26=0,S26,IF($X26=1,IF(AC$9=$G26,(1-$M26),0),IF($X26=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AG$7+$G26-2),(1-$M26),0),IF($X26=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AJ$7+$J26-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X26=3,1,IF($X26=4,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$AO$7+$J26-1),$J26))","v":""},"",{"$f":"IF(L26=\"\", \"\", IF($X26=0,$V26,IF($G26=5,$N26,(INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$T$7+$X26-1)+INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1))*$F26)))","v":""},{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$CE$7+$K26-1)*$F26)","v":""},"","","","","","","","","","",{"$f":"IF(L26=\"\", \"\", IF($G26=5,$O26,IF($AK26=0,$W26,INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$J$7+$J26-1)*$F26)))","v":""},"",{"$f":"IF(L26=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L26,'Asset Models'!$V$7)*$F26)","v":""}]
[0.4380942833062359,0.37166145263942674,{"$f":"IF(Inventory!AH26=Inventory!$C$1032,0.5,1)*B27","v":0.37166145263942674},{"$f":"Inventory!C26","v":0},{"$f":"Inventory!E26","v":0},{"$f":"Inventory!W26","v":""},{"$f":"'Year 09'!AM27","v":""},{"$f":"IF($J27='Year 09'!$J27,'Year 09'!H27,$J27)","v":""},{"$f":"IF($J27='Year 09'!$J27,'Year 09'!I27,$J27)","v":""},{"$f":"'Year 09'!AN27","v":""},"",{"$f":"IF(E27 = 0, \"\", MATCH($E27,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!BA$7+$J27-1))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$W$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AB$7+$J27-1)*$F27)","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,1,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0)*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=1,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=2,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,0,IF($G27=3,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AX$7+$G27-1),IF($G27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AT$7+$G27-1),0))*(1-$M27)))","v":""},"","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$B$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$F$7+$G27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$O$7+$J27-1))*$F27))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$BF$7+$K27-1))","v":""},{"$f":"IF(L27=\"\", \"\", VLOOKUP(X27,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,P27,IF($X27=1,IF(Z$9=$G27,(1-$M27),0),IF($X27=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,Q27,IF($X27=1,IF(AA$9=$G27,(1-$M27),0),IF($X27=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,R27,IF($X27=1,IF(AB$9=$G27,(1-$M27),0),IF($X27=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L27=\"\", \"\", IF($X27=0,S27,IF($X27=1,IF(AC$9=$G27,(1-$M27),0),IF($X27=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AG$7+$G27-2),(1-$M27),0),IF($X27=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AJ$7+$J27-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X27=3,1,IF($X27=4,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$AO$7+$J27-1),$J27))","v":""},"",{"$f":"IF(L27=\"\", \"\", IF($X27=0,$V27,IF($G27=5,$N27,(INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$T$7+$X27-1)+INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1))*$F27)))","v":""},{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$CE$7+$K27-1)*$F27)","v":""},"","","","","","","","","","",{"$f":"IF(L27=\"\", \"\", IF($G27=5,$O27,IF($AK27=0,$W27,INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$J$7+$J27-1)*$F27)))","v":""},"",{"$f":"IF(L27=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L27,'Asset Models'!$V$7)*$F27)","v":""}]
[0.79516696405597509,0.4476091622828785,{"$f":"IF(Inventory!AH27=Inventory!$C$1032,0.5,1)*B28","v":0.4476091622828785},{"$f":"Inventory!C27","v":0},{"$f":"Inventory!E27","v":0},{"$f":"Inventory!W27","v":""},{"$f":"'Year 09'!AM28","v":""},{"$f":"IF($J28='Year 09'!$J28,'Year 09'!H28,$J28)","v":""},{"$f":"IF($J28='Year 09'!$J28,'Year 09'!I28,$J28)","v":""},{"$f":"'Year 09'!AN28","v":""},"",{"$f":"IF(E28 = 0, \"\", MATCH($E28,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!BA$7+$J28-1))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$W$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AB$7+$J28-1)*$F28)","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,1,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0)*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=1,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=2,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,0,IF($G28=3,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AX$7+$G28-1),IF($G28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AT$7+$G28-1),0))*(1-$M28)))","v":""},"","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$B$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$F$7+$G28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$O$7+$J28-1))*$F28))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$BF$7+$K28-1))","v":""},{"$f":"IF(L28=\"\", \"\", VLOOKUP(X28,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,P28,IF($X28=1,IF(Z$9=$G28,(1-$M28),0),IF($X28=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,Q28,IF($X28=1,IF(AA$9=$G28,(1-$M28),0),IF($X28=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,R28,IF($X28=1,IF(AB$9=$G28,(1-$M28),0),IF($X28=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L28=\"\", \"\", IF($X28=0,S28,IF($X28=1,IF(AC$9=$G28,(1-$M28),0),IF($X28=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AG$7+$G28-2),(1-$M28),0),IF($X28=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AJ$7+$J28-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X28=3,1,IF($X28=4,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$AO$7+$J28-1),$J28))","v":""},"",{"$f":"IF(L28=\"\", \"\", IF($X28=0,$V28,IF($G28=5,$N28,(INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$T$7+$X28-1)+INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1))*$F28)))","v":""},{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$CE$7+$K28-1)*$F28)","v":""},"","","","","","","","","","",{"$f":"IF(L28=\"\", \"\", IF($G28=5,$O28,IF($AK28=0,$W28,INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$J$7+$J28-1)*$F28)))","v":""},"",{"$f":"IF(L28=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L28,'Asset Models'!$V$7)*$F28)","v":""}]
[0.37391477627982372,9.9942271337476463E-3,{"$f":"IF(Inventory!AH28=Inventory!$C$1032,0.5,1)*B29","v":9.9942271337476463E-3},{"$f":"Inventory!C28","v":0},{"$f":"Inventory!E28","v":0},{"$f":"Inventory!W28","v":""},{"$f":"'Year 09'!AM29","v":""},{"$f":"IF($J29='Year 09'!$J29,'Year 09'!H29,$J29)","v":""},{"$f":"IF($J29='Year 09'!$J29,'Year 09'!I29,$J29)","v":""},{"$f":"'Year 09'!AN29","v":""},"",{"$f":"IF(E29 = 0, \"\", MATCH($E29,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!BA$7+$J29-1))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$W$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AB$7+$J29-1)*$F29)","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,1,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0)*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=1,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=2,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,0,IF($G29=3,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AX$7+$G29-1),IF($G29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AT$7+$G29-1),0))*(1-$M29)))","v":""},"","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$B$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$F$7+$G29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$O$7+$J29-1))*$F29))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$BF$7+$K29-1))","v":""},{"$f":"IF(L29=\"\", \"\", VLOOKUP(X29,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,P29,IF($X29=1,IF(Z$9=$G29,(1-$M29),0),IF($X29=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,Q29,IF($X29=1,IF(AA$9=$G29,(1-$M29),0),IF($X29=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,R29,IF($X29=1,IF(AB$9=$G29,(1-$M29),0),IF($X29=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L29=\"\", \"\", IF($X29=0,S29,IF($X29=1,IF(AC$9=$G29,(1-$M29),0),IF($X29=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AG$7+$G29-2),(1-$M29),0),IF($X29=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AJ$7+$J29-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X29=3,1,IF($X29=4,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$AO$7+$J29-1),$J29))","v":""},"",{"$f":"IF(L29=\"\", \"\", IF($X29=0,$V29,IF($G29=5,$N29,(INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$T$7+$X29-1)+INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1))*$F29)))","v":""},{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$CE$7+$K29-1)*$F29)","v":""},"","","","","","","","","","",{"$f":"IF(L29=\"\", \"\", IF($G29=5,$O29,IF($AK29=0,$W29,INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$J$7+$J29-1)*$F29)))","v":""},"",{"$f":"IF(L29=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L29,'Asset Models'!$V$7)*$F29)","v":""}]
[0.42684824926406717,0.39084708477719177,{"$f":"IF(Inventory!AH29=Inventory!$C$1032,0.5,1)*B30","v":0.39084708477719177},{"$f":"Inventory!C29","v":0},{"$f":"Inventory!E29","v":0},{"$f":"Inventory!W29","v":""},{"$f":"'Year 09'!AM30","v":""},{"$f":"IF($J30='Year 09'!$J30,'Year 09'!H30,$J30)","v":""},{"$f":"IF($J30='Year 09'!$J30,'Year 09'!I30,$J30)","v":""},{"$f":"'Year 09'!AN30","v":""},"",{"$f":"IF(E30 = 0, \"\", MATCH($E30,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!BA$7+$J30-1))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$W$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AB$7+$J30-1)*$F30)","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,1,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0)*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=1,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=2,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,0,IF($G30=3,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AX$7+$G30-1),IF($G30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AT$7+$G30-1),0))*(1-$M30)))","v":""},"","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$B$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$F$7+$G30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$O$7+$J30-1))*$F30))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$BF$7+$K30-1))","v":""},{"$f":"IF(L30=\"\", \"\", VLOOKUP(X30,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,P30,IF($X30=1,IF(Z$9=$G30,(1-$M30),0),IF($X30=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,Q30,IF($X30=1,IF(AA$9=$G30,(1-$M30),0),IF($X30=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,R30,IF($X30=1,IF(AB$9=$G30,(1-$M30),0),IF($X30=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L30=\"\", \"\", IF($X30=0,S30,IF($X30=1,IF(AC$9=$G30,(1-$M30),0),IF($X30=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AG$7+$G30-2),(1-$M30),0),IF($X30=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AJ$7+$J30-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X30=3,1,IF($X30=4,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$AO$7+$J30-1),$J30))","v":""},"",{"$f":"IF(L30=\"\", \"\", IF($X30=0,$V30,IF($G30=5,$N30,(INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$T$7+$X30-1)+INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1))*$F30)))","v":""},{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$CE$7+$K30-1)*$F30)","v":""},"","","","","","","","","","",{"$f":"IF(L30=\"\", \"\", IF($G30=5,$O30,IF($AK30=0,$W30,INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$J$7+$J30-1)*$F30)))","v":""},"",{"$f":"IF(L30=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L30,'Asset Models'!$V$7)*$F30)","v":""}]
[0.99316459494736697,0.15043237434161472,{"$f":"IF(Inventory!AH30=Inventory!$C$1032,0.5,1)*B31","v":0.15043237434161472},{"$f":"Inventory!C30","v":0},{"$f":"Inventory!E30","v":0},{"$f":"Inventory!W30","v":""},{"$f":"'Year 09'!AM31","v":""},{"$f":"IF($J31='Year 09'!$J31,'Year 09'!H31,$J31)","v":""},{"$f":"IF($J31='Year 09'!$J31,'Year 09'!I31,$J31)","v":""},{"$f":"'Year 09'!AN31","v":""},"",{"$f":"IF(E31 = 0, \"\", MATCH($E31,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!BA$7+$J31-1))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$W$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AB$7+$J31-1)*$F31)","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,1,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0)*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=1,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=2,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,0,IF($G31=3,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AX$7+$G31-1),IF($G31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AT$7+$G31-1),0))*(1-$M31)))","v":""},"","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$B$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$F$7+$G31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$O$7+$J31-1))*$F31))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$BF$7+$K31-1))","v":""},{"$f":"IF(L31=\"\", \"\", VLOOKUP(X31,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,P31,IF($X31=1,IF(Z$9=$G31,(1-$M31),0),IF($X31=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,Q31,IF($X31=1,IF(AA$9=$G31,(1-$M31),0),IF($X31=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,R31,IF($X31=1,IF(AB$9=$G31,(1-$M31),0),IF($X31=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L31=\"\", \"\", IF($X31=0,S31,IF($X31=1,IF(AC$9=$G31,(1-$M31),0),IF($X31=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AG$7+$G31-2),(1-$M31),0),IF($X31=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AJ$7+$J31-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X31=3,1,IF($X31=4,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$AO$7+$J31-1),$J31))","v":""},"",{"$f":"IF(L31=\"\", \"\", IF($X31=0,$V31,IF($G31=5,$N31,(INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$T$7+$X31-1)+INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1))*$F31)))","v":""},{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$CE$7+$K31-1)*$F31)","v":""},"","","","","","","","","","",{"$f":"IF(L31=\"\", \"\", IF($G31=5,$O31,IF($AK31=0,$W31,INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$J$7+$J31-1)*$F31)))","v":""},"",{"$f":"IF(L31=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L31,'Asset Models'!$V$7)*$F31)","v":""}]
[0.63690992387446987,0.83921189019032483,{"$f":"IF(Inventory!AH31=Inventory!$C$1032,0.5,1)*B32","v":0.83921189019032483},{"$f":"Inventory!C31","v":0},{"$f":"Inventory!E31","v":0},{"$f":"Inventory!W31","v":""},{"$f":"'Year 09'!AM32","v":""},{"$f":"IF($J32='Year 09'!$J32,'Year 09'!H32,$J32)","v":""},{"$f":"IF($J32='Year 09'!$J32,'Year 09'!I32,$J32)","v":""},{"$f":"'Year 09'!AN32","v":""},"",{"$f":"IF(E32 = 0, \"\", MATCH($E32,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!BA$7+$J32-1))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$W$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AB$7+$J32-1)*$F32)","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,1,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0)*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=1,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=2,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,0,IF($G32=3,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AX$7+$G32-1),IF($G32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AT$7+$G32-1),0))*(1-$M32)))","v":""},"","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$B$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$F$7+$G32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$O$7+$J32-1))*$F32))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$BF$7+$K32-1))","v":""},{"$f":"IF(L32=\"\", \"\", VLOOKUP(X32,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,P32,IF($X32=1,IF(Z$9=$G32,(1-$M32),0),IF($X32=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,Q32,IF($X32=1,IF(AA$9=$G32,(1-$M32),0),IF($X32=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,R32,IF($X32=1,IF(AB$9=$G32,(1-$M32),0),IF($X32=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L32=\"\", \"\", IF($X32=0,S32,IF($X32=1,IF(AC$9=$G32,(1-$M32),0),IF($X32=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AG$7+$G32-2),(1-$M32),0),IF($X32=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AJ$7+$J32-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X32=3,1,IF($X32=4,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$AO$7+$J32-1),$J32))","v":""},"",{"$f":"IF(L32=\"\", \"\", IF($X32=0,$V32,IF($G32=5,$N32,(INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$T$7+$X32-1)+INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1))*$F32)))","v":""},{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$CE$7+$K32-1)*$F32)","v":""},"","","","","","","","","","",{"$f":"IF(L32=\"\", \"\", IF($G32=5,$O32,IF($AK32=0,$W32,INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$J$7+$J32-1)*$F32)))","v":""},"",{"$f":"IF(L32=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L32,'Asset Models'!$V$7)*$F32)","v":""}]
[0.22908081250157808,0.80381647938572731,{"$f":"IF(Inventory!AH32=Inventory!$C$1032,0.5,1)*B33","v":0.80381647938572731},{"$f":"Inventory!C32","v":0},{"$f":"Inventory!E32","v":0},{"$f":"Inventory!W32","v":""},{"$f":"'Year 09'!AM33","v":""},{"$f":"IF($J33='Year 09'!$J33,'Year 09'!H33,$J33)","v":""},{"$f":"IF($J33='Year 09'!$J33,'Year 09'!I33,$J33)","v":""},{"$f":"'Year 09'!AN33","v":""},"",{"$f":"IF(E33 = 0, \"\", MATCH($E33,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!BA$7+$J33-1))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$W$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AB$7+$J33-1)*$F33)","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,1,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0)*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=1,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=2,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,0,IF($G33=3,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AX$7+$G33-1),IF($G33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AT$7+$G33-1),0))*(1-$M33)))","v":""},"","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$B$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$F$7+$G33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$O$7+$J33-1))*$F33))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$BF$7+$K33-1))","v":""},{"$f":"IF(L33=\"\", \"\", VLOOKUP(X33,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,P33,IF($X33=1,IF(Z$9=$G33,(1-$M33),0),IF($X33=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,Q33,IF($X33=1,IF(AA$9=$G33,(1-$M33),0),IF($X33=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,R33,IF($X33=1,IF(AB$9=$G33,(1-$M33),0),IF($X33=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L33=\"\", \"\", IF($X33=0,S33,IF($X33=1,IF(AC$9=$G33,(1-$M33),0),IF($X33=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AG$7+$G33-2),(1-$M33),0),IF($X33=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AJ$7+$J33-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X33=3,1,IF($X33=4,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$AO$7+$J33-1),$J33))","v":""},"",{"$f":"IF(L33=\"\", \"\", IF($X33=0,$V33,IF($G33=5,$N33,(INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$T$7+$X33-1)+INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1))*$F33)))","v":""},{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$CE$7+$K33-1)*$F33)","v":""},"","","","","","","","","","",{"$f":"IF(L33=\"\", \"\", IF($G33=5,$O33,IF($AK33=0,$W33,INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$J$7+$J33-1)*$F33)))","v":""},"",{"$f":"IF(L33=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L33,'Asset Models'!$V$7)*$F33)","v":""}]
[0.41204451468638403,0.4284880985210362,{"$f":"IF(Inventory!AH33=Inventory!$C$1032,0.5,1)*B34","v":0.4284880985210362},{"$f":"Inventory!C33","v":0},{"$f":"Inventory!E33","v":0},{"$f":"Inventory!W33","v":""},{"$f":"'Year 09'!AM34","v":""},{"$f":"IF($J34='Year 09'!$J34,'Year 09'!H34,$J34)","v":""},{"$f":"IF($J34='Year 09'!$J34,'Year 09'!I34,$J34)","v":""},{"$f":"'Year 09'!AN34","v":""},"",{"$f":"IF(E34 = 0, \"\", MATCH($E34,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!BA$7+$J34-1))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$W$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AB$7+$J34-1)*$F34)","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,1,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0)*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=1,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=2,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,0,IF($G34=3,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AX$7+$G34-1),IF($G34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AT$7+$G34-1),0))*(1-$M34)))","v":""},"","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$B$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$F$7+$G34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$O$7+$J34-1))*$F34))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$BF$7+$K34-1))","v":""},{"$f":"IF(L34=\"\", \"\", VLOOKUP(X34,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,P34,IF($X34=1,IF(Z$9=$G34,(1-$M34),0),IF($X34=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,Q34,IF($X34=1,IF(AA$9=$G34,(1-$M34),0),IF($X34=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,R34,IF($X34=1,IF(AB$9=$G34,(1-$M34),0),IF($X34=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L34=\"\", \"\", IF($X34=0,S34,IF($X34=1,IF(AC$9=$G34,(1-$M34),0),IF($X34=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AG$7+$G34-2),(1-$M34),0),IF($X34=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AJ$7+$J34-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X34=3,1,IF($X34=4,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$AO$7+$J34-1),$J34))","v":""},"",{"$f":"IF(L34=\"\", \"\", IF($X34=0,$V34,IF($G34=5,$N34,(INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$T$7+$X34-1)+INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1))*$F34)))","v":""},{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$CE$7+$K34-1)*$F34)","v":""},"","","","","","","","","","",{"$f":"IF(L34=\"\", \"\", IF($G34=5,$O34,IF($AK34=0,$W34,INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$J$7+$J34-1)*$F34)))","v":""},"",{"$f":"IF(L34=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L34,'Asset Models'!$V$7)*$F34)","v":""}]
[0.29553308747221829,4.7266180266989477E-2,{"$f":"IF(Inventory!AH34=Inventory!$C$1032,0.5,1)*B35","v":4.7266180266989477E-2},{"$f":"Inventory!C34","v":0},{"$f":"Inventory!E34","v":0},{"$f":"Inventory!W34","v":""},{"$f":"'Year 09'!AM35","v":""},{"$f":"IF($J35='Year 09'!$J35,'Year 09'!H35,$J35)","v":""},{"$f":"IF($J35='Year 09'!$J35,'Year 09'!I35,$J35)","v":""},{"$f":"'Year 09'!AN35","v":""},"",{"$f":"IF(E35 = 0, \"\", MATCH($E35,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!BA$7+$J35-1))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$W$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AB$7+$J35-1)*$F35)","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,1,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0)*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=1,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=2,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,0,IF($G35=3,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AX$7+$G35-1),IF($G35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AT$7+$G35-1),0))*(1-$M35)))","v":""},"","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$B$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$F$7+$G35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$O$7+$J35-1))*$F35))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$BF$7+$K35-1))","v":""},{"$f":"IF(L35=\"\", \"\", VLOOKUP(X35,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,P35,IF($X35=1,IF(Z$9=$G35,(1-$M35),0),IF($X35=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,Q35,IF($X35=1,IF(AA$9=$G35,(1-$M35),0),IF($X35=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,R35,IF($X35=1,IF(AB$9=$G35,(1-$M35),0),IF($X35=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L35=\"\", \"\", IF($X35=0,S35,IF($X35=1,IF(AC$9=$G35,(1-$M35),0),IF($X35=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AG$7+$G35-2),(1-$M35),0),IF($X35=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AJ$7+$J35-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X35=3,1,IF($X35=4,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$AO$7+$J35-1),$J35))","v":""},"",{"$f":"IF(L35=\"\", \"\", IF($X35=0,$V35,IF($G35=5,$N35,(INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$T$7+$X35-1)+INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1))*$F35)))","v":""},{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$CE$7+$K35-1)*$F35)","v":""},"","","","","","","","","","",{"$f":"IF(L35=\"\", \"\", IF($G35=5,$O35,IF($AK35=0,$W35,INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$J$7+$J35-1)*$F35)))","v":""},"",{"$f":"IF(L35=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L35,'Asset Models'!$V$7)*$F35)","v":""}]
[2.1489931551638808E-2,0.17744617353902281,{"$f":"IF(Inventory!AH35=Inventory!$C$1032,0.5,1)*B36","v":0.17744617353902281},{"$f":"Inventory!C35","v":0},{"$f":"Inventory!E35","v":0},{"$f":"Inventory!W35","v":""},{"$f":"'Year 09'!AM36","v":""},{"$f":"IF($J36='Year 09'!$J36,'Year 09'!H36,$J36)","v":""},{"$f":"IF($J36='Year 09'!$J36,'Year 09'!I36,$J36)","v":""},{"$f":"'Year 09'!AN36","v":""},"",{"$f":"IF(E36 = 0, \"\", MATCH($E36,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!BA$7+$J36-1))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$W$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AB$7+$J36-1)*$F36)","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,1,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0)*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=1,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=2,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,0,IF($G36=3,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AX$7+$G36-1),IF($G36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AT$7+$G36-1),0))*(1-$M36)))","v":""},"","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$B$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$F$7+$G36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$O$7+$J36-1))*$F36))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$BF$7+$K36-1))","v":""},{"$f":"IF(L36=\"\", \"\", VLOOKUP(X36,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,P36,IF($X36=1,IF(Z$9=$G36,(1-$M36),0),IF($X36=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,Q36,IF($X36=1,IF(AA$9=$G36,(1-$M36),0),IF($X36=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,R36,IF($X36=1,IF(AB$9=$G36,(1-$M36),0),IF($X36=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L36=\"\", \"\", IF($X36=0,S36,IF($X36=1,IF(AC$9=$G36,(1-$M36),0),IF($X36=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AG$7+$G36-2),(1-$M36),0),IF($X36=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AJ$7+$J36-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X36=3,1,IF($X36=4,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$AO$7+$J36-1),$J36))","v":""},"",{"$f":"IF(L36=\"\", \"\", IF($X36=0,$V36,IF($G36=5,$N36,(INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$T$7+$X36-1)+INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1))*$F36)))","v":""},{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$CE$7+$K36-1)*$F36)","v":""},"","","","","","","","","","",{"$f":"IF(L36=\"\", \"\", IF($G36=5,$O36,IF($AK36=0,$W36,INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$J$7+$J36-1)*$F36)))","v":""},"",{"$f":"IF(L36=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L36,'Asset Models'!$V$7)*$F36)","v":""}]
[0.64930046709927891,0.32350686558877795,{"$f":"IF(Inventory!AH36=Inventory!$C$1032,0.5,1)*B37","v":0.32350686558877795},{"$f":"Inventory!C36","v":0},{"$f":"Inventory!E36","v":0},{"$f":"Inventory!W36","v":""},{"$f":"'Year 09'!AM37","v":""},{"$f":"IF($J37='Year 09'!$J37,'Year 09'!H37,$J37)","v":""},{"$f":"IF($J37='Year 09'!$J37,'Year 09'!I37,$J37)","v":""},{"$f":"'Year 09'!AN37","v":""},"",{"$f":"IF(E37 = 0, \"\", MATCH($E37,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!BA$7+$J37-1))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$W$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AB$7+$J37-1)*$F37)","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,1,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0)*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=1,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=2,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,0,IF($G37=3,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AX$7+$G37-1),IF($G37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AT$7+$G37-1),0))*(1-$M37)))","v":""},"","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$B$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$F$7+$G37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$O$7+$J37-1))*$F37))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$BF$7+$K37-1))","v":""},{"$f":"IF(L37=\"\", \"\", VLOOKUP(X37,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,P37,IF($X37=1,IF(Z$9=$G37,(1-$M37),0),IF($X37=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,Q37,IF($X37=1,IF(AA$9=$G37,(1-$M37),0),IF($X37=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,R37,IF($X37=1,IF(AB$9=$G37,(1-$M37),0),IF($X37=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L37=\"\", \"\", IF($X37=0,S37,IF($X37=1,IF(AC$9=$G37,(1-$M37),0),IF($X37=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AG$7+$G37-2),(1-$M37),0),IF($X37=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AJ$7+$J37-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X37=3,1,IF($X37=4,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$AO$7+$J37-1),$J37))","v":""},"",{"$f":"IF(L37=\"\", \"\", IF($X37=0,$V37,IF($G37=5,$N37,(INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$T$7+$X37-1)+INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1))*$F37)))","v":""},{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$CE$7+$K37-1)*$F37)","v":""},"","","","","","","","","","",{"$f":"IF(L37=\"\", \"\", IF($G37=5,$O37,IF($AK37=0,$W37,INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$J$7+$J37-1)*$F37)))","v":""},"",{"$f":"IF(L37=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L37,'Asset Models'!$V$7)*$F37)","v":""}]
[0.60041153414117499,0.48394430198272942,{"$f":"IF(Inventory!AH37=Inventory!$C$1032,0.5,1)*B38","v":0.48394430198272942},{"$f":"Inventory!C37","v":0},{"$f":"Inventory!E37","v":0},{"$f":"Inventory!W37","v":""},{"$f":"'Year 09'!AM38","v":""},{"$f":"IF($J38='Year 09'!$J38,'Year 09'!H38,$J38)","v":""},{"$f":"IF($J38='Year 09'!$J38,'Year 09'!I38,$J38)","v":""},{"$f":"'Year 09'!AN38","v":""},"",{"$f":"IF(E38 = 0, \"\", MATCH($E38,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!BA$7+$J38-1))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$W$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AB$7+$J38-1)*$F38)","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,1,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0)*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=1,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=2,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,0,IF($G38=3,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AX$7+$G38-1),IF($G38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AT$7+$G38-1),0))*(1-$M38)))","v":""},"","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$B$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$F$7+$G38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$O$7+$J38-1))*$F38))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$BF$7+$K38-1))","v":""},{"$f":"IF(L38=\"\", \"\", VLOOKUP(X38,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,P38,IF($X38=1,IF(Z$9=$G38,(1-$M38),0),IF($X38=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,Q38,IF($X38=1,IF(AA$9=$G38,(1-$M38),0),IF($X38=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,R38,IF($X38=1,IF(AB$9=$G38,(1-$M38),0),IF($X38=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L38=\"\", \"\", IF($X38=0,S38,IF($X38=1,IF(AC$9=$G38,(1-$M38),0),IF($X38=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AG$7+$G38-2),(1-$M38),0),IF($X38=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AJ$7+$J38-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X38=3,1,IF($X38=4,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$AO$7+$J38-1),$J38))","v":""},"",{"$f":"IF(L38=\"\", \"\", IF($X38=0,$V38,IF($G38=5,$N38,(INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$T$7+$X38-1)+INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1))*$F38)))","v":""},{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$CE$7+$K38-1)*$F38)","v":""},"","","","","","","","","","",{"$f":"IF(L38=\"\", \"\", IF($G38=5,$O38,IF($AK38=0,$W38,INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$J$7+$J38-1)*$F38)))","v":""},"",{"$f":"IF(L38=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L38,'Asset Models'!$V$7)*$F38)","v":""}]
[0.88358778549696493,0.13562371309084997,{"$f":"IF(Inventory!AH38=Inventory!$C$1032,0.5,1)*B39","v":0.13562371309084997},{"$f":"Inventory!C38","v":0},{"$f":"Inventory!E38","v":0},{"$f":"Inventory!W38","v":""},{"$f":"'Year 09'!AM39","v":""},{"$f":"IF($J39='Year 09'!$J39,'Year 09'!H39,$J39)","v":""},{"$f":"IF($J39='Year 09'!$J39,'Year 09'!I39,$J39)","v":""},{"$f":"'Year 09'!AN39","v":""},"",{"$f":"IF(E39 = 0, \"\", MATCH($E39,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!BA$7+$J39-1))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$W$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AB$7+$J39-1)*$F39)","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,1,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0)*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=1,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=2,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,0,IF($G39=3,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AX$7+$G39-1),IF($G39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AT$7+$G39-1),0))*(1-$M39)))","v":""},"","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$B$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$F$7+$G39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$O$7+$J39-1))*$F39))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$BF$7+$K39-1))","v":""},{"$f":"IF(L39=\"\", \"\", VLOOKUP(X39,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,P39,IF($X39=1,IF(Z$9=$G39,(1-$M39),0),IF($X39=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,Q39,IF($X39=1,IF(AA$9=$G39,(1-$M39),0),IF($X39=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,R39,IF($X39=1,IF(AB$9=$G39,(1-$M39),0),IF($X39=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L39=\"\", \"\", IF($X39=0,S39,IF($X39=1,IF(AC$9=$G39,(1-$M39),0),IF($X39=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AG$7+$G39-2),(1-$M39),0),IF($X39=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AJ$7+$J39-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X39=3,1,IF($X39=4,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$AO$7+$J39-1),$J39))","v":""},"",{"$f":"IF(L39=\"\", \"\", IF($X39=0,$V39,IF($G39=5,$N39,(INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$T$7+$X39-1)+INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1))*$F39)))","v":""},{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$CE$7+$K39-1)*$F39)","v":""},"","","","","","","","","","",{"$f":"IF(L39=\"\", \"\", IF($G39=5,$O39,IF($AK39=0,$W39,INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$J$7+$J39-1)*$F39)))","v":""},"",{"$f":"IF(L39=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L39,'Asset Models'!$V$7)*$F39)","v":""}]
[0.52065736520583594,0.80922889747985549,{"$f":"IF(Inventory!AH39=Inventory!$C$1032,0.5,1)*B40","v":0.80922889747985549},{"$f":"Inventory!C39","v":0},{"$f":"Inventory!E39","v":0},{"$f":"Inventory!W39","v":""},{"$f":"'Year 09'!AM40","v":""},{"$f":"IF($J40='Year 09'!$J40,'Year 09'!H40,$J40)","v":""},{"$f":"IF($J40='Year 09'!$J40,'Year 09'!I40,$J40)","v":""},{"$f":"'Year 09'!AN40","v":""},"",{"$f":"IF(E40 = 0, \"\", MATCH($E40,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!BA$7+$J40-1))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$W$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AB$7+$J40-1)*$F40)","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,1,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0)*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=1,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=2,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,0,IF($G40=3,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AX$7+$G40-1),IF($G40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AT$7+$G40-1),0))*(1-$M40)))","v":""},"","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$B$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$F$7+$G40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$O$7+$J40-1))*$F40))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$BF$7+$K40-1))","v":""},{"$f":"IF(L40=\"\", \"\", VLOOKUP(X40,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,P40,IF($X40=1,IF(Z$9=$G40,(1-$M40),0),IF($X40=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,Q40,IF($X40=1,IF(AA$9=$G40,(1-$M40),0),IF($X40=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,R40,IF($X40=1,IF(AB$9=$G40,(1-$M40),0),IF($X40=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L40=\"\", \"\", IF($X40=0,S40,IF($X40=1,IF(AC$9=$G40,(1-$M40),0),IF($X40=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AG$7+$G40-2),(1-$M40),0),IF($X40=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AJ$7+$J40-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X40=3,1,IF($X40=4,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$AO$7+$J40-1),$J40))","v":""},"",{"$f":"IF(L40=\"\", \"\", IF($X40=0,$V40,IF($G40=5,$N40,(INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$T$7+$X40-1)+INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1))*$F40)))","v":""},{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$CE$7+$K40-1)*$F40)","v":""},"","","","","","","","","","",{"$f":"IF(L40=\"\", \"\", IF($G40=5,$O40,IF($AK40=0,$W40,INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$J$7+$J40-1)*$F40)))","v":""},"",{"$f":"IF(L40=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L40,'Asset Models'!$V$7)*$F40)","v":""}]
[0.73378494485437851,0.70298189869602468,{"$f":"IF(Inventory!AH40=Inventory!$C$1032,0.5,1)*B41","v":0.70298189869602468},{"$f":"Inventory!C40","v":0},{"$f":"Inventory!E40","v":0},{"$f":"Inventory!W40","v":""},{"$f":"'Year 09'!AM41","v":""},{"$f":"IF($J41='Year 09'!$J41,'Year 09'!H41,$J41)","v":""},{"$f":"IF($J41='Year 09'!$J41,'Year 09'!I41,$J41)","v":""},{"$f":"'Year 09'!AN41","v":""},"",{"$f":"IF(E41 = 0, \"\", MATCH($E41,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!BA$7+$J41-1))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$W$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AB$7+$J41-1)*$F41)","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,1,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0)*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=1,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=2,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,0,IF($G41=3,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AX$7+$G41-1),IF($G41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AT$7+$G41-1),0))*(1-$M41)))","v":""},"","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$B$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$F$7+$G41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$O$7+$J41-1))*$F41))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$BF$7+$K41-1))","v":""},{"$f":"IF(L41=\"\", \"\", VLOOKUP(X41,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,P41,IF($X41=1,IF(Z$9=$G41,(1-$M41),0),IF($X41=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,Q41,IF($X41=1,IF(AA$9=$G41,(1-$M41),0),IF($X41=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,R41,IF($X41=1,IF(AB$9=$G41,(1-$M41),0),IF($X41=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L41=\"\", \"\", IF($X41=0,S41,IF($X41=1,IF(AC$9=$G41,(1-$M41),0),IF($X41=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AG$7+$G41-2),(1-$M41),0),IF($X41=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AJ$7+$J41-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X41=3,1,IF($X41=4,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$AO$7+$J41-1),$J41))","v":""},"",{"$f":"IF(L41=\"\", \"\", IF($X41=0,$V41,IF($G41=5,$N41,(INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$T$7+$X41-1)+INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1))*$F41)))","v":""},{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$CE$7+$K41-1)*$F41)","v":""},"","","","","","","","","","",{"$f":"IF(L41=\"\", \"\", IF($G41=5,$O41,IF($AK41=0,$W41,INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$J$7+$J41-1)*$F41)))","v":""},"",{"$f":"IF(L41=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L41,'Asset Models'!$V$7)*$F41)","v":""}]
[0.73269597177362245,5.2171074304708465E-2,{"$f":"IF(Inventory!AH41=Inventory!$C$1032,0.5,1)*B42","v":5.2171074304708465E-2},{"$f":"Inventory!C41","v":0},{"$f":"Inventory!E41","v":0},{"$f":"Inventory!W41","v":""},{"$f":"'Year 09'!AM42","v":""},{"$f":"IF($J42='Year 09'!$J42,'Year 09'!H42,$J42)","v":""},{"$f":"IF($J42='Year 09'!$J42,'Year 09'!I42,$J42)","v":""},{"$f":"'Year 09'!AN42","v":""},"",{"$f":"IF(E42 = 0, \"\", MATCH($E42,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!BA$7+$J42-1))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$W$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AB$7+$J42-1)*$F42)","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,1,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0)*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=1,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=2,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,0,IF($G42=3,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AX$7+$G42-1),IF($G42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AT$7+$G42-1),0))*(1-$M42)))","v":""},"","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$B$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$F$7+$G42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$O$7+$J42-1))*$F42))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$BF$7+$K42-1))","v":""},{"$f":"IF(L42=\"\", \"\", VLOOKUP(X42,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,P42,IF($X42=1,IF(Z$9=$G42,(1-$M42),0),IF($X42=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,Q42,IF($X42=1,IF(AA$9=$G42,(1-$M42),0),IF($X42=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,R42,IF($X42=1,IF(AB$9=$G42,(1-$M42),0),IF($X42=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L42=\"\", \"\", IF($X42=0,S42,IF($X42=1,IF(AC$9=$G42,(1-$M42),0),IF($X42=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AG$7+$G42-2),(1-$M42),0),IF($X42=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AJ$7+$J42-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X42=3,1,IF($X42=4,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$AO$7+$J42-1),$J42))","v":""},"",{"$f":"IF(L42=\"\", \"\", IF($X42=0,$V42,IF($G42=5,$N42,(INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$T$7+$X42-1)+INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1))*$F42)))","v":""},{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$CE$7+$K42-1)*$F42)","v":""},"","","","","","","","","","",{"$f":"IF(L42=\"\", \"\", IF($G42=5,$O42,IF($AK42=0,$W42,INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$J$7+$J42-1)*$F42)))","v":""},"",{"$f":"IF(L42=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L42,'Asset Models'!$V$7)*$F42)","v":""}]
[9.0606700123831652E-2,0.43024214907096681,{"$f":"IF(Inventory!AH42=Inventory!$C$1032,0.5,1)*B43","v":0.43024214907096681},{"$f":"Inventory!C42","v":0},{"$f":"Inventory!E42","v":0},{"$f":"Inventory!W42","v":""},{"$f":"'Year 09'!AM43","v":""},{"$f":"IF($J43='Year 09'!$J43,'Year 09'!H43,$J43)","v":""},{"$f":"IF($J43='Year 09'!$J43,'Year 09'!I43,$J43)","v":""},{"$f":"'Year 09'!AN43","v":""},"",{"$f":"IF(E43 = 0, \"\", MATCH($E43,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!BA$7+$J43-1))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$W$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AB$7+$J43-1)*$F43)","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,1,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0)*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=1,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=2,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,0,IF($G43=3,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AX$7+$G43-1),IF($G43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AT$7+$G43-1),0))*(1-$M43)))","v":""},"","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$B$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$F$7+$G43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$O$7+$J43-1))*$F43))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$BF$7+$K43-1))","v":""},{"$f":"IF(L43=\"\", \"\", VLOOKUP(X43,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,P43,IF($X43=1,IF(Z$9=$G43,(1-$M43),0),IF($X43=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,Q43,IF($X43=1,IF(AA$9=$G43,(1-$M43),0),IF($X43=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,R43,IF($X43=1,IF(AB$9=$G43,(1-$M43),0),IF($X43=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L43=\"\", \"\", IF($X43=0,S43,IF($X43=1,IF(AC$9=$G43,(1-$M43),0),IF($X43=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AG$7+$G43-2),(1-$M43),0),IF($X43=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AJ$7+$J43-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X43=3,1,IF($X43=4,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$AO$7+$J43-1),$J43))","v":""},"",{"$f":"IF(L43=\"\", \"\", IF($X43=0,$V43,IF($G43=5,$N43,(INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$T$7+$X43-1)+INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1))*$F43)))","v":""},{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$CE$7+$K43-1)*$F43)","v":""},"","","","","","","","","","",{"$f":"IF(L43=\"\", \"\", IF($G43=5,$O43,IF($AK43=0,$W43,INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$J$7+$J43-1)*$F43)))","v":""},"",{"$f":"IF(L43=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L43,'Asset Models'!$V$7)*$F43)","v":""}]
[0.43889274375172183,0.10591427018246036,{"$f":"IF(Inventory!AH43=Inventory!$C$1032,0.5,1)*B44","v":0.10591427018246036},{"$f":"Inventory!C43","v":0},{"$f":"Inventory!E43","v":0},{"$f":"Inventory!W43","v":""},{"$f":"'Year 09'!AM44","v":""},{"$f":"IF($J44='Year 09'!$J44,'Year 09'!H44,$J44)","v":""},{"$f":"IF($J44='Year 09'!$J44,'Year 09'!I44,$J44)","v":""},{"$f":"'Year 09'!AN44","v":""},"",{"$f":"IF(E44 = 0, \"\", MATCH($E44,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!BA$7+$J44-1))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$W$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AB$7+$J44-1)*$F44)","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,1,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0)*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=1,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=2,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,0,IF($G44=3,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AX$7+$G44-1),IF($G44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AT$7+$G44-1),0))*(1-$M44)))","v":""},"","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$B$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$F$7+$G44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$O$7+$J44-1))*$F44))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$BF$7+$K44-1))","v":""},{"$f":"IF(L44=\"\", \"\", VLOOKUP(X44,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,P44,IF($X44=1,IF(Z$9=$G44,(1-$M44),0),IF($X44=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,Q44,IF($X44=1,IF(AA$9=$G44,(1-$M44),0),IF($X44=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,R44,IF($X44=1,IF(AB$9=$G44,(1-$M44),0),IF($X44=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L44=\"\", \"\", IF($X44=0,S44,IF($X44=1,IF(AC$9=$G44,(1-$M44),0),IF($X44=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AG$7+$G44-2),(1-$M44),0),IF($X44=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AJ$7+$J44-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X44=3,1,IF($X44=4,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$AO$7+$J44-1),$J44))","v":""},"",{"$f":"IF(L44=\"\", \"\", IF($X44=0,$V44,IF($G44=5,$N44,(INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$T$7+$X44-1)+INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1))*$F44)))","v":""},{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$CE$7+$K44-1)*$F44)","v":""},"","","","","","","","","","",{"$f":"IF(L44=\"\", \"\", IF($G44=5,$O44,IF($AK44=0,$W44,INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$J$7+$J44-1)*$F44)))","v":""},"",{"$f":"IF(L44=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L44,'Asset Models'!$V$7)*$F44)","v":""}]
[0.92717030513293663,0.57722730618987295,{"$f":"IF(Inventory!AH44=Inventory!$C$1032,0.5,1)*B45","v":0.57722730618987295},{"$f":"Inventory!C44","v":0},{"$f":"Inventory!E44","v":0},{"$f":"Inventory!W44","v":""},{"$f":"'Year 09'!AM45","v":""},{"$f":"IF($J45='Year 09'!$J45,'Year 09'!H45,$J45)","v":""},{"$f":"IF($J45='Year 09'!$J45,'Year 09'!I45,$J45)","v":""},{"$f":"'Year 09'!AN45","v":""},"",{"$f":"IF(E45 = 0, \"\", MATCH($E45,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!BA$7+$J45-1))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$W$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AB$7+$J45-1)*$F45)","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,1,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0)*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=1,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=2,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,0,IF($G45=3,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AX$7+$G45-1),IF($G45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AT$7+$G45-1),0))*(1-$M45)))","v":""},"","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$B$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$F$7+$G45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$O$7+$J45-1))*$F45))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$BF$7+$K45-1))","v":""},{"$f":"IF(L45=\"\", \"\", VLOOKUP(X45,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,P45,IF($X45=1,IF(Z$9=$G45,(1-$M45),0),IF($X45=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,Q45,IF($X45=1,IF(AA$9=$G45,(1-$M45),0),IF($X45=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,R45,IF($X45=1,IF(AB$9=$G45,(1-$M45),0),IF($X45=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L45=\"\", \"\", IF($X45=0,S45,IF($X45=1,IF(AC$9=$G45,(1-$M45),0),IF($X45=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AG$7+$G45-2),(1-$M45),0),IF($X45=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AJ$7+$J45-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X45=3,1,IF($X45=4,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$AO$7+$J45-1),$J45))","v":""},"",{"$f":"IF(L45=\"\", \"\", IF($X45=0,$V45,IF($G45=5,$N45,(INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$T$7+$X45-1)+INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1))*$F45)))","v":""},{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$CE$7+$K45-1)*$F45)","v":""},"","","","","","","","","","",{"$f":"IF(L45=\"\", \"\", IF($G45=5,$O45,IF($AK45=0,$W45,INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$J$7+$J45-1)*$F45)))","v":""},"",{"$f":"IF(L45=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L45,'Asset Models'!$V$7)*$F45)","v":""}]
[0.44466490694394167,0.93559621841363105,{"$f":"IF(Inventory!AH45=Inventory!$C$1032,0.5,1)*B46","v":0.93559621841363105},{"$f":"Inventory!C45","v":0},{"$f":"Inventory!E45","v":0},{"$f":"Inventory!W45","v":""},{"$f":"'Year 09'!AM46","v":""},{"$f":"IF($J46='Year 09'!$J46,'Year 09'!H46,$J46)","v":""},{"$f":"IF($J46='Year 09'!$J46,'Year 09'!I46,$J46)","v":""},{"$f":"'Year 09'!AN46","v":""},"",{"$f":"IF(E46 = 0, \"\", MATCH($E46,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!BA$7+$J46-1))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$W$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AB$7+$J46-1)*$F46)","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,1,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0)*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=1,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=2,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,0,IF($G46=3,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AX$7+$G46-1),IF($G46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AT$7+$G46-1),0))*(1-$M46)))","v":""},"","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$B$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$F$7+$G46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$O$7+$J46-1))*$F46))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$BF$7+$K46-1))","v":""},{"$f":"IF(L46=\"\", \"\", VLOOKUP(X46,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,P46,IF($X46=1,IF(Z$9=$G46,(1-$M46),0),IF($X46=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,Q46,IF($X46=1,IF(AA$9=$G46,(1-$M46),0),IF($X46=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,R46,IF($X46=1,IF(AB$9=$G46,(1-$M46),0),IF($X46=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L46=\"\", \"\", IF($X46=0,S46,IF($X46=1,IF(AC$9=$G46,(1-$M46),0),IF($X46=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AG$7+$G46-2),(1-$M46),0),IF($X46=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AJ$7+$J46-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X46=3,1,IF($X46=4,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$AO$7+$J46-1),$J46))","v":""},"",{"$f":"IF(L46=\"\", \"\", IF($X46=0,$V46,IF($G46=5,$N46,(INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$T$7+$X46-1)+INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1))*$F46)))","v":""},{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$CE$7+$K46-1)*$F46)","v":""},"","","","","","","","","","",{"$f":"IF(L46=\"\", \"\", IF($G46=5,$O46,IF($AK46=0,$W46,INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$J$7+$J46-1)*$F46)))","v":""},"",{"$f":"IF(L46=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L46,'Asset Models'!$V$7)*$F46)","v":""}]
[0.52678280909547659,0.65592902780352524,{"$f":"IF(Inventory!AH46=Inventory!$C$1032,0.5,1)*B47","v":0.65592902780352524},{"$f":"Inventory!C46","v":0},{"$f":"Inventory!E46","v":0},{"$f":"Inventory!W46","v":""},{"$f":"'Year 09'!AM47","v":""},{"$f":"IF($J47='Year 09'!$J47,'Year 09'!H47,$J47)","v":""},{"$f":"IF($J47='Year 09'!$J47,'Year 09'!I47,$J47)","v":""},{"$f":"'Year 09'!AN47","v":""},"",{"$f":"IF(E47 = 0, \"\", MATCH($E47,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!BA$7+$J47-1))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$W$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AB$7+$J47-1)*$F47)","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,1,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0)*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=1,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=2,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,0,IF($G47=3,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AX$7+$G47-1),IF($G47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AT$7+$G47-1),0))*(1-$M47)))","v":""},"","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$B$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$F$7+$G47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$O$7+$J47-1))*$F47))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$BF$7+$K47-1))","v":""},{"$f":"IF(L47=\"\", \"\", VLOOKUP(X47,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,P47,IF($X47=1,IF(Z$9=$G47,(1-$M47),0),IF($X47=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,Q47,IF($X47=1,IF(AA$9=$G47,(1-$M47),0),IF($X47=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,R47,IF($X47=1,IF(AB$9=$G47,(1-$M47),0),IF($X47=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L47=\"\", \"\", IF($X47=0,S47,IF($X47=1,IF(AC$9=$G47,(1-$M47),0),IF($X47=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AG$7+$G47-2),(1-$M47),0),IF($X47=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AJ$7+$J47-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X47=3,1,IF($X47=4,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$AO$7+$J47-1),$J47))","v":""},"",{"$f":"IF(L47=\"\", \"\", IF($X47=0,$V47,IF($G47=5,$N47,(INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$T$7+$X47-1)+INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1))*$F47)))","v":""},{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$CE$7+$K47-1)*$F47)","v":""},"","","","","","","","","","",{"$f":"IF(L47=\"\", \"\", IF($G47=5,$O47,IF($AK47=0,$W47,INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$J$7+$J47-1)*$F47)))","v":""},"",{"$f":"IF(L47=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L47,'Asset Models'!$V$7)*$F47)","v":""}]
[0.88172203470746457,0.53534107972028755,{"$f":"IF(Inventory!AH47=Inventory!$C$1032,0.5,1)*B48","v":0.53534107972028755},{"$f":"Inventory!C47","v":0},{"$f":"Inventory!E47","v":0},{"$f":"Inventory!W47","v":""},{"$f":"'Year 09'!AM48","v":""},{"$f":"IF($J48='Year 09'!$J48,'Year 09'!H48,$J48)","v":""},{"$f":"IF($J48='Year 09'!$J48,'Year 09'!I48,$J48)","v":""},{"$f":"'Year 09'!AN48","v":""},"",{"$f":"IF(E48 = 0, \"\", MATCH($E48,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!BA$7+$J48-1))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$W$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AB$7+$J48-1)*$F48)","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,1,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0)*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=1,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=2,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,0,IF($G48=3,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AX$7+$G48-1),IF($G48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AT$7+$G48-1),0))*(1-$M48)))","v":""},"","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$B$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$F$7+$G48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$O$7+$J48-1))*$F48))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$BF$7+$K48-1))","v":""},{"$f":"IF(L48=\"\", \"\", VLOOKUP(X48,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,P48,IF($X48=1,IF(Z$9=$G48,(1-$M48),0),IF($X48=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,Q48,IF($X48=1,IF(AA$9=$G48,(1-$M48),0),IF($X48=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,R48,IF($X48=1,IF(AB$9=$G48,(1-$M48),0),IF($X48=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L48=\"\", \"\", IF($X48=0,S48,IF($X48=1,IF(AC$9=$G48,(1-$M48),0),IF($X48=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AG$7+$G48-2),(1-$M48),0),IF($X48=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AJ$7+$J48-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X48=3,1,IF($X48=4,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$AO$7+$J48-1),$J48))","v":""},"",{"$f":"IF(L48=\"\", \"\", IF($X48=0,$V48,IF($G48=5,$N48,(INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$T$7+$X48-1)+INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1))*$F48)))","v":""},{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$CE$7+$K48-1)*$F48)","v":""},"","","","","","","","","","",{"$f":"IF(L48=\"\", \"\", IF($G48=5,$O48,IF($AK48=0,$W48,INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$J$7+$J48-1)*$F48)))","v":""},"",{"$f":"IF(L48=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L48,'Asset Models'!$V$7)*$F48)","v":""}]
[0.12917191986129006,0.77652582018403837,{"$f":"IF(Inventory!AH48=Inventory!$C$1032,0.5,1)*B49","v":0.77652582018403837},{"$f":"Inventory!C48","v":0},{"$f":"Inventory!E48","v":0},{"$f":"Inventory!W48","v":""},{"$f":"'Year 09'!AM49","v":""},{"$f":"IF($J49='Year 09'!$J49,'Year 09'!H49,$J49)","v":""},{"$f":"IF($J49='Year 09'!$J49,'Year 09'!I49,$J49)","v":""},{"$f":"'Year 09'!AN49","v":""},"",{"$f":"IF(E49 = 0, \"\", MATCH($E49,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!BA$7+$J49-1))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$W$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AB$7+$J49-1)*$F49)","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,1,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0)*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=1,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=2,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,0,IF($G49=3,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AX$7+$G49-1),IF($G49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AT$7+$G49-1),0))*(1-$M49)))","v":""},"","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$B$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$F$7+$G49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$O$7+$J49-1))*$F49))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$BF$7+$K49-1))","v":""},{"$f":"IF(L49=\"\", \"\", VLOOKUP(X49,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,P49,IF($X49=1,IF(Z$9=$G49,(1-$M49),0),IF($X49=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,Q49,IF($X49=1,IF(AA$9=$G49,(1-$M49),0),IF($X49=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,R49,IF($X49=1,IF(AB$9=$G49,(1-$M49),0),IF($X49=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L49=\"\", \"\", IF($X49=0,S49,IF($X49=1,IF(AC$9=$G49,(1-$M49),0),IF($X49=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AG$7+$G49-2),(1-$M49),0),IF($X49=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AJ$7+$J49-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X49=3,1,IF($X49=4,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$AO$7+$J49-1),$J49))","v":""},"",{"$f":"IF(L49=\"\", \"\", IF($X49=0,$V49,IF($G49=5,$N49,(INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$T$7+$X49-1)+INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1))*$F49)))","v":""},{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$CE$7+$K49-1)*$F49)","v":""},"","","","","","","","","","",{"$f":"IF(L49=\"\", \"\", IF($G49=5,$O49,IF($AK49=0,$W49,INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$J$7+$J49-1)*$F49)))","v":""},"",{"$f":"IF(L49=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L49,'Asset Models'!$V$7)*$F49)","v":""}]
[0.46533991419922249,0.39583450165612588,{"$f":"IF(Inventory!AH49=Inventory!$C$1032,0.5,1)*B50","v":0.39583450165612588},{"$f":"Inventory!C49","v":0},{"$f":"Inventory!E49","v":0},{"$f":"Inventory!W49","v":""},{"$f":"'Year 09'!AM50","v":""},{"$f":"IF($J50='Year 09'!$J50,'Year 09'!H50,$J50)","v":""},{"$f":"IF($J50='Year 09'!$J50,'Year 09'!I50,$J50)","v":""},{"$f":"'Year 09'!AN50","v":""},"",{"$f":"IF(E50 = 0, \"\", MATCH($E50,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!BA$7+$J50-1))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$W$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AB$7+$J50-1)*$F50)","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,1,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0)*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=1,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=2,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,0,IF($G50=3,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AX$7+$G50-1),IF($G50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AT$7+$G50-1),0))*(1-$M50)))","v":""},"","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$B$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$F$7+$G50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$O$7+$J50-1))*$F50))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$BF$7+$K50-1))","v":""},{"$f":"IF(L50=\"\", \"\", VLOOKUP(X50,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,P50,IF($X50=1,IF(Z$9=$G50,(1-$M50),0),IF($X50=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,Q50,IF($X50=1,IF(AA$9=$G50,(1-$M50),0),IF($X50=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,R50,IF($X50=1,IF(AB$9=$G50,(1-$M50),0),IF($X50=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L50=\"\", \"\", IF($X50=0,S50,IF($X50=1,IF(AC$9=$G50,(1-$M50),0),IF($X50=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AG$7+$G50-2),(1-$M50),0),IF($X50=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AJ$7+$J50-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X50=3,1,IF($X50=4,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$AO$7+$J50-1),$J50))","v":""},"",{"$f":"IF(L50=\"\", \"\", IF($X50=0,$V50,IF($G50=5,$N50,(INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$T$7+$X50-1)+INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1))*$F50)))","v":""},{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$CE$7+$K50-1)*$F50)","v":""},"","","","","","","","","","",{"$f":"IF(L50=\"\", \"\", IF($G50=5,$O50,IF($AK50=0,$W50,INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$J$7+$J50-1)*$F50)))","v":""},"",{"$f":"IF(L50=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L50,'Asset Models'!$V$7)*$F50)","v":""}]
[0.98811457234383493,3.5379553702335476E-2,{"$f":"IF(Inventory!AH50=Inventory!$C$1032,0.5,1)*B51","v":3.5379553702335476E-2},{"$f":"Inventory!C50","v":0},{"$f":"Inventory!E50","v":0},{"$f":"Inventory!W50","v":""},{"$f":"'Year 09'!AM51","v":""},{"$f":"IF($J51='Year 09'!$J51,'Year 09'!H51,$J51)","v":""},{"$f":"IF($J51='Year 09'!$J51,'Year 09'!I51,$J51)","v":""},{"$f":"'Year 09'!AN51","v":""},"",{"$f":"IF(E51 = 0, \"\", MATCH($E51,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!BA$7+$J51-1))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$W$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AB$7+$J51-1)*$F51)","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,1,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0)*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=1,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=2,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,0,IF($G51=3,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AX$7+$G51-1),IF($G51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AT$7+$G51-1),0))*(1-$M51)))","v":""},"","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$B$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$F$7+$G51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$O$7+$J51-1))*$F51))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$BF$7+$K51-1))","v":""},{"$f":"IF(L51=\"\", \"\", VLOOKUP(X51,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,P51,IF($X51=1,IF(Z$9=$G51,(1-$M51),0),IF($X51=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,Q51,IF($X51=1,IF(AA$9=$G51,(1-$M51),0),IF($X51=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,R51,IF($X51=1,IF(AB$9=$G51,(1-$M51),0),IF($X51=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L51=\"\", \"\", IF($X51=0,S51,IF($X51=1,IF(AC$9=$G51,(1-$M51),0),IF($X51=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AG$7+$G51-2),(1-$M51),0),IF($X51=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AJ$7+$J51-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X51=3,1,IF($X51=4,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$AO$7+$J51-1),$J51))","v":""},"",{"$f":"IF(L51=\"\", \"\", IF($X51=0,$V51,IF($G51=5,$N51,(INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$T$7+$X51-1)+INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1))*$F51)))","v":""},{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$CE$7+$K51-1)*$F51)","v":""},"","","","","","","","","","",{"$f":"IF(L51=\"\", \"\", IF($G51=5,$O51,IF($AK51=0,$W51,INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$J$7+$J51-1)*$F51)))","v":""},"",{"$f":"IF(L51=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L51,'Asset Models'!$V$7)*$F51)","v":""}]
[0.18820909313640577,0.94668477716661248,{"$f":"IF(Inventory!AH51=Inventory!$C$1032,0.5,1)*B52","v":0.94668477716661248},{"$f":"Inventory!C51","v":0},{"$f":"Inventory!E51","v":0},{"$f":"Inventory!W51","v":""},{"$f":"'Year 09'!AM52","v":""},{"$f":"IF($J52='Year 09'!$J52,'Year 09'!H52,$J52)","v":""},{"$f":"IF($J52='Year 09'!$J52,'Year 09'!I52,$J52)","v":""},{"$f":"'Year 09'!AN52","v":""},"",{"$f":"IF(E52 = 0, \"\", MATCH($E52,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!BA$7+$J52-1))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$W$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AB$7+$J52-1)*$F52)","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,1,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0)*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=1,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=2,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,0,IF($G52=3,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AX$7+$G52-1),IF($G52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AT$7+$G52-1),0))*(1-$M52)))","v":""},"","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$B$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$F$7+$G52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$O$7+$J52-1))*$F52))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$BF$7+$K52-1))","v":""},{"$f":"IF(L52=\"\", \"\", VLOOKUP(X52,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,P52,IF($X52=1,IF(Z$9=$G52,(1-$M52),0),IF($X52=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,Q52,IF($X52=1,IF(AA$9=$G52,(1-$M52),0),IF($X52=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,R52,IF($X52=1,IF(AB$9=$G52,(1-$M52),0),IF($X52=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L52=\"\", \"\", IF($X52=0,S52,IF($X52=1,IF(AC$9=$G52,(1-$M52),0),IF($X52=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AG$7+$G52-2),(1-$M52),0),IF($X52=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AJ$7+$J52-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X52=3,1,IF($X52=4,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$AO$7+$J52-1),$J52))","v":""},"",{"$f":"IF(L52=\"\", \"\", IF($X52=0,$V52,IF($G52=5,$N52,(INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$T$7+$X52-1)+INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1))*$F52)))","v":""},{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$CE$7+$K52-1)*$F52)","v":""},"","","","","","","","","","",{"$f":"IF(L52=\"\", \"\", IF($G52=5,$O52,IF($AK52=0,$W52,INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$J$7+$J52-1)*$F52)))","v":""},"",{"$f":"IF(L52=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L52,'Asset Models'!$V$7)*$F52)","v":""}]
[0.10702119104118624,0.36470960673354225,{"$f":"IF(Inventory!AH52=Inventory!$C$1032,0.5,1)*B53","v":0.36470960673354225},{"$f":"Inventory!C52","v":0},{"$f":"Inventory!E52","v":0},{"$f":"Inventory!W52","v":""},{"$f":"'Year 09'!AM53","v":""},{"$f":"IF($J53='Year 09'!$J53,'Year 09'!H53,$J53)","v":""},{"$f":"IF($J53='Year 09'!$J53,'Year 09'!I53,$J53)","v":""},{"$f":"'Year 09'!AN53","v":""},"",{"$f":"IF(E53 = 0, \"\", MATCH($E53,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!BA$7+$J53-1))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$W$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AB$7+$J53-1)*$F53)","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,1,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0)*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=1,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=2,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,0,IF($G53=3,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AX$7+$G53-1),IF($G53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AT$7+$G53-1),0))*(1-$M53)))","v":""},"","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$B$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$F$7+$G53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$O$7+$J53-1))*$F53))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$BF$7+$K53-1))","v":""},{"$f":"IF(L53=\"\", \"\", VLOOKUP(X53,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,P53,IF($X53=1,IF(Z$9=$G53,(1-$M53),0),IF($X53=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,Q53,IF($X53=1,IF(AA$9=$G53,(1-$M53),0),IF($X53=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,R53,IF($X53=1,IF(AB$9=$G53,(1-$M53),0),IF($X53=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L53=\"\", \"\", IF($X53=0,S53,IF($X53=1,IF(AC$9=$G53,(1-$M53),0),IF($X53=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AG$7+$G53-2),(1-$M53),0),IF($X53=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AJ$7+$J53-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X53=3,1,IF($X53=4,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$AO$7+$J53-1),$J53))","v":""},"",{"$f":"IF(L53=\"\", \"\", IF($X53=0,$V53,IF($G53=5,$N53,(INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$T$7+$X53-1)+INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1))*$F53)))","v":""},{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$CE$7+$K53-1)*$F53)","v":""},"","","","","","","","","","",{"$f":"IF(L53=\"\", \"\", IF($G53=5,$O53,IF($AK53=0,$W53,INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$J$7+$J53-1)*$F53)))","v":""},"",{"$f":"IF(L53=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L53,'Asset Models'!$V$7)*$F53)","v":""}]
[0.33890010441103491,0.73224891158499028,{"$f":"IF(Inventory!AH53=Inventory!$C$1032,0.5,1)*B54","v":0.73224891158499028},{"$f":"Inventory!C53","v":0},{"$f":"Inventory!E53","v":0},{"$f":"Inventory!W53","v":""},{"$f":"'Year 09'!AM54","v":""},{"$f":"IF($J54='Year 09'!$J54,'Year 09'!H54,$J54)","v":""},{"$f":"IF($J54='Year 09'!$J54,'Year 09'!I54,$J54)","v":""},{"$f":"'Year 09'!AN54","v":""},"",{"$f":"IF(E54 = 0, \"\", MATCH($E54,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!BA$7+$J54-1))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$W$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AB$7+$J54-1)*$F54)","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,1,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0)*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=1,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=2,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,0,IF($G54=3,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AX$7+$G54-1),IF($G54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AT$7+$G54-1),0))*(1-$M54)))","v":""},"","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$B$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$F$7+$G54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$O$7+$J54-1))*$F54))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$BF$7+$K54-1))","v":""},{"$f":"IF(L54=\"\", \"\", VLOOKUP(X54,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,P54,IF($X54=1,IF(Z$9=$G54,(1-$M54),0),IF($X54=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,Q54,IF($X54=1,IF(AA$9=$G54,(1-$M54),0),IF($X54=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,R54,IF($X54=1,IF(AB$9=$G54,(1-$M54),0),IF($X54=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L54=\"\", \"\", IF($X54=0,S54,IF($X54=1,IF(AC$9=$G54,(1-$M54),0),IF($X54=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AG$7+$G54-2),(1-$M54),0),IF($X54=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AJ$7+$J54-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X54=3,1,IF($X54=4,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$AO$7+$J54-1),$J54))","v":""},"",{"$f":"IF(L54=\"\", \"\", IF($X54=0,$V54,IF($G54=5,$N54,(INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$T$7+$X54-1)+INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1))*$F54)))","v":""},{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$CE$7+$K54-1)*$F54)","v":""},"","","","","","","","","","",{"$f":"IF(L54=\"\", \"\", IF($G54=5,$O54,IF($AK54=0,$W54,INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$J$7+$J54-1)*$F54)))","v":""},"",{"$f":"IF(L54=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L54,'Asset Models'!$V$7)*$F54)","v":""}]
[0.70680306123428283,7.283838505508422E-2,{"$f":"IF(Inventory!AH54=Inventory!$C$1032,0.5,1)*B55","v":7.283838505508422E-2},{"$f":"Inventory!C54","v":0},{"$f":"Inventory!E54","v":0},{"$f":"Inventory!W54","v":""},{"$f":"'Year 09'!AM55","v":""},{"$f":"IF($J55='Year 09'!$J55,'Year 09'!H55,$J55)","v":""},{"$f":"IF($J55='Year 09'!$J55,'Year 09'!I55,$J55)","v":""},{"$f":"'Year 09'!AN55","v":""},"",{"$f":"IF(E55 = 0, \"\", MATCH($E55,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!BA$7+$J55-1))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$W$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AB$7+$J55-1)*$F55)","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,1,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0)*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=1,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=2,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,0,IF($G55=3,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AX$7+$G55-1),IF($G55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AT$7+$G55-1),0))*(1-$M55)))","v":""},"","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$B$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$F$7+$G55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$O$7+$J55-1))*$F55))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$BF$7+$K55-1))","v":""},{"$f":"IF(L55=\"\", \"\", VLOOKUP(X55,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,P55,IF($X55=1,IF(Z$9=$G55,(1-$M55),0),IF($X55=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,Q55,IF($X55=1,IF(AA$9=$G55,(1-$M55),0),IF($X55=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,R55,IF($X55=1,IF(AB$9=$G55,(1-$M55),0),IF($X55=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L55=\"\", \"\", IF($X55=0,S55,IF($X55=1,IF(AC$9=$G55,(1-$M55),0),IF($X55=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AG$7+$G55-2),(1-$M55),0),IF($X55=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AJ$7+$J55-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X55=3,1,IF($X55=4,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$AO$7+$J55-1),$J55))","v":""},"",{"$f":"IF(L55=\"\", \"\", IF($X55=0,$V55,IF($G55=5,$N55,(INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$T$7+$X55-1)+INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1))*$F55)))","v":""},{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$CE$7+$K55-1)*$F55)","v":""},"","","","","","","","","","",{"$f":"IF(L55=\"\", \"\", IF($G55=5,$O55,IF($AK55=0,$W55,INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$J$7+$J55-1)*$F55)))","v":""},"",{"$f":"IF(L55=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L55,'Asset Models'!$V$7)*$F55)","v":""}]
[0.66775035887653866,0.40454249544220511,{"$f":"IF(Inventory!AH55=Inventory!$C$1032,0.5,1)*B56","v":0.40454249544220511},{"$f":"Inventory!C55","v":0},{"$f":"Inventory!E55","v":0},{"$f":"Inventory!W55","v":""},{"$f":"'Year 09'!AM56","v":""},{"$f":"IF($J56='Year 09'!$J56,'Year 09'!H56,$J56)","v":""},{"$f":"IF($J56='Year 09'!$J56,'Year 09'!I56,$J56)","v":""},{"$f":"'Year 09'!AN56","v":""},"",{"$f":"IF(E56 = 0, \"\", MATCH($E56,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!BA$7+$J56-1))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$W$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AB$7+$J56-1)*$F56)","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,1,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0)*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=1,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=2,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,0,IF($G56=3,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AX$7+$G56-1),IF($G56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AT$7+$G56-1),0))*(1-$M56)))","v":""},"","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$B$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$F$7+$G56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$O$7+$J56-1))*$F56))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$BF$7+$K56-1))","v":""},{"$f":"IF(L56=\"\", \"\", VLOOKUP(X56,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,P56,IF($X56=1,IF(Z$9=$G56,(1-$M56),0),IF($X56=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,Q56,IF($X56=1,IF(AA$9=$G56,(1-$M56),0),IF($X56=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,R56,IF($X56=1,IF(AB$9=$G56,(1-$M56),0),IF($X56=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L56=\"\", \"\", IF($X56=0,S56,IF($X56=1,IF(AC$9=$G56,(1-$M56),0),IF($X56=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AG$7+$G56-2),(1-$M56),0),IF($X56=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AJ$7+$J56-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X56=3,1,IF($X56=4,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$AO$7+$J56-1),$J56))","v":""},"",{"$f":"IF(L56=\"\", \"\", IF($X56=0,$V56,IF($G56=5,$N56,(INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$T$7+$X56-1)+INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1))*$F56)))","v":""},{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$CE$7+$K56-1)*$F56)","v":""},"","","","","","","","","","",{"$f":"IF(L56=\"\", \"\", IF($G56=5,$O56,IF($AK56=0,$W56,INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$J$7+$J56-1)*$F56)))","v":""},"",{"$f":"IF(L56=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L56,'Asset Models'!$V$7)*$F56)","v":""}]
[0.84744769925019814,0.59691628683177489,{"$f":"IF(Inventory!AH56=Inventory!$C$1032,0.5,1)*B57","v":0.59691628683177489},{"$f":"Inventory!C56","v":0},{"$f":"Inventory!E56","v":0},{"$f":"Inventory!W56","v":""},{"$f":"'Year 09'!AM57","v":""},{"$f":"IF($J57='Year 09'!$J57,'Year 09'!H57,$J57)","v":""},{"$f":"IF($J57='Year 09'!$J57,'Year 09'!I57,$J57)","v":""},{"$f":"'Year 09'!AN57","v":""},"",{"$f":"IF(E57 = 0, \"\", MATCH($E57,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!BA$7+$J57-1))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$W$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AB$7+$J57-1)*$F57)","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,1,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0)*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=1,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=2,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,0,IF($G57=3,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AX$7+$G57-1),IF($G57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AT$7+$G57-1),0))*(1-$M57)))","v":""},"","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$B$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$F$7+$G57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$O$7+$J57-1))*$F57))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$BF$7+$K57-1))","v":""},{"$f":"IF(L57=\"\", \"\", VLOOKUP(X57,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,P57,IF($X57=1,IF(Z$9=$G57,(1-$M57),0),IF($X57=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,Q57,IF($X57=1,IF(AA$9=$G57,(1-$M57),0),IF($X57=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,R57,IF($X57=1,IF(AB$9=$G57,(1-$M57),0),IF($X57=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L57=\"\", \"\", IF($X57=0,S57,IF($X57=1,IF(AC$9=$G57,(1-$M57),0),IF($X57=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AG$7+$G57-2),(1-$M57),0),IF($X57=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AJ$7+$J57-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X57=3,1,IF($X57=4,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$AO$7+$J57-1),$J57))","v":""},"",{"$f":"IF(L57=\"\", \"\", IF($X57=0,$V57,IF($G57=5,$N57,(INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$T$7+$X57-1)+INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1))*$F57)))","v":""},{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$CE$7+$K57-1)*$F57)","v":""},"","","","","","","","","","",{"$f":"IF(L57=\"\", \"\", IF($G57=5,$O57,IF($AK57=0,$W57,INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$J$7+$J57-1)*$F57)))","v":""},"",{"$f":"IF(L57=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L57,'Asset Models'!$V$7)*$F57)","v":""}]
[0.85968924602677244,0.5044077703444152,{"$f":"IF(Inventory!AH57=Inventory!$C$1032,0.5,1)*B58","v":0.5044077703444152},{"$f":"Inventory!C57","v":0},{"$f":"Inventory!E57","v":0},{"$f":"Inventory!W57","v":""},{"$f":"'Year 09'!AM58","v":""},{"$f":"IF($J58='Year 09'!$J58,'Year 09'!H58,$J58)","v":""},{"$f":"IF($J58='Year 09'!$J58,'Year 09'!I58,$J58)","v":""},{"$f":"'Year 09'!AN58","v":""},"",{"$f":"IF(E58 = 0, \"\", MATCH($E58,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!BA$7+$J58-1))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$W$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AB$7+$J58-1)*$F58)","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,1,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0)*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=1,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=2,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,0,IF($G58=3,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AX$7+$G58-1),IF($G58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AT$7+$G58-1),0))*(1-$M58)))","v":""},"","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$B$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$F$7+$G58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$O$7+$J58-1))*$F58))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$BF$7+$K58-1))","v":""},{"$f":"IF(L58=\"\", \"\", VLOOKUP(X58,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,P58,IF($X58=1,IF(Z$9=$G58,(1-$M58),0),IF($X58=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,Q58,IF($X58=1,IF(AA$9=$G58,(1-$M58),0),IF($X58=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,R58,IF($X58=1,IF(AB$9=$G58,(1-$M58),0),IF($X58=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L58=\"\", \"\", IF($X58=0,S58,IF($X58=1,IF(AC$9=$G58,(1-$M58),0),IF($X58=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AG$7+$G58-2),(1-$M58),0),IF($X58=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AJ$7+$J58-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X58=3,1,IF($X58=4,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$AO$7+$J58-1),$J58))","v":""},"",{"$f":"IF(L58=\"\", \"\", IF($X58=0,$V58,IF($G58=5,$N58,(INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$T$7+$X58-1)+INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1))*$F58)))","v":""},{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$CE$7+$K58-1)*$F58)","v":""},"","","","","","","","","","",{"$f":"IF(L58=\"\", \"\", IF($G58=5,$O58,IF($AK58=0,$W58,INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$J$7+$J58-1)*$F58)))","v":""},"",{"$f":"IF(L58=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L58,'Asset Models'!$V$7)*$F58)","v":""}]
[0.44200744524588609,0.79732208553155426,{"$f":"IF(Inventory!AH58=Inventory!$C$1032,0.5,1)*B59","v":0.79732208553155426},{"$f":"Inventory!C58","v":0},{"$f":"Inventory!E58","v":0},{"$f":"Inventory!W58","v":""},{"$f":"'Year 09'!AM59","v":""},{"$f":"IF($J59='Year 09'!$J59,'Year 09'!H59,$J59)","v":""},{"$f":"IF($J59='Year 09'!$J59,'Year 09'!I59,$J59)","v":""},{"$f":"'Year 09'!AN59","v":""},"",{"$f":"IF(E59 = 0, \"\", MATCH($E59,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!BA$7+$J59-1))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$W$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AB$7+$J59-1)*$F59)","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,1,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0)*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=1,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=2,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,0,IF($G59=3,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AX$7+$G59-1),IF($G59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AT$7+$G59-1),0))*(1-$M59)))","v":""},"","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$B$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$F$7+$G59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$O$7+$J59-1))*$F59))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$BF$7+$K59-1))","v":""},{"$f":"IF(L59=\"\", \"\", VLOOKUP(X59,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,P59,IF($X59=1,IF(Z$9=$G59,(1-$M59),0),IF($X59=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,Q59,IF($X59=1,IF(AA$9=$G59,(1-$M59),0),IF($X59=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,R59,IF($X59=1,IF(AB$9=$G59,(1-$M59),0),IF($X59=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L59=\"\", \"\", IF($X59=0,S59,IF($X59=1,IF(AC$9=$G59,(1-$M59),0),IF($X59=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AG$7+$G59-2),(1-$M59),0),IF($X59=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AJ$7+$J59-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X59=3,1,IF($X59=4,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$AO$7+$J59-1),$J59))","v":""},"",{"$f":"IF(L59=\"\", \"\", IF($X59=0,$V59,IF($G59=5,$N59,(INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$T$7+$X59-1)+INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1))*$F59)))","v":""},{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$CE$7+$K59-1)*$F59)","v":""},"","","","","","","","","","",{"$f":"IF(L59=\"\", \"\", IF($G59=5,$O59,IF($AK59=0,$W59,INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$J$7+$J59-1)*$F59)))","v":""},"",{"$f":"IF(L59=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L59,'Asset Models'!$V$7)*$F59)","v":""}]
[0.1729770299666723,0.51614865696810108,{"$f":"IF(Inventory!AH59=Inventory!$C$1032,0.5,1)*B60","v":0.51614865696810108},{"$f":"Inventory!C59","v":0},{"$f":"Inventory!E59","v":0},{"$f":"Inventory!W59","v":""},{"$f":"'Year 09'!AM60","v":""},{"$f":"IF($J60='Year 09'!$J60,'Year 09'!H60,$J60)","v":""},{"$f":"IF($J60='Year 09'!$J60,'Year 09'!I60,$J60)","v":""},{"$f":"'Year 09'!AN60","v":""},"",{"$f":"IF(E60 = 0, \"\", MATCH($E60,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!BA$7+$J60-1))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$W$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AB$7+$J60-1)*$F60)","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,1,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0)*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=1,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=2,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,0,IF($G60=3,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AX$7+$G60-1),IF($G60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AT$7+$G60-1),0))*(1-$M60)))","v":""},"","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$B$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$F$7+$G60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$O$7+$J60-1))*$F60))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$BF$7+$K60-1))","v":""},{"$f":"IF(L60=\"\", \"\", VLOOKUP(X60,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,P60,IF($X60=1,IF(Z$9=$G60,(1-$M60),0),IF($X60=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,Q60,IF($X60=1,IF(AA$9=$G60,(1-$M60),0),IF($X60=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,R60,IF($X60=1,IF(AB$9=$G60,(1-$M60),0),IF($X60=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L60=\"\", \"\", IF($X60=0,S60,IF($X60=1,IF(AC$9=$G60,(1-$M60),0),IF($X60=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AG$7+$G60-2),(1-$M60),0),IF($X60=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AJ$7+$J60-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X60=3,1,IF($X60=4,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$AO$7+$J60-1),$J60))","v":""},"",{"$f":"IF(L60=\"\", \"\", IF($X60=0,$V60,IF($G60=5,$N60,(INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$T$7+$X60-1)+INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1))*$F60)))","v":""},{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$CE$7+$K60-1)*$F60)","v":""},"","","","","","","","","","",{"$f":"IF(L60=\"\", \"\", IF($G60=5,$O60,IF($AK60=0,$W60,INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$J$7+$J60-1)*$F60)))","v":""},"",{"$f":"IF(L60=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L60,'Asset Models'!$V$7)*$F60)","v":""}]
[0.44602852221909328,0.62831356156790374,{"$f":"IF(Inventory!AH60=Inventory!$C$1032,0.5,1)*B61","v":0.62831356156790374},{"$f":"Inventory!C60","v":0},{"$f":"Inventory!E60","v":0},{"$f":"Inventory!W60","v":""},{"$f":"'Year 09'!AM61","v":""},{"$f":"IF($J61='Year 09'!$J61,'Year 09'!H61,$J61)","v":""},{"$f":"IF($J61='Year 09'!$J61,'Year 09'!I61,$J61)","v":""},{"$f":"'Year 09'!AN61","v":""},"",{"$f":"IF(E61 = 0, \"\", MATCH($E61,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!BA$7+$J61-1))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$W$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AB$7+$J61-1)*$F61)","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,1,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0)*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=1,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=2,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,0,IF($G61=3,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AX$7+$G61-1),IF($G61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AT$7+$G61-1),0))*(1-$M61)))","v":""},"","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$B$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$F$7+$G61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$O$7+$J61-1))*$F61))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$BF$7+$K61-1))","v":""},{"$f":"IF(L61=\"\", \"\", VLOOKUP(X61,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,P61,IF($X61=1,IF(Z$9=$G61,(1-$M61),0),IF($X61=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,Q61,IF($X61=1,IF(AA$9=$G61,(1-$M61),0),IF($X61=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,R61,IF($X61=1,IF(AB$9=$G61,(1-$M61),0),IF($X61=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L61=\"\", \"\", IF($X61=0,S61,IF($X61=1,IF(AC$9=$G61,(1-$M61),0),IF($X61=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AG$7+$G61-2),(1-$M61),0),IF($X61=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AJ$7+$J61-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X61=3,1,IF($X61=4,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$AO$7+$J61-1),$J61))","v":""},"",{"$f":"IF(L61=\"\", \"\", IF($X61=0,$V61,IF($G61=5,$N61,(INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$T$7+$X61-1)+INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1))*$F61)))","v":""},{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$CE$7+$K61-1)*$F61)","v":""},"","","","","","","","","","",{"$f":"IF(L61=\"\", \"\", IF($G61=5,$O61,IF($AK61=0,$W61,INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$J$7+$J61-1)*$F61)))","v":""},"",{"$f":"IF(L61=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L61,'Asset Models'!$V$7)*$F61)","v":""}]
[0.8144695564311335,0.36846241917362854,{"$f":"IF(Inventory!AH61=Inventory!$C$1032,0.5,1)*B62","v":0.36846241917362854},{"$f":"Inventory!C61","v":0},{"$f":"Inventory!E61","v":0},{"$f":"Inventory!W61","v":""},{"$f":"'Year 09'!AM62","v":""},{"$f":"IF($J62='Year 09'!$J62,'Year 09'!H62,$J62)","v":""},{"$f":"IF($J62='Year 09'!$J62,'Year 09'!I62,$J62)","v":""},{"$f":"'Year 09'!AN62","v":""},"",{"$f":"IF(E62 = 0, \"\", MATCH($E62,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!BA$7+$J62-1))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$W$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AB$7+$J62-1)*$F62)","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,1,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0)*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=1,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=2,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,0,IF($G62=3,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AX$7+$G62-1),IF($G62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AT$7+$G62-1),0))*(1-$M62)))","v":""},"","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$B$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$F$7+$G62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$O$7+$J62-1))*$F62))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$BF$7+$K62-1))","v":""},{"$f":"IF(L62=\"\", \"\", VLOOKUP(X62,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,P62,IF($X62=1,IF(Z$9=$G62,(1-$M62),0),IF($X62=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,Q62,IF($X62=1,IF(AA$9=$G62,(1-$M62),0),IF($X62=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,R62,IF($X62=1,IF(AB$9=$G62,(1-$M62),0),IF($X62=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L62=\"\", \"\", IF($X62=0,S62,IF($X62=1,IF(AC$9=$G62,(1-$M62),0),IF($X62=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AG$7+$G62-2),(1-$M62),0),IF($X62=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AJ$7+$J62-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X62=3,1,IF($X62=4,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$AO$7+$J62-1),$J62))","v":""},"",{"$f":"IF(L62=\"\", \"\", IF($X62=0,$V62,IF($G62=5,$N62,(INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$T$7+$X62-1)+INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1))*$F62)))","v":""},{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$CE$7+$K62-1)*$F62)","v":""},"","","","","","","","","","",{"$f":"IF(L62=\"\", \"\", IF($G62=5,$O62,IF($AK62=0,$W62,INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$J$7+$J62-1)*$F62)))","v":""},"",{"$f":"IF(L62=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L62,'Asset Models'!$V$7)*$F62)","v":""}]
[0.70325738400637894,0.94480626626473807,{"$f":"IF(Inventory!AH62=Inventory!$C$1032,0.5,1)*B63","v":0.94480626626473807},{"$f":"Inventory!C62","v":0},{"$f":"Inventory!E62","v":0},{"$f":"Inventory!W62","v":""},{"$f":"'Year 09'!AM63","v":""},{"$f":"IF($J63='Year 09'!$J63,'Year 09'!H63,$J63)","v":""},{"$f":"IF($J63='Year 09'!$J63,'Year 09'!I63,$J63)","v":""},{"$f":"'Year 09'!AN63","v":""},"",{"$f":"IF(E63 = 0, \"\", MATCH($E63,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!BA$7+$J63-1))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$W$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AB$7+$J63-1)*$F63)","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,1,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0)*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=1,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=2,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,0,IF($G63=3,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AX$7+$G63-1),IF($G63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AT$7+$G63-1),0))*(1-$M63)))","v":""},"","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$B$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$F$7+$G63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$O$7+$J63-1))*$F63))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$BF$7+$K63-1))","v":""},{"$f":"IF(L63=\"\", \"\", VLOOKUP(X63,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,P63,IF($X63=1,IF(Z$9=$G63,(1-$M63),0),IF($X63=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,Q63,IF($X63=1,IF(AA$9=$G63,(1-$M63),0),IF($X63=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,R63,IF($X63=1,IF(AB$9=$G63,(1-$M63),0),IF($X63=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L63=\"\", \"\", IF($X63=0,S63,IF($X63=1,IF(AC$9=$G63,(1-$M63),0),IF($X63=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AG$7+$G63-2),(1-$M63),0),IF($X63=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AJ$7+$J63-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X63=3,1,IF($X63=4,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$AO$7+$J63-1),$J63))","v":""},"",{"$f":"IF(L63=\"\", \"\", IF($X63=0,$V63,IF($G63=5,$N63,(INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$T$7+$X63-1)+INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1))*$F63)))","v":""},{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$CE$7+$K63-1)*$F63)","v":""},"","","","","","","","","","",{"$f":"IF(L63=\"\", \"\", IF($G63=5,$O63,IF($AK63=0,$W63,INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$J$7+$J63-1)*$F63)))","v":""},"",{"$f":"IF(L63=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L63,'Asset Models'!$V$7)*$F63)","v":""}]
[0.22763104609670726,0.64598035388443742,{"$f":"IF(Inventory!AH63=Inventory!$C$1032,0.5,1)*B64","v":0.64598035388443742},{"$f":"Inventory!C63","v":0},{"$f":"Inventory!E63","v":0},{"$f":"Inventory!W63","v":""},{"$f":"'Year 09'!AM64","v":""},{"$f":"IF($J64='Year 09'!$J64,'Year 09'!H64,$J64)","v":""},{"$f":"IF($J64='Year 09'!$J64,'Year 09'!I64,$J64)","v":""},{"$f":"'Year 09'!AN64","v":""},"",{"$f":"IF(E64 = 0, \"\", MATCH($E64,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!BA$7+$J64-1))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$W$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AB$7+$J64-1)*$F64)","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,1,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0)*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=1,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=2,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,0,IF($G64=3,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AX$7+$G64-1),IF($G64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AT$7+$G64-1),0))*(1-$M64)))","v":""},"","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$B$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$F$7+$G64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$O$7+$J64-1))*$F64))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$BF$7+$K64-1))","v":""},{"$f":"IF(L64=\"\", \"\", VLOOKUP(X64,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,P64,IF($X64=1,IF(Z$9=$G64,(1-$M64),0),IF($X64=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,Q64,IF($X64=1,IF(AA$9=$G64,(1-$M64),0),IF($X64=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,R64,IF($X64=1,IF(AB$9=$G64,(1-$M64),0),IF($X64=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L64=\"\", \"\", IF($X64=0,S64,IF($X64=1,IF(AC$9=$G64,(1-$M64),0),IF($X64=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AG$7+$G64-2),(1-$M64),0),IF($X64=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AJ$7+$J64-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X64=3,1,IF($X64=4,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$AO$7+$J64-1),$J64))","v":""},"",{"$f":"IF(L64=\"\", \"\", IF($X64=0,$V64,IF($G64=5,$N64,(INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$T$7+$X64-1)+INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1))*$F64)))","v":""},{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$CE$7+$K64-1)*$F64)","v":""},"","","","","","","","","","",{"$f":"IF(L64=\"\", \"\", IF($G64=5,$O64,IF($AK64=0,$W64,INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$J$7+$J64-1)*$F64)))","v":""},"",{"$f":"IF(L64=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L64,'Asset Models'!$V$7)*$F64)","v":""}]
[0.81767062851802086,0.35239377396809313,{"$f":"IF(Inventory!AH64=Inventory!$C$1032,0.5,1)*B65","v":0.35239377396809313},{"$f":"Inventory!C64","v":0},{"$f":"Inventory!E64","v":0},{"$f":"Inventory!W64","v":""},{"$f":"'Year 09'!AM65","v":""},{"$f":"IF($J65='Year 09'!$J65,'Year 09'!H65,$J65)","v":""},{"$f":"IF($J65='Year 09'!$J65,'Year 09'!I65,$J65)","v":""},{"$f":"'Year 09'!AN65","v":""},"",{"$f":"IF(E65 = 0, \"\", MATCH($E65,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!BA$7+$J65-1))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$W$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AB$7+$J65-1)*$F65)","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,1,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0)*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=1,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=2,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,0,IF($G65=3,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AX$7+$G65-1),IF($G65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AT$7+$G65-1),0))*(1-$M65)))","v":""},"","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$B$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$F$7+$G65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$O$7+$J65-1))*$F65))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$BF$7+$K65-1))","v":""},{"$f":"IF(L65=\"\", \"\", VLOOKUP(X65,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,P65,IF($X65=1,IF(Z$9=$G65,(1-$M65),0),IF($X65=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,Q65,IF($X65=1,IF(AA$9=$G65,(1-$M65),0),IF($X65=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,R65,IF($X65=1,IF(AB$9=$G65,(1-$M65),0),IF($X65=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L65=\"\", \"\", IF($X65=0,S65,IF($X65=1,IF(AC$9=$G65,(1-$M65),0),IF($X65=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AG$7+$G65-2),(1-$M65),0),IF($X65=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AJ$7+$J65-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X65=3,1,IF($X65=4,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$AO$7+$J65-1),$J65))","v":""},"",{"$f":"IF(L65=\"\", \"\", IF($X65=0,$V65,IF($G65=5,$N65,(INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$T$7+$X65-1)+INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1))*$F65)))","v":""},{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$CE$7+$K65-1)*$F65)","v":""},"","","","","","","","","","",{"$f":"IF(L65=\"\", \"\", IF($G65=5,$O65,IF($AK65=0,$W65,INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$J$7+$J65-1)*$F65)))","v":""},"",{"$f":"IF(L65=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L65,'Asset Models'!$V$7)*$F65)","v":""}]
[0.43961410646406562,0.76144493952682524,{"$f":"IF(Inventory!AH65=Inventory!$C$1032,0.5,1)*B66","v":0.76144493952682524},{"$f":"Inventory!C65","v":0},{"$f":"Inventory!E65","v":0},{"$f":"Inventory!W65","v":""},{"$f":"'Year 09'!AM66","v":""},{"$f":"IF($J66='Year 09'!$J66,'Year 09'!H66,$J66)","v":""},{"$f":"IF($J66='Year 09'!$J66,'Year 09'!I66,$J66)","v":""},{"$f":"'Year 09'!AN66","v":""},"",{"$f":"IF(E66 = 0, \"\", MATCH($E66,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!BA$7+$J66-1))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$W$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AB$7+$J66-1)*$F66)","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,1,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0)*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=1,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=2,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,0,IF($G66=3,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AX$7+$G66-1),IF($G66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AT$7+$G66-1),0))*(1-$M66)))","v":""},"","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$B$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$F$7+$G66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$O$7+$J66-1))*$F66))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$BF$7+$K66-1))","v":""},{"$f":"IF(L66=\"\", \"\", VLOOKUP(X66,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,P66,IF($X66=1,IF(Z$9=$G66,(1-$M66),0),IF($X66=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,Q66,IF($X66=1,IF(AA$9=$G66,(1-$M66),0),IF($X66=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,R66,IF($X66=1,IF(AB$9=$G66,(1-$M66),0),IF($X66=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L66=\"\", \"\", IF($X66=0,S66,IF($X66=1,IF(AC$9=$G66,(1-$M66),0),IF($X66=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AG$7+$G66-2),(1-$M66),0),IF($X66=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AJ$7+$J66-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X66=3,1,IF($X66=4,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$AO$7+$J66-1),$J66))","v":""},"",{"$f":"IF(L66=\"\", \"\", IF($X66=0,$V66,IF($G66=5,$N66,(INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$T$7+$X66-1)+INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1))*$F66)))","v":""},{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$CE$7+$K66-1)*$F66)","v":""},"","","","","","","","","","",{"$f":"IF(L66=\"\", \"\", IF($G66=5,$O66,IF($AK66=0,$W66,INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$J$7+$J66-1)*$F66)))","v":""},"",{"$f":"IF(L66=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L66,'Asset Models'!$V$7)*$F66)","v":""}]
[0.15467792703244188,0.94991577094237045,{"$f":"IF(Inventory!AH66=Inventory!$C$1032,0.5,1)*B67","v":0.94991577094237045},{"$f":"Inventory!C66","v":0},{"$f":"Inventory!E66","v":0},{"$f":"Inventory!W66","v":""},{"$f":"'Year 09'!AM67","v":""},{"$f":"IF($J67='Year 09'!$J67,'Year 09'!H67,$J67)","v":""},{"$f":"IF($J67='Year 09'!$J67,'Year 09'!I67,$J67)","v":""},{"$f":"'Year 09'!AN67","v":""},"",{"$f":"IF(E67 = 0, \"\", MATCH($E67,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!BA$7+$J67-1))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$W$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AB$7+$J67-1)*$F67)","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,1,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0)*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=1,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=2,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,0,IF($G67=3,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AX$7+$G67-1),IF($G67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AT$7+$G67-1),0))*(1-$M67)))","v":""},"","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$B$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$F$7+$G67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$O$7+$J67-1))*$F67))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$BF$7+$K67-1))","v":""},{"$f":"IF(L67=\"\", \"\", VLOOKUP(X67,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,P67,IF($X67=1,IF(Z$9=$G67,(1-$M67),0),IF($X67=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,Q67,IF($X67=1,IF(AA$9=$G67,(1-$M67),0),IF($X67=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,R67,IF($X67=1,IF(AB$9=$G67,(1-$M67),0),IF($X67=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L67=\"\", \"\", IF($X67=0,S67,IF($X67=1,IF(AC$9=$G67,(1-$M67),0),IF($X67=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AG$7+$G67-2),(1-$M67),0),IF($X67=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AJ$7+$J67-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X67=3,1,IF($X67=4,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$AO$7+$J67-1),$J67))","v":""},"",{"$f":"IF(L67=\"\", \"\", IF($X67=0,$V67,IF($G67=5,$N67,(INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$T$7+$X67-1)+INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1))*$F67)))","v":""},{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$CE$7+$K67-1)*$F67)","v":""},"","","","","","","","","","",{"$f":"IF(L67=\"\", \"\", IF($G67=5,$O67,IF($AK67=0,$W67,INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$J$7+$J67-1)*$F67)))","v":""},"",{"$f":"IF(L67=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L67,'Asset Models'!$V$7)*$F67)","v":""}]
[0.74915978562731556,0.43719776254229448,{"$f":"IF(Inventory!AH67=Inventory!$C$1032,0.5,1)*B68","v":0.43719776254229448},{"$f":"Inventory!C67","v":0},{"$f":"Inventory!E67","v":0},{"$f":"Inventory!W67","v":""},{"$f":"'Year 09'!AM68","v":""},{"$f":"IF($J68='Year 09'!$J68,'Year 09'!H68,$J68)","v":""},{"$f":"IF($J68='Year 09'!$J68,'Year 09'!I68,$J68)","v":""},{"$f":"'Year 09'!AN68","v":""},"",{"$f":"IF(E68 = 0, \"\", MATCH($E68,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!BA$7+$J68-1))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$W$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AB$7+$J68-1)*$F68)","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,1,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0)*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=1,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=2,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,0,IF($G68=3,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AX$7+$G68-1),IF($G68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AT$7+$G68-1),0))*(1-$M68)))","v":""},"","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$B$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$F$7+$G68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$O$7+$J68-1))*$F68))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$BF$7+$K68-1))","v":""},{"$f":"IF(L68=\"\", \"\", VLOOKUP(X68,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,P68,IF($X68=1,IF(Z$9=$G68,(1-$M68),0),IF($X68=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,Q68,IF($X68=1,IF(AA$9=$G68,(1-$M68),0),IF($X68=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,R68,IF($X68=1,IF(AB$9=$G68,(1-$M68),0),IF($X68=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L68=\"\", \"\", IF($X68=0,S68,IF($X68=1,IF(AC$9=$G68,(1-$M68),0),IF($X68=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AG$7+$G68-2),(1-$M68),0),IF($X68=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AJ$7+$J68-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X68=3,1,IF($X68=4,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$AO$7+$J68-1),$J68))","v":""},"",{"$f":"IF(L68=\"\", \"\", IF($X68=0,$V68,IF($G68=5,$N68,(INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$T$7+$X68-1)+INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1))*$F68)))","v":""},{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$CE$7+$K68-1)*$F68)","v":""},"","","","","","","","","","",{"$f":"IF(L68=\"\", \"\", IF($G68=5,$O68,IF($AK68=0,$W68,INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$J$7+$J68-1)*$F68)))","v":""},"",{"$f":"IF(L68=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L68,'Asset Models'!$V$7)*$F68)","v":""}]
[0.70202081643033387,0.13441341309236732,{"$f":"IF(Inventory!AH68=Inventory!$C$1032,0.5,1)*B69","v":0.13441341309236732},{"$f":"Inventory!C68","v":0},{"$f":"Inventory!E68","v":0},{"$f":"Inventory!W68","v":""},{"$f":"'Year 09'!AM69","v":""},{"$f":"IF($J69='Year 09'!$J69,'Year 09'!H69,$J69)","v":""},{"$f":"IF($J69='Year 09'!$J69,'Year 09'!I69,$J69)","v":""},{"$f":"'Year 09'!AN69","v":""},"",{"$f":"IF(E69 = 0, \"\", MATCH($E69,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!BA$7+$J69-1))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$W$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AB$7+$J69-1)*$F69)","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,1,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0)*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=1,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=2,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,0,IF($G69=3,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AX$7+$G69-1),IF($G69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AT$7+$G69-1),0))*(1-$M69)))","v":""},"","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$B$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$F$7+$G69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$O$7+$J69-1))*$F69))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$BF$7+$K69-1))","v":""},{"$f":"IF(L69=\"\", \"\", VLOOKUP(X69,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,P69,IF($X69=1,IF(Z$9=$G69,(1-$M69),0),IF($X69=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,Q69,IF($X69=1,IF(AA$9=$G69,(1-$M69),0),IF($X69=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,R69,IF($X69=1,IF(AB$9=$G69,(1-$M69),0),IF($X69=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L69=\"\", \"\", IF($X69=0,S69,IF($X69=1,IF(AC$9=$G69,(1-$M69),0),IF($X69=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AG$7+$G69-2),(1-$M69),0),IF($X69=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AJ$7+$J69-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X69=3,1,IF($X69=4,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$AO$7+$J69-1),$J69))","v":""},"",{"$f":"IF(L69=\"\", \"\", IF($X69=0,$V69,IF($G69=5,$N69,(INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$T$7+$X69-1)+INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1))*$F69)))","v":""},{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$CE$7+$K69-1)*$F69)","v":""},"","","","","","","","","","",{"$f":"IF(L69=\"\", \"\", IF($G69=5,$O69,IF($AK69=0,$W69,INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$J$7+$J69-1)*$F69)))","v":""},"",{"$f":"IF(L69=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L69,'Asset Models'!$V$7)*$F69)","v":""}]
[0.46782309088367724,0.42373450914466437,{"$f":"IF(Inventory!AH69=Inventory!$C$1032,0.5,1)*B70","v":0.42373450914466437},{"$f":"Inventory!C69","v":0},{"$f":"Inventory!E69","v":0},{"$f":"Inventory!W69","v":""},{"$f":"'Year 09'!AM70","v":""},{"$f":"IF($J70='Year 09'!$J70,'Year 09'!H70,$J70)","v":""},{"$f":"IF($J70='Year 09'!$J70,'Year 09'!I70,$J70)","v":""},{"$f":"'Year 09'!AN70","v":""},"",{"$f":"IF(E70 = 0, \"\", MATCH($E70,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!BA$7+$J70-1))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$W$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AB$7+$J70-1)*$F70)","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,1,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0)*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=1,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=2,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,0,IF($G70=3,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AX$7+$G70-1),IF($G70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AT$7+$G70-1),0))*(1-$M70)))","v":""},"","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$B$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$F$7+$G70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$O$7+$J70-1))*$F70))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$BF$7+$K70-1))","v":""},{"$f":"IF(L70=\"\", \"\", VLOOKUP(X70,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,P70,IF($X70=1,IF(Z$9=$G70,(1-$M70),0),IF($X70=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,Q70,IF($X70=1,IF(AA$9=$G70,(1-$M70),0),IF($X70=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,R70,IF($X70=1,IF(AB$9=$G70,(1-$M70),0),IF($X70=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L70=\"\", \"\", IF($X70=0,S70,IF($X70=1,IF(AC$9=$G70,(1-$M70),0),IF($X70=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AG$7+$G70-2),(1-$M70),0),IF($X70=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AJ$7+$J70-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X70=3,1,IF($X70=4,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$AO$7+$J70-1),$J70))","v":""},"",{"$f":"IF(L70=\"\", \"\", IF($X70=0,$V70,IF($G70=5,$N70,(INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$T$7+$X70-1)+INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1))*$F70)))","v":""},{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$CE$7+$K70-1)*$F70)","v":""},"","","","","","","","","","",{"$f":"IF(L70=\"\", \"\", IF($G70=5,$O70,IF($AK70=0,$W70,INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$J$7+$J70-1)*$F70)))","v":""},"",{"$f":"IF(L70=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L70,'Asset Models'!$V$7)*$F70)","v":""}]
[0.41295661133270201,2.6154073314701431E-2,{"$f":"IF(Inventory!AH70=Inventory!$C$1032,0.5,1)*B71","v":2.6154073314701431E-2},{"$f":"Inventory!C70","v":0},{"$f":"Inventory!E70","v":0},{"$f":"Inventory!W70","v":""},{"$f":"'Year 09'!AM71","v":""},{"$f":"IF($J71='Year 09'!$J71,'Year 09'!H71,$J71)","v":""},{"$f":"IF($J71='Year 09'!$J71,'Year 09'!I71,$J71)","v":""},{"$f":"'Year 09'!AN71","v":""},"",{"$f":"IF(E71 = 0, \"\", MATCH($E71,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!BA$7+$J71-1))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$W$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AB$7+$J71-1)*$F71)","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,1,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0)*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=1,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=2,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,0,IF($G71=3,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AX$7+$G71-1),IF($G71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AT$7+$G71-1),0))*(1-$M71)))","v":""},"","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$B$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$F$7+$G71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$O$7+$J71-1))*$F71))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$BF$7+$K71-1))","v":""},{"$f":"IF(L71=\"\", \"\", VLOOKUP(X71,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,P71,IF($X71=1,IF(Z$9=$G71,(1-$M71),0),IF($X71=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,Q71,IF($X71=1,IF(AA$9=$G71,(1-$M71),0),IF($X71=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,R71,IF($X71=1,IF(AB$9=$G71,(1-$M71),0),IF($X71=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L71=\"\", \"\", IF($X71=0,S71,IF($X71=1,IF(AC$9=$G71,(1-$M71),0),IF($X71=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AG$7+$G71-2),(1-$M71),0),IF($X71=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AJ$7+$J71-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X71=3,1,IF($X71=4,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$AO$7+$J71-1),$J71))","v":""},"",{"$f":"IF(L71=\"\", \"\", IF($X71=0,$V71,IF($G71=5,$N71,(INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$T$7+$X71-1)+INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1))*$F71)))","v":""},{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$CE$7+$K71-1)*$F71)","v":""},"","","","","","","","","","",{"$f":"IF(L71=\"\", \"\", IF($G71=5,$O71,IF($AK71=0,$W71,INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$J$7+$J71-1)*$F71)))","v":""},"",{"$f":"IF(L71=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L71,'Asset Models'!$V$7)*$F71)","v":""}]
[7.2168746015309759E-2,0.90716028837092033,{"$f":"IF(Inventory!AH71=Inventory!$C$1032,0.5,1)*B72","v":0.90716028837092033},{"$f":"Inventory!C71","v":0},{"$f":"Inventory!E71","v":0},{"$f":"Inventory!W71","v":""},{"$f":"'Year 09'!AM72","v":""},{"$f":"IF($J72='Year 09'!$J72,'Year 09'!H72,$J72)","v":""},{"$f":"IF($J72='Year 09'!$J72,'Year 09'!I72,$J72)","v":""},{"$f":"'Year 09'!AN72","v":""},"",{"$f":"IF(E72 = 0, \"\", MATCH($E72,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!BA$7+$J72-1))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$W$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AB$7+$J72-1)*$F72)","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,1,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0)*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=1,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=2,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,0,IF($G72=3,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AX$7+$G72-1),IF($G72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AT$7+$G72-1),0))*(1-$M72)))","v":""},"","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$B$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$F$7+$G72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$O$7+$J72-1))*$F72))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$BF$7+$K72-1))","v":""},{"$f":"IF(L72=\"\", \"\", VLOOKUP(X72,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,P72,IF($X72=1,IF(Z$9=$G72,(1-$M72),0),IF($X72=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,Q72,IF($X72=1,IF(AA$9=$G72,(1-$M72),0),IF($X72=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,R72,IF($X72=1,IF(AB$9=$G72,(1-$M72),0),IF($X72=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L72=\"\", \"\", IF($X72=0,S72,IF($X72=1,IF(AC$9=$G72,(1-$M72),0),IF($X72=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AG$7+$G72-2),(1-$M72),0),IF($X72=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AJ$7+$J72-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X72=3,1,IF($X72=4,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$AO$7+$J72-1),$J72))","v":""},"",{"$f":"IF(L72=\"\", \"\", IF($X72=0,$V72,IF($G72=5,$N72,(INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$T$7+$X72-1)+INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1))*$F72)))","v":""},{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$CE$7+$K72-1)*$F72)","v":""},"","","","","","","","","","",{"$f":"IF(L72=\"\", \"\", IF($G72=5,$O72,IF($AK72=0,$W72,INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$J$7+$J72-1)*$F72)))","v":""},"",{"$f":"IF(L72=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L72,'Asset Models'!$V$7)*$F72)","v":""}]
[5.3147881724227686E-2,0.50822808664268559,{"$f":"IF(Inventory!AH72=Inventory!$C$1032,0.5,1)*B73","v":0.50822808664268559},{"$f":"Inventory!C72","v":0},{"$f":"Inventory!E72","v":0},{"$f":"Inventory!W72","v":""},{"$f":"'Year 09'!AM73","v":""},{"$f":"IF($J73='Year 09'!$J73,'Year 09'!H73,$J73)","v":""},{"$f":"IF($J73='Year 09'!$J73,'Year 09'!I73,$J73)","v":""},{"$f":"'Year 09'!AN73","v":""},"",{"$f":"IF(E73 = 0, \"\", MATCH($E73,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!BA$7+$J73-1))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$W$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AB$7+$J73-1)*$F73)","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,1,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0)*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=1,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=2,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,0,IF($G73=3,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AX$7+$G73-1),IF($G73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AT$7+$G73-1),0))*(1-$M73)))","v":""},"","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$B$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$F$7+$G73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$O$7+$J73-1))*$F73))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$BF$7+$K73-1))","v":""},{"$f":"IF(L73=\"\", \"\", VLOOKUP(X73,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,P73,IF($X73=1,IF(Z$9=$G73,(1-$M73),0),IF($X73=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,Q73,IF($X73=1,IF(AA$9=$G73,(1-$M73),0),IF($X73=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,R73,IF($X73=1,IF(AB$9=$G73,(1-$M73),0),IF($X73=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L73=\"\", \"\", IF($X73=0,S73,IF($X73=1,IF(AC$9=$G73,(1-$M73),0),IF($X73=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AG$7+$G73-2),(1-$M73),0),IF($X73=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AJ$7+$J73-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X73=3,1,IF($X73=4,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$AO$7+$J73-1),$J73))","v":""},"",{"$f":"IF(L73=\"\", \"\", IF($X73=0,$V73,IF($G73=5,$N73,(INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$T$7+$X73-1)+INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1))*$F73)))","v":""},{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$CE$7+$K73-1)*$F73)","v":""},"","","","","","","","","","",{"$f":"IF(L73=\"\", \"\", IF($G73=5,$O73,IF($AK73=0,$W73,INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$J$7+$J73-1)*$F73)))","v":""},"",{"$f":"IF(L73=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L73,'Asset Models'!$V$7)*$F73)","v":""}]
[{"$f":"RAND()","v":1.9778668299048285E-2},0.65505028402181287,{"$f":"IF(Inventory!AH73=Inventory!$C$1032,0.5,1)*B74","v":0.65505028402181287},{"$f":"Inventory!C73","v":0},{"$f":"Inventory!E73","v":0},{"$f":"Inventory!W73","v":""},{"$f":"'Year 09'!AM74","v":""},{"$f":"IF($J74='Year 09'!$J74,'Year 09'!H74,$J74)","v":""},{"$f":"IF($J74='Year 09'!$J74,'Year 09'!I74,$J74)","v":""},{"$f":"'Year 09'!AN74","v":""},{"$f":"IF(J74 = \"\", \"\", (J74-1)*5+G74)","v":""},{"$f":"IF(E74 = 0, \"\", MATCH($E74,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!BA$7+$J74-1))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$W$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AB$7+$J74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,1,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0)*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=1,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=2,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,0,IF($G74=3,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AX$7+$G74-1),IF($G74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AT$7+$G74-1),0))*(1-$M74)))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(P74:S74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($C74<=T74,($J74-1)*5+5,(IF($C74<=S74+T74,4,IF($C74<=R74+S74+T74,3,IF($C74<=Q74+R74+S74+T74,2,1))))+($J74-1)*5))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$B$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$F$7+$G74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$O$7+$J74-1))*$F74))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$BF$7+$K74-1))","v":""},{"$f":"IF(L74=\"\", \"\", VLOOKUP(X74,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,P74,IF($X74=1,IF(Z$9=$G74,(1-$M74),0),IF($X74=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,Q74,IF($X74=1,IF(AA$9=$G74,(1-$M74),0),IF($X74=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,R74,IF($X74=1,IF(AB$9=$G74,(1-$M74),0),IF($X74=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", IF($X74=0,S74,IF($X74=1,IF(AC$9=$G74,(1-$M74),0),IF($X74=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AG$7+$G74-2),(1-$M74),0),IF($X74=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AJ$7+$J74-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L74=\"\", \"\", 1-SUM(Z74:AC74))","v":""},{"$f":"IF($X74=3,1,IF($X74=4,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$AO$7+$J74-1),$J74))","v":""},"",{"$f":"IF(L74=\"\", \"\", IF($X74=0,$V74,IF($G74=5,$N74,(INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$T$7+$X74-1)+INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1))*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$CE$7+$K74-1)*$F74)","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AH74=0,AG74=0,AG74=V74),999999,AH74/(AG74-V74)))","v":""},{"$f":"IF(L74=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI74,$AG$10:$AG$1009))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(AI74=999999,$AJ74<=$B$5),1,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$X74,0))","v":""},{"$f":"IF(L74=\"\", \"\", $AO74-($AN74-1)*5)","v":""},{"$f":"IF(L74=\"\", \"\", INT(($AO74-1)/5)+1)","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AF74,$U74))","v":""},{"$f":"IF(L74=\"\", \"\", IF($AK74,$AG74,$V74))","v":""},{"$f":"IF(L74=\"\", \"\", IF(OR(X74=0,AK74=0),AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AP74,0))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,$O74,IF($AK74=0,$W74,INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$J$7+$J74-1)*$F74)))","v":""},{"$f":"IF(L74=\"\", \"\", IF($G74=5,AS74,0))","v":""},{"$f":"IF(L74=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L74,'Asset Models'!$V$7)*$F74)","v":""}]
[0.97346114836248043,0.15849820157394912,{"$f":"IF(Inventory!AH74=Inventory!$C$1032,0.5,1)*B75","v":0.15849820157394912},{"$f":"Inventory!C74","v":0},{"$f":"Inventory!E74","v":0},{"$f":"Inventory!W74","v":""},{"$f":"'Year 09'!AM75","v":""},{"$f":"IF($J75='Year 09'!$J75,'Year 09'!H75,$J75)","v":""},{"$f":"IF($J75='Year 09'!$J75,'Year 09'!I75,$J75)","v":""},{"$f":"'Year 09'!AN75","v":""},"",{"$f":"IF(E75 = 0, \"\", MATCH($E75,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!BA$7+$J75-1))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$W$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AB$7+$J75-1)*$F75)","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,1,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0)*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=1,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=2,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,0,IF($G75=3,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AX$7+$G75-1),IF($G75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AT$7+$G75-1),0))*(1-$M75)))","v":""},"","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$B$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$F$7+$G75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$O$7+$J75-1))*$F75))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$BF$7+$K75-1))","v":""},{"$f":"IF(L75=\"\", \"\", VLOOKUP(X75,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,P75,IF($X75=1,IF(Z$9=$G75,(1-$M75),0),IF($X75=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,Q75,IF($X75=1,IF(AA$9=$G75,(1-$M75),0),IF($X75=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,R75,IF($X75=1,IF(AB$9=$G75,(1-$M75),0),IF($X75=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,S75,IF($X75=1,IF(AC$9=$G75,(1-$M75),0),IF($X75=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AG$7+$G75-2),(1-$M75),0),IF($X75=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AJ$7+$J75-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X75=3,1,IF($X75=4,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$AO$7+$J75-1),$J75))","v":""},{"$f":"IF(L75=\"\", \"\", IF($C75<=AD75,5,IF($C75<=AC75+AD75,4,IF($C75<=AB75+AC75+AD75,3,IF($C75<=AA75+AB75+AC75+AD75,2,1))))+($AE75-1)*5)","v":""},{"$f":"IF(L75=\"\", \"\", IF($X75=0,$V75,IF($G75=5,$N75,(INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$T$7+$X75-1)+INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1))*$F75)))","v":""},{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$CE$7+$K75-1)*$F75)","v":""},"","","","","","","","","","",{"$f":"IF(L75=\"\", \"\", IF($G75=5,$O75,IF($AK75=0,$W75,INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$J$7+$J75-1)*$F75)))","v":""},"",{"$f":"IF(L75=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L75,'Asset Models'!$V$7)*$F75)","v":""}]
[0.42191459744805748,0.20396544271424699,{"$f":"IF(Inventory!AH75=Inventory!$C$1032,0.5,1)*B76","v":0.20396544271424699},{"$f":"Inventory!C75","v":0},{"$f":"Inventory!E75","v":0},{"$f":"Inventory!W75","v":""},{"$f":"'Year 09'!AM76","v":""},{"$f":"IF($J76='Year 09'!$J76,'Year 09'!H76,$J76)","v":""},{"$f":"IF($J76='Year 09'!$J76,'Year 09'!I76,$J76)","v":""},{"$f":"'Year 09'!AN76","v":""},"",{"$f":"IF(E76 = 0, \"\", MATCH($E76,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!BA$7+$J76-1))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$W$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AB$7+$J76-1)*$F76)","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,1,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0)*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=1,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=2,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,0,IF($G76=3,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AX$7+$G76-1),IF($G76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AT$7+$G76-1),0))*(1-$M76)))","v":""},"","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$B$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$F$7+$G76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$O$7+$J76-1))*$F76))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$BF$7+$K76-1))","v":""},{"$f":"IF(L76=\"\", \"\", VLOOKUP(X76,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,P76,IF($X76=1,IF(Z$9=$G76,(1-$M76),0),IF($X76=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,Q76,IF($X76=1,IF(AA$9=$G76,(1-$M76),0),IF($X76=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,R76,IF($X76=1,IF(AB$9=$G76,(1-$M76),0),IF($X76=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L76=\"\", \"\", IF($X76=0,S76,IF($X76=1,IF(AC$9=$G76,(1-$M76),0),IF($X76=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AG$7+$G76-2),(1-$M76),0),IF($X76=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AJ$7+$J76-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X76=3,1,IF($X76=4,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$AO$7+$J76-1),$J76))","v":""},"",{"$f":"IF(L76=\"\", \"\", IF($X76=0,$V76,IF($G76=5,$N76,(INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$T$7+$X76-1)+INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1))*$F76)))","v":""},{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$CE$7+$K76-1)*$F76)","v":""},"","","","","","","","","","",{"$f":"IF(L76=\"\", \"\", IF($G76=5,$O76,IF($AK76=0,$W76,INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$J$7+$J76-1)*$F76)))","v":""},"",{"$f":"IF(L76=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L76,'Asset Models'!$V$7)*$F76)","v":""}]
[0.2442080485839534,0.67460473655235142,{"$f":"IF(Inventory!AH76=Inventory!$C$1032,0.5,1)*B77","v":0.67460473655235142},{"$f":"Inventory!C76","v":0},{"$f":"Inventory!E76","v":0},{"$f":"Inventory!W76","v":""},{"$f":"'Year 09'!AM77","v":""},{"$f":"IF($J77='Year 09'!$J77,'Year 09'!H77,$J77)","v":""},{"$f":"IF($J77='Year 09'!$J77,'Year 09'!I77,$J77)","v":""},{"$f":"'Year 09'!AN77","v":""},"",{"$f":"IF(E77 = 0, \"\", MATCH($E77,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!BA$7+$J77-1))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$W$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AB$7+$J77-1)*$F77)","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,1,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0)*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=1,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=2,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,0,IF($G77=3,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AX$7+$G77-1),IF($G77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AT$7+$G77-1),0))*(1-$M77)))","v":""},"","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$B$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$F$7+$G77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$O$7+$J77-1))*$F77))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$BF$7+$K77-1))","v":""},{"$f":"IF(L77=\"\", \"\", VLOOKUP(X77,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,P77,IF($X77=1,IF(Z$9=$G77,(1-$M77),0),IF($X77=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,Q77,IF($X77=1,IF(AA$9=$G77,(1-$M77),0),IF($X77=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,R77,IF($X77=1,IF(AB$9=$G77,(1-$M77),0),IF($X77=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L77=\"\", \"\", IF($X77=0,S77,IF($X77=1,IF(AC$9=$G77,(1-$M77),0),IF($X77=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AG$7+$G77-2),(1-$M77),0),IF($X77=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AJ$7+$J77-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X77=3,1,IF($X77=4,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$AO$7+$J77-1),$J77))","v":""},"",{"$f":"IF(L77=\"\", \"\", IF($X77=0,$V77,IF($G77=5,$N77,(INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$T$7+$X77-1)+INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1))*$F77)))","v":""},{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$CE$7+$K77-1)*$F77)","v":""},"","","","","","","","","","",{"$f":"IF(L77=\"\", \"\", IF($G77=5,$O77,IF($AK77=0,$W77,INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$J$7+$J77-1)*$F77)))","v":""},"",{"$f":"IF(L77=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L77,'Asset Models'!$V$7)*$F77)","v":""}]
[0.92720289621185015,0.40190148673642512,{"$f":"IF(Inventory!AH77=Inventory!$C$1032,0.5,1)*B78","v":0.40190148673642512},{"$f":"Inventory!C77","v":0},{"$f":"Inventory!E77","v":0},{"$f":"Inventory!W77","v":""},{"$f":"'Year 09'!AM78","v":""},{"$f":"IF($J78='Year 09'!$J78,'Year 09'!H78,$J78)","v":""},{"$f":"IF($J78='Year 09'!$J78,'Year 09'!I78,$J78)","v":""},{"$f":"'Year 09'!AN78","v":""},"",{"$f":"IF(E78 = 0, \"\", MATCH($E78,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!BA$7+$J78-1))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$W$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AB$7+$J78-1)*$F78)","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,1,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0)*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=1,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=2,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,0,IF($G78=3,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AX$7+$G78-1),IF($G78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AT$7+$G78-1),0))*(1-$M78)))","v":""},"","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$B$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$F$7+$G78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$O$7+$J78-1))*$F78))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$BF$7+$K78-1))","v":""},{"$f":"IF(L78=\"\", \"\", VLOOKUP(X78,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,P78,IF($X78=1,IF(Z$9=$G78,(1-$M78),0),IF($X78=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,Q78,IF($X78=1,IF(AA$9=$G78,(1-$M78),0),IF($X78=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,R78,IF($X78=1,IF(AB$9=$G78,(1-$M78),0),IF($X78=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L78=\"\", \"\", IF($X78=0,S78,IF($X78=1,IF(AC$9=$G78,(1-$M78),0),IF($X78=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AG$7+$G78-2),(1-$M78),0),IF($X78=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AJ$7+$J78-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X78=3,1,IF($X78=4,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$AO$7+$J78-1),$J78))","v":""},"",{"$f":"IF(L78=\"\", \"\", IF($X78=0,$V78,IF($G78=5,$N78,(INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$T$7+$X78-1)+INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1))*$F78)))","v":""},{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$CE$7+$K78-1)*$F78)","v":""},"","","","","","","","","","",{"$f":"IF(L78=\"\", \"\", IF($G78=5,$O78,IF($AK78=0,$W78,INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$J$7+$J78-1)*$F78)))","v":""},"",{"$f":"IF(L78=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L78,'Asset Models'!$V$7)*$F78)","v":""}]
[0.16069725294911552,0.6360058469882286,{"$f":"IF(Inventory!AH78=Inventory!$C$1032,0.5,1)*B79","v":0.6360058469882286},{"$f":"Inventory!C78","v":0},{"$f":"Inventory!E78","v":0},{"$f":"Inventory!W78","v":""},{"$f":"'Year 09'!AM79","v":""},{"$f":"IF($J79='Year 09'!$J79,'Year 09'!H79,$J79)","v":""},{"$f":"IF($J79='Year 09'!$J79,'Year 09'!I79,$J79)","v":""},{"$f":"'Year 09'!AN79","v":""},"",{"$f":"IF(E79 = 0, \"\", MATCH($E79,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!BA$7+$J79-1))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$W$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AB$7+$J79-1)*$F79)","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,1,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0)*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=1,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=2,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,0,IF($G79=3,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AX$7+$G79-1),IF($G79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AT$7+$G79-1),0))*(1-$M79)))","v":""},"","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$B$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$F$7+$G79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$O$7+$J79-1))*$F79))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$BF$7+$K79-1))","v":""},{"$f":"IF(L79=\"\", \"\", VLOOKUP(X79,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,P79,IF($X79=1,IF(Z$9=$G79,(1-$M79),0),IF($X79=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,Q79,IF($X79=1,IF(AA$9=$G79,(1-$M79),0),IF($X79=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,R79,IF($X79=1,IF(AB$9=$G79,(1-$M79),0),IF($X79=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L79=\"\", \"\", IF($X79=0,S79,IF($X79=1,IF(AC$9=$G79,(1-$M79),0),IF($X79=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AG$7+$G79-2),(1-$M79),0),IF($X79=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AJ$7+$J79-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X79=3,1,IF($X79=4,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$AO$7+$J79-1),$J79))","v":""},"",{"$f":"IF(L79=\"\", \"\", IF($X79=0,$V79,IF($G79=5,$N79,(INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$T$7+$X79-1)+INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1))*$F79)))","v":""},{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$CE$7+$K79-1)*$F79)","v":""},"","","","","","","","","","",{"$f":"IF(L79=\"\", \"\", IF($G79=5,$O79,IF($AK79=0,$W79,INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$J$7+$J79-1)*$F79)))","v":""},"",{"$f":"IF(L79=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L79,'Asset Models'!$V$7)*$F79)","v":""}]
[0.72372789467844612,0.13045811913156757,{"$f":"IF(Inventory!AH79=Inventory!$C$1032,0.5,1)*B80","v":0.13045811913156757},{"$f":"Inventory!C79","v":0},{"$f":"Inventory!E79","v":0},{"$f":"Inventory!W79","v":""},{"$f":"'Year 09'!AM80","v":""},{"$f":"IF($J80='Year 09'!$J80,'Year 09'!H80,$J80)","v":""},{"$f":"IF($J80='Year 09'!$J80,'Year 09'!I80,$J80)","v":""},{"$f":"'Year 09'!AN80","v":""},"",{"$f":"IF(E80 = 0, \"\", MATCH($E80,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!BA$7+$J80-1))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$W$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AB$7+$J80-1)*$F80)","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,1,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0)*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=1,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=2,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,0,IF($G80=3,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AX$7+$G80-1),IF($G80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AT$7+$G80-1),0))*(1-$M80)))","v":""},"","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$B$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$F$7+$G80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$O$7+$J80-1))*$F80))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$BF$7+$K80-1))","v":""},{"$f":"IF(L80=\"\", \"\", VLOOKUP(X80,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,P80,IF($X80=1,IF(Z$9=$G80,(1-$M80),0),IF($X80=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,Q80,IF($X80=1,IF(AA$9=$G80,(1-$M80),0),IF($X80=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,R80,IF($X80=1,IF(AB$9=$G80,(1-$M80),0),IF($X80=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L80=\"\", \"\", IF($X80=0,S80,IF($X80=1,IF(AC$9=$G80,(1-$M80),0),IF($X80=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AG$7+$G80-2),(1-$M80),0),IF($X80=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AJ$7+$J80-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X80=3,1,IF($X80=4,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$AO$7+$J80-1),$J80))","v":""},"",{"$f":"IF(L80=\"\", \"\", IF($X80=0,$V80,IF($G80=5,$N80,(INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$T$7+$X80-1)+INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1))*$F80)))","v":""},{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$CE$7+$K80-1)*$F80)","v":""},"","","","","","","","","","",{"$f":"IF(L80=\"\", \"\", IF($G80=5,$O80,IF($AK80=0,$W80,INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$J$7+$J80-1)*$F80)))","v":""},"",{"$f":"IF(L80=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L80,'Asset Models'!$V$7)*$F80)","v":""}]
[0.54342352378415304,0.70955519772383424,{"$f":"IF(Inventory!AH80=Inventory!$C$1032,0.5,1)*B81","v":0.70955519772383424},{"$f":"Inventory!C80","v":0},{"$f":"Inventory!E80","v":0},{"$f":"Inventory!W80","v":""},{"$f":"'Year 09'!AM81","v":""},{"$f":"IF($J81='Year 09'!$J81,'Year 09'!H81,$J81)","v":""},{"$f":"IF($J81='Year 09'!$J81,'Year 09'!I81,$J81)","v":""},{"$f":"'Year 09'!AN81","v":""},"",{"$f":"IF(E81 = 0, \"\", MATCH($E81,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!BA$7+$J81-1))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$W$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AB$7+$J81-1)*$F81)","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,1,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0)*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=1,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=2,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,0,IF($G81=3,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AX$7+$G81-1),IF($G81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AT$7+$G81-1),0))*(1-$M81)))","v":""},"","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$B$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$F$7+$G81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$O$7+$J81-1))*$F81))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$BF$7+$K81-1))","v":""},{"$f":"IF(L81=\"\", \"\", VLOOKUP(X81,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,P81,IF($X81=1,IF(Z$9=$G81,(1-$M81),0),IF($X81=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,Q81,IF($X81=1,IF(AA$9=$G81,(1-$M81),0),IF($X81=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,R81,IF($X81=1,IF(AB$9=$G81,(1-$M81),0),IF($X81=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L81=\"\", \"\", IF($X81=0,S81,IF($X81=1,IF(AC$9=$G81,(1-$M81),0),IF($X81=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AG$7+$G81-2),(1-$M81),0),IF($X81=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AJ$7+$J81-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X81=3,1,IF($X81=4,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$AO$7+$J81-1),$J81))","v":""},"",{"$f":"IF(L81=\"\", \"\", IF($X81=0,$V81,IF($G81=5,$N81,(INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$T$7+$X81-1)+INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1))*$F81)))","v":""},{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$CE$7+$K81-1)*$F81)","v":""},"","","","","","","","","","",{"$f":"IF(L81=\"\", \"\", IF($G81=5,$O81,IF($AK81=0,$W81,INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$J$7+$J81-1)*$F81)))","v":""},"",{"$f":"IF(L81=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L81,'Asset Models'!$V$7)*$F81)","v":""}]
[0.9743493655427824,0.29804070464926646,{"$f":"IF(Inventory!AH81=Inventory!$C$1032,0.5,1)*B82","v":0.29804070464926646},{"$f":"Inventory!C81","v":0},{"$f":"Inventory!E81","v":0},{"$f":"Inventory!W81","v":""},{"$f":"'Year 09'!AM82","v":""},{"$f":"IF($J82='Year 09'!$J82,'Year 09'!H82,$J82)","v":""},{"$f":"IF($J82='Year 09'!$J82,'Year 09'!I82,$J82)","v":""},{"$f":"'Year 09'!AN82","v":""},"",{"$f":"IF(E82 = 0, \"\", MATCH($E82,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!BA$7+$J82-1))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$W$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AB$7+$J82-1)*$F82)","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,1,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0)*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=1,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=2,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,0,IF($G82=3,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AX$7+$G82-1),IF($G82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AT$7+$G82-1),0))*(1-$M82)))","v":""},"","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$B$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$F$7+$G82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$O$7+$J82-1))*$F82))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$BF$7+$K82-1))","v":""},{"$f":"IF(L82=\"\", \"\", VLOOKUP(X82,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,P82,IF($X82=1,IF(Z$9=$G82,(1-$M82),0),IF($X82=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,Q82,IF($X82=1,IF(AA$9=$G82,(1-$M82),0),IF($X82=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,R82,IF($X82=1,IF(AB$9=$G82,(1-$M82),0),IF($X82=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L82=\"\", \"\", IF($X82=0,S82,IF($X82=1,IF(AC$9=$G82,(1-$M82),0),IF($X82=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AG$7+$G82-2),(1-$M82),0),IF($X82=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AJ$7+$J82-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X82=3,1,IF($X82=4,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$AO$7+$J82-1),$J82))","v":""},"",{"$f":"IF(L82=\"\", \"\", IF($X82=0,$V82,IF($G82=5,$N82,(INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$T$7+$X82-1)+INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1))*$F82)))","v":""},{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$CE$7+$K82-1)*$F82)","v":""},"","","","","","","","","","",{"$f":"IF(L82=\"\", \"\", IF($G82=5,$O82,IF($AK82=0,$W82,INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$J$7+$J82-1)*$F82)))","v":""},"",{"$f":"IF(L82=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L82,'Asset Models'!$V$7)*$F82)","v":""}]
[0.98430606680316102,0.77081967149376096,{"$f":"IF(Inventory!AH82=Inventory!$C$1032,0.5,1)*B83","v":0.77081967149376096},{"$f":"Inventory!C82","v":0},{"$f":"Inventory!E82","v":0},{"$f":"Inventory!W82","v":""},{"$f":"'Year 09'!AM83","v":""},{"$f":"IF($J83='Year 09'!$J83,'Year 09'!H83,$J83)","v":""},{"$f":"IF($J83='Year 09'!$J83,'Year 09'!I83,$J83)","v":""},{"$f":"'Year 09'!AN83","v":""},"",{"$f":"IF(E83 = 0, \"\", MATCH($E83,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!BA$7+$J83-1))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$W$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AB$7+$J83-1)*$F83)","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,1,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0)*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=1,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=2,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,0,IF($G83=3,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AX$7+$G83-1),IF($G83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AT$7+$G83-1),0))*(1-$M83)))","v":""},"","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$B$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$F$7+$G83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$O$7+$J83-1))*$F83))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$BF$7+$K83-1))","v":""},{"$f":"IF(L83=\"\", \"\", VLOOKUP(X83,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,P83,IF($X83=1,IF(Z$9=$G83,(1-$M83),0),IF($X83=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,Q83,IF($X83=1,IF(AA$9=$G83,(1-$M83),0),IF($X83=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,R83,IF($X83=1,IF(AB$9=$G83,(1-$M83),0),IF($X83=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L83=\"\", \"\", IF($X83=0,S83,IF($X83=1,IF(AC$9=$G83,(1-$M83),0),IF($X83=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AG$7+$G83-2),(1-$M83),0),IF($X83=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AJ$7+$J83-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X83=3,1,IF($X83=4,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$AO$7+$J83-1),$J83))","v":""},"",{"$f":"IF(L83=\"\", \"\", IF($X83=0,$V83,IF($G83=5,$N83,(INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$T$7+$X83-1)+INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1))*$F83)))","v":""},{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$CE$7+$K83-1)*$F83)","v":""},"","","","","","","","","","",{"$f":"IF(L83=\"\", \"\", IF($G83=5,$O83,IF($AK83=0,$W83,INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$J$7+$J83-1)*$F83)))","v":""},"",{"$f":"IF(L83=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L83,'Asset Models'!$V$7)*$F83)","v":""}]
[0.78032450261466013,0.3933484351714589,{"$f":"IF(Inventory!AH83=Inventory!$C$1032,0.5,1)*B84","v":0.3933484351714589},{"$f":"Inventory!C83","v":0},{"$f":"Inventory!E83","v":0},{"$f":"Inventory!W83","v":""},{"$f":"'Year 09'!AM84","v":""},{"$f":"IF($J84='Year 09'!$J84,'Year 09'!H84,$J84)","v":""},{"$f":"IF($J84='Year 09'!$J84,'Year 09'!I84,$J84)","v":""},{"$f":"'Year 09'!AN84","v":""},"",{"$f":"IF(E84 = 0, \"\", MATCH($E84,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!BA$7+$J84-1))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$W$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AB$7+$J84-1)*$F84)","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,1,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0)*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=1,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=2,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,0,IF($G84=3,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AX$7+$G84-1),IF($G84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AT$7+$G84-1),0))*(1-$M84)))","v":""},"","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$B$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$F$7+$G84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$O$7+$J84-1))*$F84))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$BF$7+$K84-1))","v":""},{"$f":"IF(L84=\"\", \"\", VLOOKUP(X84,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,P84,IF($X84=1,IF(Z$9=$G84,(1-$M84),0),IF($X84=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,Q84,IF($X84=1,IF(AA$9=$G84,(1-$M84),0),IF($X84=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,R84,IF($X84=1,IF(AB$9=$G84,(1-$M84),0),IF($X84=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L84=\"\", \"\", IF($X84=0,S84,IF($X84=1,IF(AC$9=$G84,(1-$M84),0),IF($X84=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AG$7+$G84-2),(1-$M84),0),IF($X84=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AJ$7+$J84-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X84=3,1,IF($X84=4,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$AO$7+$J84-1),$J84))","v":""},"",{"$f":"IF(L84=\"\", \"\", IF($X84=0,$V84,IF($G84=5,$N84,(INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$T$7+$X84-1)+INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1))*$F84)))","v":""},{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$CE$7+$K84-1)*$F84)","v":""},"","","","","","","","","","",{"$f":"IF(L84=\"\", \"\", IF($G84=5,$O84,IF($AK84=0,$W84,INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$J$7+$J84-1)*$F84)))","v":""},"",{"$f":"IF(L84=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L84,'Asset Models'!$V$7)*$F84)","v":""}]
[0.87669842749754667,0.35503628882863569,{"$f":"IF(Inventory!AH84=Inventory!$C$1032,0.5,1)*B85","v":0.35503628882863569},{"$f":"Inventory!C84","v":0},{"$f":"Inventory!E84","v":0},{"$f":"Inventory!W84","v":""},{"$f":"'Year 09'!AM85","v":""},{"$f":"IF($J85='Year 09'!$J85,'Year 09'!H85,$J85)","v":""},{"$f":"IF($J85='Year 09'!$J85,'Year 09'!I85,$J85)","v":""},{"$f":"'Year 09'!AN85","v":""},"",{"$f":"IF(E85 = 0, \"\", MATCH($E85,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!BA$7+$J85-1))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$W$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AB$7+$J85-1)*$F85)","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,1,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0)*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=1,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=2,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,0,IF($G85=3,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AX$7+$G85-1),IF($G85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AT$7+$G85-1),0))*(1-$M85)))","v":""},"","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$B$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$F$7+$G85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$O$7+$J85-1))*$F85))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$BF$7+$K85-1))","v":""},{"$f":"IF(L85=\"\", \"\", VLOOKUP(X85,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,P85,IF($X85=1,IF(Z$9=$G85,(1-$M85),0),IF($X85=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,Q85,IF($X85=1,IF(AA$9=$G85,(1-$M85),0),IF($X85=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,R85,IF($X85=1,IF(AB$9=$G85,(1-$M85),0),IF($X85=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L85=\"\", \"\", IF($X85=0,S85,IF($X85=1,IF(AC$9=$G85,(1-$M85),0),IF($X85=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AG$7+$G85-2),(1-$M85),0),IF($X85=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AJ$7+$J85-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X85=3,1,IF($X85=4,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$AO$7+$J85-1),$J85))","v":""},"",{"$f":"IF(L85=\"\", \"\", IF($X85=0,$V85,IF($G85=5,$N85,(INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$T$7+$X85-1)+INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1))*$F85)))","v":""},{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$CE$7+$K85-1)*$F85)","v":""},"","","","","","","","","","",{"$f":"IF(L85=\"\", \"\", IF($G85=5,$O85,IF($AK85=0,$W85,INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$J$7+$J85-1)*$F85)))","v":""},"",{"$f":"IF(L85=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L85,'Asset Models'!$V$7)*$F85)","v":""}]
[0.55354230388573911,0.81562264465879342,{"$f":"IF(Inventory!AH85=Inventory!$C$1032,0.5,1)*B86","v":0.81562264465879342},{"$f":"Inventory!C85","v":0},{"$f":"Inventory!E85","v":0},{"$f":"Inventory!W85","v":""},{"$f":"'Year 09'!AM86","v":""},{"$f":"IF($J86='Year 09'!$J86,'Year 09'!H86,$J86)","v":""},{"$f":"IF($J86='Year 09'!$J86,'Year 09'!I86,$J86)","v":""},{"$f":"'Year 09'!AN86","v":""},"",{"$f":"IF(E86 = 0, \"\", MATCH($E86,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!BA$7+$J86-1))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$W$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AB$7+$J86-1)*$F86)","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,1,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0)*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=1,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=2,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,0,IF($G86=3,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AX$7+$G86-1),IF($G86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AT$7+$G86-1),0))*(1-$M86)))","v":""},"","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$B$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$F$7+$G86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$O$7+$J86-1))*$F86))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$BF$7+$K86-1))","v":""},{"$f":"IF(L86=\"\", \"\", VLOOKUP(X86,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,P86,IF($X86=1,IF(Z$9=$G86,(1-$M86),0),IF($X86=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,Q86,IF($X86=1,IF(AA$9=$G86,(1-$M86),0),IF($X86=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,R86,IF($X86=1,IF(AB$9=$G86,(1-$M86),0),IF($X86=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L86=\"\", \"\", IF($X86=0,S86,IF($X86=1,IF(AC$9=$G86,(1-$M86),0),IF($X86=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AG$7+$G86-2),(1-$M86),0),IF($X86=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AJ$7+$J86-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X86=3,1,IF($X86=4,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$AO$7+$J86-1),$J86))","v":""},"",{"$f":"IF(L86=\"\", \"\", IF($X86=0,$V86,IF($G86=5,$N86,(INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$T$7+$X86-1)+INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1))*$F86)))","v":""},{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$CE$7+$K86-1)*$F86)","v":""},"","","","","","","","","","",{"$f":"IF(L86=\"\", \"\", IF($G86=5,$O86,IF($AK86=0,$W86,INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$J$7+$J86-1)*$F86)))","v":""},"",{"$f":"IF(L86=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L86,'Asset Models'!$V$7)*$F86)","v":""}]
[0.2695180552364056,0.4231237165434818,{"$f":"IF(Inventory!AH86=Inventory!$C$1032,0.5,1)*B87","v":0.4231237165434818},{"$f":"Inventory!C86","v":0},{"$f":"Inventory!E86","v":0},{"$f":"Inventory!W86","v":""},{"$f":"'Year 09'!AM87","v":""},{"$f":"IF($J87='Year 09'!$J87,'Year 09'!H87,$J87)","v":""},{"$f":"IF($J87='Year 09'!$J87,'Year 09'!I87,$J87)","v":""},{"$f":"'Year 09'!AN87","v":""},"",{"$f":"IF(E87 = 0, \"\", MATCH($E87,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!BA$7+$J87-1))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$W$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AB$7+$J87-1)*$F87)","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,1,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0)*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=1,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=2,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,0,IF($G87=3,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AX$7+$G87-1),IF($G87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AT$7+$G87-1),0))*(1-$M87)))","v":""},"","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$B$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$F$7+$G87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$O$7+$J87-1))*$F87))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$BF$7+$K87-1))","v":""},{"$f":"IF(L87=\"\", \"\", VLOOKUP(X87,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,P87,IF($X87=1,IF(Z$9=$G87,(1-$M87),0),IF($X87=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,Q87,IF($X87=1,IF(AA$9=$G87,(1-$M87),0),IF($X87=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,R87,IF($X87=1,IF(AB$9=$G87,(1-$M87),0),IF($X87=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L87=\"\", \"\", IF($X87=0,S87,IF($X87=1,IF(AC$9=$G87,(1-$M87),0),IF($X87=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AG$7+$G87-2),(1-$M87),0),IF($X87=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AJ$7+$J87-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X87=3,1,IF($X87=4,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$AO$7+$J87-1),$J87))","v":""},"",{"$f":"IF(L87=\"\", \"\", IF($X87=0,$V87,IF($G87=5,$N87,(INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$T$7+$X87-1)+INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1))*$F87)))","v":""},{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$CE$7+$K87-1)*$F87)","v":""},"","","","","","","","","","",{"$f":"IF(L87=\"\", \"\", IF($G87=5,$O87,IF($AK87=0,$W87,INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$J$7+$J87-1)*$F87)))","v":""},"",{"$f":"IF(L87=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L87,'Asset Models'!$V$7)*$F87)","v":""}]
[0.93379238587335256,0.90921175698847667,{"$f":"IF(Inventory!AH87=Inventory!$C$1032,0.5,1)*B88","v":0.90921175698847667},{"$f":"Inventory!C87","v":0},{"$f":"Inventory!E87","v":0},{"$f":"Inventory!W87","v":""},{"$f":"'Year 09'!AM88","v":""},{"$f":"IF($J88='Year 09'!$J88,'Year 09'!H88,$J88)","v":""},{"$f":"IF($J88='Year 09'!$J88,'Year 09'!I88,$J88)","v":""},{"$f":"'Year 09'!AN88","v":""},"",{"$f":"IF(E88 = 0, \"\", MATCH($E88,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!BA$7+$J88-1))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$W$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AB$7+$J88-1)*$F88)","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,1,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0)*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=1,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=2,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,0,IF($G88=3,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AX$7+$G88-1),IF($G88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AT$7+$G88-1),0))*(1-$M88)))","v":""},"","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$B$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$F$7+$G88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$O$7+$J88-1))*$F88))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$BF$7+$K88-1))","v":""},{"$f":"IF(L88=\"\", \"\", VLOOKUP(X88,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,P88,IF($X88=1,IF(Z$9=$G88,(1-$M88),0),IF($X88=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,Q88,IF($X88=1,IF(AA$9=$G88,(1-$M88),0),IF($X88=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,R88,IF($X88=1,IF(AB$9=$G88,(1-$M88),0),IF($X88=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L88=\"\", \"\", IF($X88=0,S88,IF($X88=1,IF(AC$9=$G88,(1-$M88),0),IF($X88=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AG$7+$G88-2),(1-$M88),0),IF($X88=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AJ$7+$J88-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X88=3,1,IF($X88=4,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$AO$7+$J88-1),$J88))","v":""},"",{"$f":"IF(L88=\"\", \"\", IF($X88=0,$V88,IF($G88=5,$N88,(INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$T$7+$X88-1)+INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1))*$F88)))","v":""},{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$CE$7+$K88-1)*$F88)","v":""},"","","","","","","","","","",{"$f":"IF(L88=\"\", \"\", IF($G88=5,$O88,IF($AK88=0,$W88,INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$J$7+$J88-1)*$F88)))","v":""},"",{"$f":"IF(L88=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L88,'Asset Models'!$V$7)*$F88)","v":""}]
[0.57512592579121324,6.4913619929289124E-2,{"$f":"IF(Inventory!AH88=Inventory!$C$1032,0.5,1)*B89","v":6.4913619929289124E-2},{"$f":"Inventory!C88","v":0},{"$f":"Inventory!E88","v":0},{"$f":"Inventory!W88","v":""},{"$f":"'Year 09'!AM89","v":""},{"$f":"IF($J89='Year 09'!$J89,'Year 09'!H89,$J89)","v":""},{"$f":"IF($J89='Year 09'!$J89,'Year 09'!I89,$J89)","v":""},{"$f":"'Year 09'!AN89","v":""},"",{"$f":"IF(E89 = 0, \"\", MATCH($E89,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!BA$7+$J89-1))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$W$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AB$7+$J89-1)*$F89)","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,1,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0)*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=1,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=2,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,0,IF($G89=3,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AX$7+$G89-1),IF($G89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AT$7+$G89-1),0))*(1-$M89)))","v":""},"","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$B$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$F$7+$G89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$O$7+$J89-1))*$F89))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$BF$7+$K89-1))","v":""},{"$f":"IF(L89=\"\", \"\", VLOOKUP(X89,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,P89,IF($X89=1,IF(Z$9=$G89,(1-$M89),0),IF($X89=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,Q89,IF($X89=1,IF(AA$9=$G89,(1-$M89),0),IF($X89=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,R89,IF($X89=1,IF(AB$9=$G89,(1-$M89),0),IF($X89=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L89=\"\", \"\", IF($X89=0,S89,IF($X89=1,IF(AC$9=$G89,(1-$M89),0),IF($X89=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AG$7+$G89-2),(1-$M89),0),IF($X89=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AJ$7+$J89-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X89=3,1,IF($X89=4,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$AO$7+$J89-1),$J89))","v":""},"",{"$f":"IF(L89=\"\", \"\", IF($X89=0,$V89,IF($G89=5,$N89,(INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$T$7+$X89-1)+INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1))*$F89)))","v":""},{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$CE$7+$K89-1)*$F89)","v":""},"","","","","","","","","","",{"$f":"IF(L89=\"\", \"\", IF($G89=5,$O89,IF($AK89=0,$W89,INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$J$7+$J89-1)*$F89)))","v":""},"",{"$f":"IF(L89=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L89,'Asset Models'!$V$7)*$F89)","v":""}]
[0.68765138139099125,0.45970478727206476,{"$f":"IF(Inventory!AH89=Inventory!$C$1032,0.5,1)*B90","v":0.45970478727206476},{"$f":"Inventory!C89","v":0},{"$f":"Inventory!E89","v":0},{"$f":"Inventory!W89","v":""},{"$f":"'Year 09'!AM90","v":""},{"$f":"IF($J90='Year 09'!$J90,'Year 09'!H90,$J90)","v":""},{"$f":"IF($J90='Year 09'!$J90,'Year 09'!I90,$J90)","v":""},{"$f":"'Year 09'!AN90","v":""},"",{"$f":"IF(E90 = 0, \"\", MATCH($E90,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!BA$7+$J90-1))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$W$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AB$7+$J90-1)*$F90)","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,1,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0)*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=1,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=2,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,0,IF($G90=3,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AX$7+$G90-1),IF($G90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AT$7+$G90-1),0))*(1-$M90)))","v":""},"","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$B$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$F$7+$G90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$O$7+$J90-1))*$F90))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$BF$7+$K90-1))","v":""},{"$f":"IF(L90=\"\", \"\", VLOOKUP(X90,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,P90,IF($X90=1,IF(Z$9=$G90,(1-$M90),0),IF($X90=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,Q90,IF($X90=1,IF(AA$9=$G90,(1-$M90),0),IF($X90=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,R90,IF($X90=1,IF(AB$9=$G90,(1-$M90),0),IF($X90=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L90=\"\", \"\", IF($X90=0,S90,IF($X90=1,IF(AC$9=$G90,(1-$M90),0),IF($X90=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AG$7+$G90-2),(1-$M90),0),IF($X90=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AJ$7+$J90-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X90=3,1,IF($X90=4,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$AO$7+$J90-1),$J90))","v":""},"",{"$f":"IF(L90=\"\", \"\", IF($X90=0,$V90,IF($G90=5,$N90,(INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$T$7+$X90-1)+INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1))*$F90)))","v":""},{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$CE$7+$K90-1)*$F90)","v":""},"","","","","","","","","","",{"$f":"IF(L90=\"\", \"\", IF($G90=5,$O90,IF($AK90=0,$W90,INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$J$7+$J90-1)*$F90)))","v":""},"",{"$f":"IF(L90=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L90,'Asset Models'!$V$7)*$F90)","v":""}]
[0.44978446669083638,0.19606076740511491,{"$f":"IF(Inventory!AH90=Inventory!$C$1032,0.5,1)*B91","v":0.19606076740511491},{"$f":"Inventory!C90","v":0},{"$f":"Inventory!E90","v":0},{"$f":"Inventory!W90","v":""},{"$f":"'Year 09'!AM91","v":""},{"$f":"IF($J91='Year 09'!$J91,'Year 09'!H91,$J91)","v":""},{"$f":"IF($J91='Year 09'!$J91,'Year 09'!I91,$J91)","v":""},{"$f":"'Year 09'!AN91","v":""},"",{"$f":"IF(E91 = 0, \"\", MATCH($E91,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!BA$7+$J91-1))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$W$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AB$7+$J91-1)*$F91)","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,1,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0)*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=1,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=2,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,0,IF($G91=3,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AX$7+$G91-1),IF($G91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AT$7+$G91-1),0))*(1-$M91)))","v":""},"","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$B$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$F$7+$G91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$O$7+$J91-1))*$F91))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$BF$7+$K91-1))","v":""},{"$f":"IF(L91=\"\", \"\", VLOOKUP(X91,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,P91,IF($X91=1,IF(Z$9=$G91,(1-$M91),0),IF($X91=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,Q91,IF($X91=1,IF(AA$9=$G91,(1-$M91),0),IF($X91=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,R91,IF($X91=1,IF(AB$9=$G91,(1-$M91),0),IF($X91=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L91=\"\", \"\", IF($X91=0,S91,IF($X91=1,IF(AC$9=$G91,(1-$M91),0),IF($X91=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AG$7+$G91-2),(1-$M91),0),IF($X91=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AJ$7+$J91-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X91=3,1,IF($X91=4,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$AO$7+$J91-1),$J91))","v":""},"",{"$f":"IF(L91=\"\", \"\", IF($X91=0,$V91,IF($G91=5,$N91,(INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$T$7+$X91-1)+INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1))*$F91)))","v":""},{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$CE$7+$K91-1)*$F91)","v":""},"","","","","","","","","","",{"$f":"IF(L91=\"\", \"\", IF($G91=5,$O91,IF($AK91=0,$W91,INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$J$7+$J91-1)*$F91)))","v":""},"",{"$f":"IF(L91=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L91,'Asset Models'!$V$7)*$F91)","v":""}]
[0.91573781610447103,0.75802302167812219,{"$f":"IF(Inventory!AH91=Inventory!$C$1032,0.5,1)*B92","v":0.75802302167812219},{"$f":"Inventory!C91","v":0},{"$f":"Inventory!E91","v":0},{"$f":"Inventory!W91","v":""},{"$f":"'Year 09'!AM92","v":""},{"$f":"IF($J92='Year 09'!$J92,'Year 09'!H92,$J92)","v":""},{"$f":"IF($J92='Year 09'!$J92,'Year 09'!I92,$J92)","v":""},{"$f":"'Year 09'!AN92","v":""},"",{"$f":"IF(E92 = 0, \"\", MATCH($E92,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!BA$7+$J92-1))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$W$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AB$7+$J92-1)*$F92)","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,1,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0)*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=1,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=2,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,0,IF($G92=3,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AX$7+$G92-1),IF($G92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AT$7+$G92-1),0))*(1-$M92)))","v":""},"","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$B$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$F$7+$G92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$O$7+$J92-1))*$F92))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$BF$7+$K92-1))","v":""},{"$f":"IF(L92=\"\", \"\", VLOOKUP(X92,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,P92,IF($X92=1,IF(Z$9=$G92,(1-$M92),0),IF($X92=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,Q92,IF($X92=1,IF(AA$9=$G92,(1-$M92),0),IF($X92=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,R92,IF($X92=1,IF(AB$9=$G92,(1-$M92),0),IF($X92=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L92=\"\", \"\", IF($X92=0,S92,IF($X92=1,IF(AC$9=$G92,(1-$M92),0),IF($X92=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AG$7+$G92-2),(1-$M92),0),IF($X92=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AJ$7+$J92-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X92=3,1,IF($X92=4,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$AO$7+$J92-1),$J92))","v":""},"",{"$f":"IF(L92=\"\", \"\", IF($X92=0,$V92,IF($G92=5,$N92,(INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$T$7+$X92-1)+INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1))*$F92)))","v":""},{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$CE$7+$K92-1)*$F92)","v":""},"","","","","","","","","","",{"$f":"IF(L92=\"\", \"\", IF($G92=5,$O92,IF($AK92=0,$W92,INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$J$7+$J92-1)*$F92)))","v":""},"",{"$f":"IF(L92=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L92,'Asset Models'!$V$7)*$F92)","v":""}]
[0.72107378165697023,0.97081044398521543,{"$f":"IF(Inventory!AH92=Inventory!$C$1032,0.5,1)*B93","v":0.97081044398521543},{"$f":"Inventory!C92","v":0},{"$f":"Inventory!E92","v":0},{"$f":"Inventory!W92","v":""},{"$f":"'Year 09'!AM93","v":""},{"$f":"IF($J93='Year 09'!$J93,'Year 09'!H93,$J93)","v":""},{"$f":"IF($J93='Year 09'!$J93,'Year 09'!I93,$J93)","v":""},{"$f":"'Year 09'!AN93","v":""},"",{"$f":"IF(E93 = 0, \"\", MATCH($E93,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!BA$7+$J93-1))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$W$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AB$7+$J93-1)*$F93)","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,1,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0)*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=1,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=2,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,0,IF($G93=3,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AX$7+$G93-1),IF($G93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AT$7+$G93-1),0))*(1-$M93)))","v":""},"","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$B$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$F$7+$G93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$O$7+$J93-1))*$F93))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$BF$7+$K93-1))","v":""},{"$f":"IF(L93=\"\", \"\", VLOOKUP(X93,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,P93,IF($X93=1,IF(Z$9=$G93,(1-$M93),0),IF($X93=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,Q93,IF($X93=1,IF(AA$9=$G93,(1-$M93),0),IF($X93=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,R93,IF($X93=1,IF(AB$9=$G93,(1-$M93),0),IF($X93=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L93=\"\", \"\", IF($X93=0,S93,IF($X93=1,IF(AC$9=$G93,(1-$M93),0),IF($X93=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AG$7+$G93-2),(1-$M93),0),IF($X93=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AJ$7+$J93-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X93=3,1,IF($X93=4,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$AO$7+$J93-1),$J93))","v":""},"",{"$f":"IF(L93=\"\", \"\", IF($X93=0,$V93,IF($G93=5,$N93,(INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$T$7+$X93-1)+INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1))*$F93)))","v":""},{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$CE$7+$K93-1)*$F93)","v":""},"","","","","","","","","","",{"$f":"IF(L93=\"\", \"\", IF($G93=5,$O93,IF($AK93=0,$W93,INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$J$7+$J93-1)*$F93)))","v":""},"",{"$f":"IF(L93=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L93,'Asset Models'!$V$7)*$F93)","v":""}]
[0.15967540652121093,0.88318687526309458,{"$f":"IF(Inventory!AH93=Inventory!$C$1032,0.5,1)*B94","v":0.88318687526309458},{"$f":"Inventory!C93","v":0},{"$f":"Inventory!E93","v":0},{"$f":"Inventory!W93","v":""},{"$f":"'Year 09'!AM94","v":""},{"$f":"IF($J94='Year 09'!$J94,'Year 09'!H94,$J94)","v":""},{"$f":"IF($J94='Year 09'!$J94,'Year 09'!I94,$J94)","v":""},{"$f":"'Year 09'!AN94","v":""},"",{"$f":"IF(E94 = 0, \"\", MATCH($E94,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!BA$7+$J94-1))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$W$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AB$7+$J94-1)*$F94)","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,1,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0)*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=1,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=2,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,0,IF($G94=3,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AX$7+$G94-1),IF($G94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AT$7+$G94-1),0))*(1-$M94)))","v":""},"","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$B$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$F$7+$G94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$O$7+$J94-1))*$F94))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$BF$7+$K94-1))","v":""},{"$f":"IF(L94=\"\", \"\", VLOOKUP(X94,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,P94,IF($X94=1,IF(Z$9=$G94,(1-$M94),0),IF($X94=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,Q94,IF($X94=1,IF(AA$9=$G94,(1-$M94),0),IF($X94=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,R94,IF($X94=1,IF(AB$9=$G94,(1-$M94),0),IF($X94=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L94=\"\", \"\", IF($X94=0,S94,IF($X94=1,IF(AC$9=$G94,(1-$M94),0),IF($X94=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AG$7+$G94-2),(1-$M94),0),IF($X94=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AJ$7+$J94-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X94=3,1,IF($X94=4,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$AO$7+$J94-1),$J94))","v":""},"",{"$f":"IF(L94=\"\", \"\", IF($X94=0,$V94,IF($G94=5,$N94,(INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$T$7+$X94-1)+INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1))*$F94)))","v":""},{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$CE$7+$K94-1)*$F94)","v":""},"","","","","","","","","","",{"$f":"IF(L94=\"\", \"\", IF($G94=5,$O94,IF($AK94=0,$W94,INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$J$7+$J94-1)*$F94)))","v":""},"",{"$f":"IF(L94=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L94,'Asset Models'!$V$7)*$F94)","v":""}]
[0.82322081212246478,0.59851775703259957,{"$f":"IF(Inventory!AH94=Inventory!$C$1032,0.5,1)*B95","v":0.59851775703259957},{"$f":"Inventory!C94","v":0},{"$f":"Inventory!E94","v":0},{"$f":"Inventory!W94","v":""},{"$f":"'Year 09'!AM95","v":""},{"$f":"IF($J95='Year 09'!$J95,'Year 09'!H95,$J95)","v":""},{"$f":"IF($J95='Year 09'!$J95,'Year 09'!I95,$J95)","v":""},{"$f":"'Year 09'!AN95","v":""},"",{"$f":"IF(E95 = 0, \"\", MATCH($E95,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!BA$7+$J95-1))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$W$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AB$7+$J95-1)*$F95)","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,1,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0)*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=1,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=2,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,0,IF($G95=3,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AX$7+$G95-1),IF($G95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AT$7+$G95-1),0))*(1-$M95)))","v":""},"","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$B$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$F$7+$G95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$O$7+$J95-1))*$F95))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$BF$7+$K95-1))","v":""},{"$f":"IF(L95=\"\", \"\", VLOOKUP(X95,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,P95,IF($X95=1,IF(Z$9=$G95,(1-$M95),0),IF($X95=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,Q95,IF($X95=1,IF(AA$9=$G95,(1-$M95),0),IF($X95=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,R95,IF($X95=1,IF(AB$9=$G95,(1-$M95),0),IF($X95=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L95=\"\", \"\", IF($X95=0,S95,IF($X95=1,IF(AC$9=$G95,(1-$M95),0),IF($X95=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AG$7+$G95-2),(1-$M95),0),IF($X95=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AJ$7+$J95-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X95=3,1,IF($X95=4,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$AO$7+$J95-1),$J95))","v":""},"",{"$f":"IF(L95=\"\", \"\", IF($X95=0,$V95,IF($G95=5,$N95,(INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$T$7+$X95-1)+INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1))*$F95)))","v":""},{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$CE$7+$K95-1)*$F95)","v":""},"","","","","","","","","","",{"$f":"IF(L95=\"\", \"\", IF($G95=5,$O95,IF($AK95=0,$W95,INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$J$7+$J95-1)*$F95)))","v":""},"",{"$f":"IF(L95=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L95,'Asset Models'!$V$7)*$F95)","v":""}]
[0.71771771527504646,0.25044769621884699,{"$f":"IF(Inventory!AH95=Inventory!$C$1032,0.5,1)*B96","v":0.25044769621884699},{"$f":"Inventory!C95","v":0},{"$f":"Inventory!E95","v":0},{"$f":"Inventory!W95","v":""},{"$f":"'Year 09'!AM96","v":""},{"$f":"IF($J96='Year 09'!$J96,'Year 09'!H96,$J96)","v":""},{"$f":"IF($J96='Year 09'!$J96,'Year 09'!I96,$J96)","v":""},{"$f":"'Year 09'!AN96","v":""},"",{"$f":"IF(E96 = 0, \"\", MATCH($E96,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!BA$7+$J96-1))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$W$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AB$7+$J96-1)*$F96)","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,1,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0)*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=1,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=2,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,0,IF($G96=3,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AX$7+$G96-1),IF($G96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AT$7+$G96-1),0))*(1-$M96)))","v":""},"","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$B$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$F$7+$G96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$O$7+$J96-1))*$F96))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$BF$7+$K96-1))","v":""},{"$f":"IF(L96=\"\", \"\", VLOOKUP(X96,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,P96,IF($X96=1,IF(Z$9=$G96,(1-$M96),0),IF($X96=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,Q96,IF($X96=1,IF(AA$9=$G96,(1-$M96),0),IF($X96=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,R96,IF($X96=1,IF(AB$9=$G96,(1-$M96),0),IF($X96=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L96=\"\", \"\", IF($X96=0,S96,IF($X96=1,IF(AC$9=$G96,(1-$M96),0),IF($X96=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AG$7+$G96-2),(1-$M96),0),IF($X96=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AJ$7+$J96-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X96=3,1,IF($X96=4,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$AO$7+$J96-1),$J96))","v":""},"",{"$f":"IF(L96=\"\", \"\", IF($X96=0,$V96,IF($G96=5,$N96,(INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$T$7+$X96-1)+INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1))*$F96)))","v":""},{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$CE$7+$K96-1)*$F96)","v":""},"","","","","","","","","","",{"$f":"IF(L96=\"\", \"\", IF($G96=5,$O96,IF($AK96=0,$W96,INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$J$7+$J96-1)*$F96)))","v":""},"",{"$f":"IF(L96=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L96,'Asset Models'!$V$7)*$F96)","v":""}]
[0.74980749733776975,0.95112574977526332,{"$f":"IF(Inventory!AH96=Inventory!$C$1032,0.5,1)*B97","v":0.95112574977526332},{"$f":"Inventory!C96","v":0},{"$f":"Inventory!E96","v":0},{"$f":"Inventory!W96","v":""},{"$f":"'Year 09'!AM97","v":""},{"$f":"IF($J97='Year 09'!$J97,'Year 09'!H97,$J97)","v":""},{"$f":"IF($J97='Year 09'!$J97,'Year 09'!I97,$J97)","v":""},{"$f":"'Year 09'!AN97","v":""},"",{"$f":"IF(E97 = 0, \"\", MATCH($E97,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!BA$7+$J97-1))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$W$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AB$7+$J97-1)*$F97)","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,1,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0)*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=1,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=2,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,0,IF($G97=3,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AX$7+$G97-1),IF($G97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AT$7+$G97-1),0))*(1-$M97)))","v":""},"","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$B$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$F$7+$G97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$O$7+$J97-1))*$F97))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$BF$7+$K97-1))","v":""},{"$f":"IF(L97=\"\", \"\", VLOOKUP(X97,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,P97,IF($X97=1,IF(Z$9=$G97,(1-$M97),0),IF($X97=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,Q97,IF($X97=1,IF(AA$9=$G97,(1-$M97),0),IF($X97=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,R97,IF($X97=1,IF(AB$9=$G97,(1-$M97),0),IF($X97=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L97=\"\", \"\", IF($X97=0,S97,IF($X97=1,IF(AC$9=$G97,(1-$M97),0),IF($X97=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AG$7+$G97-2),(1-$M97),0),IF($X97=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AJ$7+$J97-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X97=3,1,IF($X97=4,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$AO$7+$J97-1),$J97))","v":""},"",{"$f":"IF(L97=\"\", \"\", IF($X97=0,$V97,IF($G97=5,$N97,(INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$T$7+$X97-1)+INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1))*$F97)))","v":""},{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$CE$7+$K97-1)*$F97)","v":""},"","","","","","","","","","",{"$f":"IF(L97=\"\", \"\", IF($G97=5,$O97,IF($AK97=0,$W97,INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$J$7+$J97-1)*$F97)))","v":""},"",{"$f":"IF(L97=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L97,'Asset Models'!$V$7)*$F97)","v":""}]
[0.73634223786696495,0.9507501545235777,{"$f":"IF(Inventory!AH97=Inventory!$C$1032,0.5,1)*B98","v":0.9507501545235777},{"$f":"Inventory!C97","v":0},{"$f":"Inventory!E97","v":0},{"$f":"Inventory!W97","v":""},{"$f":"'Year 09'!AM98","v":""},{"$f":"IF($J98='Year 09'!$J98,'Year 09'!H98,$J98)","v":""},{"$f":"IF($J98='Year 09'!$J98,'Year 09'!I98,$J98)","v":""},{"$f":"'Year 09'!AN98","v":""},"",{"$f":"IF(E98 = 0, \"\", MATCH($E98,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!BA$7+$J98-1))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$W$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AB$7+$J98-1)*$F98)","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,1,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0)*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=1,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=2,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,0,IF($G98=3,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AX$7+$G98-1),IF($G98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AT$7+$G98-1),0))*(1-$M98)))","v":""},"","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$B$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$F$7+$G98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$O$7+$J98-1))*$F98))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$BF$7+$K98-1))","v":""},{"$f":"IF(L98=\"\", \"\", VLOOKUP(X98,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,P98,IF($X98=1,IF(Z$9=$G98,(1-$M98),0),IF($X98=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,Q98,IF($X98=1,IF(AA$9=$G98,(1-$M98),0),IF($X98=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,R98,IF($X98=1,IF(AB$9=$G98,(1-$M98),0),IF($X98=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L98=\"\", \"\", IF($X98=0,S98,IF($X98=1,IF(AC$9=$G98,(1-$M98),0),IF($X98=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AG$7+$G98-2),(1-$M98),0),IF($X98=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AJ$7+$J98-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X98=3,1,IF($X98=4,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$AO$7+$J98-1),$J98))","v":""},"",{"$f":"IF(L98=\"\", \"\", IF($X98=0,$V98,IF($G98=5,$N98,(INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$T$7+$X98-1)+INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1))*$F98)))","v":""},{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$CE$7+$K98-1)*$F98)","v":""},"","","","","","","","","","",{"$f":"IF(L98=\"\", \"\", IF($G98=5,$O98,IF($AK98=0,$W98,INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$J$7+$J98-1)*$F98)))","v":""},"",{"$f":"IF(L98=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L98,'Asset Models'!$V$7)*$F98)","v":""}]
[0.96695098247496014,0.26187715240721288,{"$f":"IF(Inventory!AH98=Inventory!$C$1032,0.5,1)*B99","v":0.26187715240721288},{"$f":"Inventory!C98","v":0},{"$f":"Inventory!E98","v":0},{"$f":"Inventory!W98","v":""},{"$f":"'Year 09'!AM99","v":""},{"$f":"IF($J99='Year 09'!$J99,'Year 09'!H99,$J99)","v":""},{"$f":"IF($J99='Year 09'!$J99,'Year 09'!I99,$J99)","v":""},{"$f":"'Year 09'!AN99","v":""},"",{"$f":"IF(E99 = 0, \"\", MATCH($E99,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!BA$7+$J99-1))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$W$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AB$7+$J99-1)*$F99)","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,1,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0)*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=1,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=2,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,0,IF($G99=3,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AX$7+$G99-1),IF($G99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AT$7+$G99-1),0))*(1-$M99)))","v":""},"","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$B$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$F$7+$G99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$O$7+$J99-1))*$F99))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$BF$7+$K99-1))","v":""},{"$f":"IF(L99=\"\", \"\", VLOOKUP(X99,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,P99,IF($X99=1,IF(Z$9=$G99,(1-$M99),0),IF($X99=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,Q99,IF($X99=1,IF(AA$9=$G99,(1-$M99),0),IF($X99=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,R99,IF($X99=1,IF(AB$9=$G99,(1-$M99),0),IF($X99=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L99=\"\", \"\", IF($X99=0,S99,IF($X99=1,IF(AC$9=$G99,(1-$M99),0),IF($X99=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AG$7+$G99-2),(1-$M99),0),IF($X99=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AJ$7+$J99-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X99=3,1,IF($X99=4,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$AO$7+$J99-1),$J99))","v":""},"",{"$f":"IF(L99=\"\", \"\", IF($X99=0,$V99,IF($G99=5,$N99,(INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$T$7+$X99-1)+INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1))*$F99)))","v":""},{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$CE$7+$K99-1)*$F99)","v":""},"","","","","","","","","","",{"$f":"IF(L99=\"\", \"\", IF($G99=5,$O99,IF($AK99=0,$W99,INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$J$7+$J99-1)*$F99)))","v":""},"",{"$f":"IF(L99=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L99,'Asset Models'!$V$7)*$F99)","v":""}]
[0.864767850417275,0.49678235208819355,{"$f":"IF(Inventory!AH99=Inventory!$C$1032,0.5,1)*B100","v":0.49678235208819355},{"$f":"Inventory!C99","v":0},{"$f":"Inventory!E99","v":0},{"$f":"Inventory!W99","v":""},{"$f":"'Year 09'!AM100","v":""},{"$f":"IF($J100='Year 09'!$J100,'Year 09'!H100,$J100)","v":""},{"$f":"IF($J100='Year 09'!$J100,'Year 09'!I100,$J100)","v":""},{"$f":"'Year 09'!AN100","v":""},"",{"$f":"IF(E100 = 0, \"\", MATCH($E100,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!BA$7+$J100-1))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$W$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AB$7+$J100-1)*$F100)","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,1,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0)*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=1,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=2,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,0,IF($G100=3,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AX$7+$G100-1),IF($G100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AT$7+$G100-1),0))*(1-$M100)))","v":""},"","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$B$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$F$7+$G100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$O$7+$J100-1))*$F100))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$BF$7+$K100-1))","v":""},{"$f":"IF(L100=\"\", \"\", VLOOKUP(X100,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,P100,IF($X100=1,IF(Z$9=$G100,(1-$M100),0),IF($X100=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,Q100,IF($X100=1,IF(AA$9=$G100,(1-$M100),0),IF($X100=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,R100,IF($X100=1,IF(AB$9=$G100,(1-$M100),0),IF($X100=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L100=\"\", \"\", IF($X100=0,S100,IF($X100=1,IF(AC$9=$G100,(1-$M100),0),IF($X100=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AG$7+$G100-2),(1-$M100),0),IF($X100=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AJ$7+$J100-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X100=3,1,IF($X100=4,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$AO$7+$J100-1),$J100))","v":""},"",{"$f":"IF(L100=\"\", \"\", IF($X100=0,$V100,IF($G100=5,$N100,(INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$T$7+$X100-1)+INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1))*$F100)))","v":""},{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$CE$7+$K100-1)*$F100)","v":""},"","","","","","","","","","",{"$f":"IF(L100=\"\", \"\", IF($G100=5,$O100,IF($AK100=0,$W100,INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$J$7+$J100-1)*$F100)))","v":""},"",{"$f":"IF(L100=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L100,'Asset Models'!$V$7)*$F100)","v":""}]
[0.53886561658183385,0.47093654440891008,{"$f":"IF(Inventory!AH100=Inventory!$C$1032,0.5,1)*B101","v":0.47093654440891008},{"$f":"Inventory!C100","v":0},{"$f":"Inventory!E100","v":0},{"$f":"Inventory!W100","v":""},{"$f":"'Year 09'!AM101","v":""},{"$f":"IF($J101='Year 09'!$J101,'Year 09'!H101,$J101)","v":""},{"$f":"IF($J101='Year 09'!$J101,'Year 09'!I101,$J101)","v":""},{"$f":"'Year 09'!AN101","v":""},"",{"$f":"IF(E101 = 0, \"\", MATCH($E101,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!BA$7+$J101-1))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$W$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AB$7+$J101-1)*$F101)","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,1,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0)*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=1,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=2,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,0,IF($G101=3,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AX$7+$G101-1),IF($G101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AT$7+$G101-1),0))*(1-$M101)))","v":""},"","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$B$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$F$7+$G101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$O$7+$J101-1))*$F101))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$BF$7+$K101-1))","v":""},{"$f":"IF(L101=\"\", \"\", VLOOKUP(X101,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,P101,IF($X101=1,IF(Z$9=$G101,(1-$M101),0),IF($X101=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,Q101,IF($X101=1,IF(AA$9=$G101,(1-$M101),0),IF($X101=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,R101,IF($X101=1,IF(AB$9=$G101,(1-$M101),0),IF($X101=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L101=\"\", \"\", IF($X101=0,S101,IF($X101=1,IF(AC$9=$G101,(1-$M101),0),IF($X101=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AG$7+$G101-2),(1-$M101),0),IF($X101=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AJ$7+$J101-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X101=3,1,IF($X101=4,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$AO$7+$J101-1),$J101))","v":""},"",{"$f":"IF(L101=\"\", \"\", IF($X101=0,$V101,IF($G101=5,$N101,(INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$T$7+$X101-1)+INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1))*$F101)))","v":""},{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$CE$7+$K101-1)*$F101)","v":""},"","","","","","","","","","",{"$f":"IF(L101=\"\", \"\", IF($G101=5,$O101,IF($AK101=0,$W101,INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$J$7+$J101-1)*$F101)))","v":""},"",{"$f":"IF(L101=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L101,'Asset Models'!$V$7)*$F101)","v":""}]
[0.37800147066573608,0.61675466479798291,{"$f":"IF(Inventory!AH101=Inventory!$C$1032,0.5,1)*B102","v":0.61675466479798291},{"$f":"Inventory!C101","v":0},{"$f":"Inventory!E101","v":0},{"$f":"Inventory!W101","v":""},{"$f":"'Year 09'!AM102","v":""},{"$f":"IF($J102='Year 09'!$J102,'Year 09'!H102,$J102)","v":""},{"$f":"IF($J102='Year 09'!$J102,'Year 09'!I102,$J102)","v":""},{"$f":"'Year 09'!AN102","v":""},"",{"$f":"IF(E102 = 0, \"\", MATCH($E102,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!BA$7+$J102-1))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$W$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AB$7+$J102-1)*$F102)","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,1,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0)*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=1,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=2,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,0,IF($G102=3,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AX$7+$G102-1),IF($G102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AT$7+$G102-1),0))*(1-$M102)))","v":""},"","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$B$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$F$7+$G102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$O$7+$J102-1))*$F102))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$BF$7+$K102-1))","v":""},{"$f":"IF(L102=\"\", \"\", VLOOKUP(X102,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,P102,IF($X102=1,IF(Z$9=$G102,(1-$M102),0),IF($X102=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,Q102,IF($X102=1,IF(AA$9=$G102,(1-$M102),0),IF($X102=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,R102,IF($X102=1,IF(AB$9=$G102,(1-$M102),0),IF($X102=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L102=\"\", \"\", IF($X102=0,S102,IF($X102=1,IF(AC$9=$G102,(1-$M102),0),IF($X102=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AG$7+$G102-2),(1-$M102),0),IF($X102=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AJ$7+$J102-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X102=3,1,IF($X102=4,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$AO$7+$J102-1),$J102))","v":""},"",{"$f":"IF(L102=\"\", \"\", IF($X102=0,$V102,IF($G102=5,$N102,(INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$T$7+$X102-1)+INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1))*$F102)))","v":""},{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$CE$7+$K102-1)*$F102)","v":""},"","","","","","","","","","",{"$f":"IF(L102=\"\", \"\", IF($G102=5,$O102,IF($AK102=0,$W102,INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$J$7+$J102-1)*$F102)))","v":""},"",{"$f":"IF(L102=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L102,'Asset Models'!$V$7)*$F102)","v":""}]
[0.25881389134118071,4.9371967764494373E-2,{"$f":"IF(Inventory!AH102=Inventory!$C$1032,0.5,1)*B103","v":4.9371967764494373E-2},{"$f":"Inventory!C102","v":0},{"$f":"Inventory!E102","v":0},{"$f":"Inventory!W102","v":""},{"$f":"'Year 09'!AM103","v":""},{"$f":"IF($J103='Year 09'!$J103,'Year 09'!H103,$J103)","v":""},{"$f":"IF($J103='Year 09'!$J103,'Year 09'!I103,$J103)","v":""},{"$f":"'Year 09'!AN103","v":""},"",{"$f":"IF(E103 = 0, \"\", MATCH($E103,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!BA$7+$J103-1))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$W$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AB$7+$J103-1)*$F103)","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,1,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0)*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=1,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=2,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,0,IF($G103=3,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AX$7+$G103-1),IF($G103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AT$7+$G103-1),0))*(1-$M103)))","v":""},"","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$B$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$F$7+$G103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$O$7+$J103-1))*$F103))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$BF$7+$K103-1))","v":""},{"$f":"IF(L103=\"\", \"\", VLOOKUP(X103,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,P103,IF($X103=1,IF(Z$9=$G103,(1-$M103),0),IF($X103=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,Q103,IF($X103=1,IF(AA$9=$G103,(1-$M103),0),IF($X103=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,R103,IF($X103=1,IF(AB$9=$G103,(1-$M103),0),IF($X103=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L103=\"\", \"\", IF($X103=0,S103,IF($X103=1,IF(AC$9=$G103,(1-$M103),0),IF($X103=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AG$7+$G103-2),(1-$M103),0),IF($X103=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AJ$7+$J103-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X103=3,1,IF($X103=4,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$AO$7+$J103-1),$J103))","v":""},"",{"$f":"IF(L103=\"\", \"\", IF($X103=0,$V103,IF($G103=5,$N103,(INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$T$7+$X103-1)+INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1))*$F103)))","v":""},{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$CE$7+$K103-1)*$F103)","v":""},"","","","","","","","","","",{"$f":"IF(L103=\"\", \"\", IF($G103=5,$O103,IF($AK103=0,$W103,INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$J$7+$J103-1)*$F103)))","v":""},"",{"$f":"IF(L103=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L103,'Asset Models'!$V$7)*$F103)","v":""}]
[0.70487855332533556,0.33142652307516485,{"$f":"IF(Inventory!AH103=Inventory!$C$1032,0.5,1)*B104","v":0.33142652307516485},{"$f":"Inventory!C103","v":0},{"$f":"Inventory!E103","v":0},{"$f":"Inventory!W103","v":""},{"$f":"'Year 09'!AM104","v":""},{"$f":"IF($J104='Year 09'!$J104,'Year 09'!H104,$J104)","v":""},{"$f":"IF($J104='Year 09'!$J104,'Year 09'!I104,$J104)","v":""},{"$f":"'Year 09'!AN104","v":""},"",{"$f":"IF(E104 = 0, \"\", MATCH($E104,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!BA$7+$J104-1))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$W$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AB$7+$J104-1)*$F104)","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,1,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0)*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=1,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=2,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,0,IF($G104=3,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AX$7+$G104-1),IF($G104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AT$7+$G104-1),0))*(1-$M104)))","v":""},"","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$B$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$F$7+$G104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$O$7+$J104-1))*$F104))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$BF$7+$K104-1))","v":""},{"$f":"IF(L104=\"\", \"\", VLOOKUP(X104,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,P104,IF($X104=1,IF(Z$9=$G104,(1-$M104),0),IF($X104=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,Q104,IF($X104=1,IF(AA$9=$G104,(1-$M104),0),IF($X104=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,R104,IF($X104=1,IF(AB$9=$G104,(1-$M104),0),IF($X104=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L104=\"\", \"\", IF($X104=0,S104,IF($X104=1,IF(AC$9=$G104,(1-$M104),0),IF($X104=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AG$7+$G104-2),(1-$M104),0),IF($X104=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AJ$7+$J104-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X104=3,1,IF($X104=4,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$AO$7+$J104-1),$J104))","v":""},"",{"$f":"IF(L104=\"\", \"\", IF($X104=0,$V104,IF($G104=5,$N104,(INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$T$7+$X104-1)+INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1))*$F104)))","v":""},{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$CE$7+$K104-1)*$F104)","v":""},"","","","","","","","","","",{"$f":"IF(L104=\"\", \"\", IF($G104=5,$O104,IF($AK104=0,$W104,INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$J$7+$J104-1)*$F104)))","v":""},"",{"$f":"IF(L104=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L104,'Asset Models'!$V$7)*$F104)","v":""}]
[0.56016332872097574,0.91786763982584385,{"$f":"IF(Inventory!AH104=Inventory!$C$1032,0.5,1)*B105","v":0.91786763982584385},{"$f":"Inventory!C104","v":0},{"$f":"Inventory!E104","v":0},{"$f":"Inventory!W104","v":""},{"$f":"'Year 09'!AM105","v":""},{"$f":"IF($J105='Year 09'!$J105,'Year 09'!H105,$J105)","v":""},{"$f":"IF($J105='Year 09'!$J105,'Year 09'!I105,$J105)","v":""},{"$f":"'Year 09'!AN105","v":""},"",{"$f":"IF(E105 = 0, \"\", MATCH($E105,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!BA$7+$J105-1))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$W$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AB$7+$J105-1)*$F105)","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,1,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0)*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=1,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=2,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,0,IF($G105=3,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AX$7+$G105-1),IF($G105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AT$7+$G105-1),0))*(1-$M105)))","v":""},"","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$B$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$F$7+$G105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$O$7+$J105-1))*$F105))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$BF$7+$K105-1))","v":""},{"$f":"IF(L105=\"\", \"\", VLOOKUP(X105,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,P105,IF($X105=1,IF(Z$9=$G105,(1-$M105),0),IF($X105=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,Q105,IF($X105=1,IF(AA$9=$G105,(1-$M105),0),IF($X105=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,R105,IF($X105=1,IF(AB$9=$G105,(1-$M105),0),IF($X105=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L105=\"\", \"\", IF($X105=0,S105,IF($X105=1,IF(AC$9=$G105,(1-$M105),0),IF($X105=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AG$7+$G105-2),(1-$M105),0),IF($X105=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AJ$7+$J105-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X105=3,1,IF($X105=4,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$AO$7+$J105-1),$J105))","v":""},"",{"$f":"IF(L105=\"\", \"\", IF($X105=0,$V105,IF($G105=5,$N105,(INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$T$7+$X105-1)+INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1))*$F105)))","v":""},{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$CE$7+$K105-1)*$F105)","v":""},"","","","","","","","","","",{"$f":"IF(L105=\"\", \"\", IF($G105=5,$O105,IF($AK105=0,$W105,INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$J$7+$J105-1)*$F105)))","v":""},"",{"$f":"IF(L105=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L105,'Asset Models'!$V$7)*$F105)","v":""}]
[0.24242269136391936,0.3734197951793693,{"$f":"IF(Inventory!AH105=Inventory!$C$1032,0.5,1)*B106","v":0.3734197951793693},{"$f":"Inventory!C105","v":0},{"$f":"Inventory!E105","v":0},{"$f":"Inventory!W105","v":""},{"$f":"'Year 09'!AM106","v":""},{"$f":"IF($J106='Year 09'!$J106,'Year 09'!H106,$J106)","v":""},{"$f":"IF($J106='Year 09'!$J106,'Year 09'!I106,$J106)","v":""},{"$f":"'Year 09'!AN106","v":""},"",{"$f":"IF(E106 = 0, \"\", MATCH($E106,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!BA$7+$J106-1))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$W$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AB$7+$J106-1)*$F106)","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,1,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0)*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=1,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=2,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,0,IF($G106=3,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AX$7+$G106-1),IF($G106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AT$7+$G106-1),0))*(1-$M106)))","v":""},"","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$B$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$F$7+$G106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$O$7+$J106-1))*$F106))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$BF$7+$K106-1))","v":""},{"$f":"IF(L106=\"\", \"\", VLOOKUP(X106,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,P106,IF($X106=1,IF(Z$9=$G106,(1-$M106),0),IF($X106=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,Q106,IF($X106=1,IF(AA$9=$G106,(1-$M106),0),IF($X106=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,R106,IF($X106=1,IF(AB$9=$G106,(1-$M106),0),IF($X106=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L106=\"\", \"\", IF($X106=0,S106,IF($X106=1,IF(AC$9=$G106,(1-$M106),0),IF($X106=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AG$7+$G106-2),(1-$M106),0),IF($X106=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AJ$7+$J106-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X106=3,1,IF($X106=4,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$AO$7+$J106-1),$J106))","v":""},"",{"$f":"IF(L106=\"\", \"\", IF($X106=0,$V106,IF($G106=5,$N106,(INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$T$7+$X106-1)+INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1))*$F106)))","v":""},{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$CE$7+$K106-1)*$F106)","v":""},"","","","","","","","","","",{"$f":"IF(L106=\"\", \"\", IF($G106=5,$O106,IF($AK106=0,$W106,INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$J$7+$J106-1)*$F106)))","v":""},"",{"$f":"IF(L106=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L106,'Asset Models'!$V$7)*$F106)","v":""}]
[0.69809163311692568,0.39453995066686165,{"$f":"IF(Inventory!AH106=Inventory!$C$1032,0.5,1)*B107","v":0.39453995066686165},{"$f":"Inventory!C106","v":0},{"$f":"Inventory!E106","v":0},{"$f":"Inventory!W106","v":""},{"$f":"'Year 09'!AM107","v":""},{"$f":"IF($J107='Year 09'!$J107,'Year 09'!H107,$J107)","v":""},{"$f":"IF($J107='Year 09'!$J107,'Year 09'!I107,$J107)","v":""},{"$f":"'Year 09'!AN107","v":""},"",{"$f":"IF(E107 = 0, \"\", MATCH($E107,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!BA$7+$J107-1))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$W$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AB$7+$J107-1)*$F107)","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,1,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0)*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=1,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=2,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,0,IF($G107=3,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AX$7+$G107-1),IF($G107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AT$7+$G107-1),0))*(1-$M107)))","v":""},"","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$B$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$F$7+$G107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$O$7+$J107-1))*$F107))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$BF$7+$K107-1))","v":""},{"$f":"IF(L107=\"\", \"\", VLOOKUP(X107,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,P107,IF($X107=1,IF(Z$9=$G107,(1-$M107),0),IF($X107=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,Q107,IF($X107=1,IF(AA$9=$G107,(1-$M107),0),IF($X107=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,R107,IF($X107=1,IF(AB$9=$G107,(1-$M107),0),IF($X107=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L107=\"\", \"\", IF($X107=0,S107,IF($X107=1,IF(AC$9=$G107,(1-$M107),0),IF($X107=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AG$7+$G107-2),(1-$M107),0),IF($X107=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AJ$7+$J107-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X107=3,1,IF($X107=4,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$AO$7+$J107-1),$J107))","v":""},"",{"$f":"IF(L107=\"\", \"\", IF($X107=0,$V107,IF($G107=5,$N107,(INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$T$7+$X107-1)+INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1))*$F107)))","v":""},{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$CE$7+$K107-1)*$F107)","v":""},"","","","","","","","","","",{"$f":"IF(L107=\"\", \"\", IF($G107=5,$O107,IF($AK107=0,$W107,INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$J$7+$J107-1)*$F107)))","v":""},"",{"$f":"IF(L107=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L107,'Asset Models'!$V$7)*$F107)","v":""}]
[0.94022927291736458,0.73042216734836773,{"$f":"IF(Inventory!AH107=Inventory!$C$1032,0.5,1)*B108","v":0.73042216734836773},{"$f":"Inventory!C107","v":0},{"$f":"Inventory!E107","v":0},{"$f":"Inventory!W107","v":""},{"$f":"'Year 09'!AM108","v":""},{"$f":"IF($J108='Year 09'!$J108,'Year 09'!H108,$J108)","v":""},{"$f":"IF($J108='Year 09'!$J108,'Year 09'!I108,$J108)","v":""},{"$f":"'Year 09'!AN108","v":""},"",{"$f":"IF(E108 = 0, \"\", MATCH($E108,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!BA$7+$J108-1))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$W$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AB$7+$J108-1)*$F108)","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,1,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0)*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=1,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=2,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,0,IF($G108=3,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AX$7+$G108-1),IF($G108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AT$7+$G108-1),0))*(1-$M108)))","v":""},"","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$B$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$F$7+$G108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$O$7+$J108-1))*$F108))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$BF$7+$K108-1))","v":""},{"$f":"IF(L108=\"\", \"\", VLOOKUP(X108,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,P108,IF($X108=1,IF(Z$9=$G108,(1-$M108),0),IF($X108=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,Q108,IF($X108=1,IF(AA$9=$G108,(1-$M108),0),IF($X108=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,R108,IF($X108=1,IF(AB$9=$G108,(1-$M108),0),IF($X108=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L108=\"\", \"\", IF($X108=0,S108,IF($X108=1,IF(AC$9=$G108,(1-$M108),0),IF($X108=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AG$7+$G108-2),(1-$M108),0),IF($X108=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AJ$7+$J108-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X108=3,1,IF($X108=4,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$AO$7+$J108-1),$J108))","v":""},"",{"$f":"IF(L108=\"\", \"\", IF($X108=0,$V108,IF($G108=5,$N108,(INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$T$7+$X108-1)+INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1))*$F108)))","v":""},{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$CE$7+$K108-1)*$F108)","v":""},"","","","","","","","","","",{"$f":"IF(L108=\"\", \"\", IF($G108=5,$O108,IF($AK108=0,$W108,INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$J$7+$J108-1)*$F108)))","v":""},"",{"$f":"IF(L108=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L108,'Asset Models'!$V$7)*$F108)","v":""}]
[2.18697633331012E-2,0.20538278597108628,{"$f":"IF(Inventory!AH108=Inventory!$C$1032,0.5,1)*B109","v":0.20538278597108628},{"$f":"Inventory!C108","v":0},{"$f":"Inventory!E108","v":0},{"$f":"Inventory!W108","v":""},{"$f":"'Year 09'!AM109","v":""},{"$f":"IF($J109='Year 09'!$J109,'Year 09'!H109,$J109)","v":""},{"$f":"IF($J109='Year 09'!$J109,'Year 09'!I109,$J109)","v":""},{"$f":"'Year 09'!AN109","v":""},"",{"$f":"IF(E109 = 0, \"\", MATCH($E109,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!BA$7+$J109-1))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$W$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AB$7+$J109-1)*$F109)","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,1,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0)*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=1,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=2,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,0,IF($G109=3,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AX$7+$G109-1),IF($G109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AT$7+$G109-1),0))*(1-$M109)))","v":""},"","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$B$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$F$7+$G109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$O$7+$J109-1))*$F109))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$BF$7+$K109-1))","v":""},{"$f":"IF(L109=\"\", \"\", VLOOKUP(X109,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,P109,IF($X109=1,IF(Z$9=$G109,(1-$M109),0),IF($X109=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,Q109,IF($X109=1,IF(AA$9=$G109,(1-$M109),0),IF($X109=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,R109,IF($X109=1,IF(AB$9=$G109,(1-$M109),0),IF($X109=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L109=\"\", \"\", IF($X109=0,S109,IF($X109=1,IF(AC$9=$G109,(1-$M109),0),IF($X109=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AG$7+$G109-2),(1-$M109),0),IF($X109=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AJ$7+$J109-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X109=3,1,IF($X109=4,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$AO$7+$J109-1),$J109))","v":""},"",{"$f":"IF(L109=\"\", \"\", IF($X109=0,$V109,IF($G109=5,$N109,(INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$T$7+$X109-1)+INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1))*$F109)))","v":""},{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$CE$7+$K109-1)*$F109)","v":""},"","","","","","","","","","",{"$f":"IF(L109=\"\", \"\", IF($G109=5,$O109,IF($AK109=0,$W109,INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$J$7+$J109-1)*$F109)))","v":""},"",{"$f":"IF(L109=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L109,'Asset Models'!$V$7)*$F109)","v":""}]
[0.89689218054730824,0.19255281551669412,{"$f":"IF(Inventory!AH109=Inventory!$C$1032,0.5,1)*B110","v":0.19255281551669412},{"$f":"Inventory!C109","v":0},{"$f":"Inventory!E109","v":0},{"$f":"Inventory!W109","v":""},{"$f":"'Year 09'!AM110","v":""},{"$f":"IF($J110='Year 09'!$J110,'Year 09'!H110,$J110)","v":""},{"$f":"IF($J110='Year 09'!$J110,'Year 09'!I110,$J110)","v":""},{"$f":"'Year 09'!AN110","v":""},"",{"$f":"IF(E110 = 0, \"\", MATCH($E110,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!BA$7+$J110-1))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$W$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AB$7+$J110-1)*$F110)","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,1,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0)*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=1,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=2,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,0,IF($G110=3,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AX$7+$G110-1),IF($G110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AT$7+$G110-1),0))*(1-$M110)))","v":""},"","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$B$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$F$7+$G110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$O$7+$J110-1))*$F110))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$BF$7+$K110-1))","v":""},{"$f":"IF(L110=\"\", \"\", VLOOKUP(X110,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,P110,IF($X110=1,IF(Z$9=$G110,(1-$M110),0),IF($X110=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,Q110,IF($X110=1,IF(AA$9=$G110,(1-$M110),0),IF($X110=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,R110,IF($X110=1,IF(AB$9=$G110,(1-$M110),0),IF($X110=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L110=\"\", \"\", IF($X110=0,S110,IF($X110=1,IF(AC$9=$G110,(1-$M110),0),IF($X110=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AG$7+$G110-2),(1-$M110),0),IF($X110=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AJ$7+$J110-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X110=3,1,IF($X110=4,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$AO$7+$J110-1),$J110))","v":""},"",{"$f":"IF(L110=\"\", \"\", IF($X110=0,$V110,IF($G110=5,$N110,(INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$T$7+$X110-1)+INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1))*$F110)))","v":""},{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$CE$7+$K110-1)*$F110)","v":""},"","","","","","","","","","",{"$f":"IF(L110=\"\", \"\", IF($G110=5,$O110,IF($AK110=0,$W110,INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$J$7+$J110-1)*$F110)))","v":""},"",{"$f":"IF(L110=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L110,'Asset Models'!$V$7)*$F110)","v":""}]
[0.35537348087827747,0.97315904694123023,{"$f":"IF(Inventory!AH110=Inventory!$C$1032,0.5,1)*B111","v":0.97315904694123023},{"$f":"Inventory!C110","v":0},{"$f":"Inventory!E110","v":0},{"$f":"Inventory!W110","v":""},{"$f":"'Year 09'!AM111","v":""},{"$f":"IF($J111='Year 09'!$J111,'Year 09'!H111,$J111)","v":""},{"$f":"IF($J111='Year 09'!$J111,'Year 09'!I111,$J111)","v":""},{"$f":"'Year 09'!AN111","v":""},"",{"$f":"IF(E111 = 0, \"\", MATCH($E111,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!BA$7+$J111-1))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$W$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AB$7+$J111-1)*$F111)","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,1,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0)*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=1,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=2,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,0,IF($G111=3,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AX$7+$G111-1),IF($G111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AT$7+$G111-1),0))*(1-$M111)))","v":""},"","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$B$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$F$7+$G111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$O$7+$J111-1))*$F111))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$BF$7+$K111-1))","v":""},{"$f":"IF(L111=\"\", \"\", VLOOKUP(X111,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,P111,IF($X111=1,IF(Z$9=$G111,(1-$M111),0),IF($X111=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,Q111,IF($X111=1,IF(AA$9=$G111,(1-$M111),0),IF($X111=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,R111,IF($X111=1,IF(AB$9=$G111,(1-$M111),0),IF($X111=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L111=\"\", \"\", IF($X111=0,S111,IF($X111=1,IF(AC$9=$G111,(1-$M111),0),IF($X111=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AG$7+$G111-2),(1-$M111),0),IF($X111=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AJ$7+$J111-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X111=3,1,IF($X111=4,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$AO$7+$J111-1),$J111))","v":""},"",{"$f":"IF(L111=\"\", \"\", IF($X111=0,$V111,IF($G111=5,$N111,(INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$T$7+$X111-1)+INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1))*$F111)))","v":""},{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$CE$7+$K111-1)*$F111)","v":""},"","","","","","","","","","",{"$f":"IF(L111=\"\", \"\", IF($G111=5,$O111,IF($AK111=0,$W111,INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$J$7+$J111-1)*$F111)))","v":""},"",{"$f":"IF(L111=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L111,'Asset Models'!$V$7)*$F111)","v":""}]
[0.99209306349072179,0.58607095439793111,{"$f":"IF(Inventory!AH111=Inventory!$C$1032,0.5,1)*B112","v":0.58607095439793111},{"$f":"Inventory!C111","v":0},{"$f":"Inventory!E111","v":0},{"$f":"Inventory!W111","v":""},{"$f":"'Year 09'!AM112","v":""},{"$f":"IF($J112='Year 09'!$J112,'Year 09'!H112,$J112)","v":""},{"$f":"IF($J112='Year 09'!$J112,'Year 09'!I112,$J112)","v":""},{"$f":"'Year 09'!AN112","v":""},"",{"$f":"IF(E112 = 0, \"\", MATCH($E112,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!BA$7+$J112-1))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$W$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AB$7+$J112-1)*$F112)","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,1,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0)*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=1,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=2,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,0,IF($G112=3,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AX$7+$G112-1),IF($G112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AT$7+$G112-1),0))*(1-$M112)))","v":""},"","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$B$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$F$7+$G112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$O$7+$J112-1))*$F112))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$BF$7+$K112-1))","v":""},{"$f":"IF(L112=\"\", \"\", VLOOKUP(X112,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,P112,IF($X112=1,IF(Z$9=$G112,(1-$M112),0),IF($X112=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,Q112,IF($X112=1,IF(AA$9=$G112,(1-$M112),0),IF($X112=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,R112,IF($X112=1,IF(AB$9=$G112,(1-$M112),0),IF($X112=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L112=\"\", \"\", IF($X112=0,S112,IF($X112=1,IF(AC$9=$G112,(1-$M112),0),IF($X112=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AG$7+$G112-2),(1-$M112),0),IF($X112=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AJ$7+$J112-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X112=3,1,IF($X112=4,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$AO$7+$J112-1),$J112))","v":""},"",{"$f":"IF(L112=\"\", \"\", IF($X112=0,$V112,IF($G112=5,$N112,(INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$T$7+$X112-1)+INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1))*$F112)))","v":""},{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$CE$7+$K112-1)*$F112)","v":""},"","","","","","","","","","",{"$f":"IF(L112=\"\", \"\", IF($G112=5,$O112,IF($AK112=0,$W112,INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$J$7+$J112-1)*$F112)))","v":""},"",{"$f":"IF(L112=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L112,'Asset Models'!$V$7)*$F112)","v":""}]
[0.77559907283853968,0.71145618321807091,{"$f":"IF(Inventory!AH112=Inventory!$C$1032,0.5,1)*B113","v":0.71145618321807091},{"$f":"Inventory!C112","v":0},{"$f":"Inventory!E112","v":0},{"$f":"Inventory!W112","v":""},{"$f":"'Year 09'!AM113","v":""},{"$f":"IF($J113='Year 09'!$J113,'Year 09'!H113,$J113)","v":""},{"$f":"IF($J113='Year 09'!$J113,'Year 09'!I113,$J113)","v":""},{"$f":"'Year 09'!AN113","v":""},"",{"$f":"IF(E113 = 0, \"\", MATCH($E113,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!BA$7+$J113-1))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$W$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AB$7+$J113-1)*$F113)","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,1,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0)*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=1,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=2,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,0,IF($G113=3,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AX$7+$G113-1),IF($G113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AT$7+$G113-1),0))*(1-$M113)))","v":""},"","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$B$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$F$7+$G113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$O$7+$J113-1))*$F113))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$BF$7+$K113-1))","v":""},{"$f":"IF(L113=\"\", \"\", VLOOKUP(X113,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,P113,IF($X113=1,IF(Z$9=$G113,(1-$M113),0),IF($X113=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,Q113,IF($X113=1,IF(AA$9=$G113,(1-$M113),0),IF($X113=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,R113,IF($X113=1,IF(AB$9=$G113,(1-$M113),0),IF($X113=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L113=\"\", \"\", IF($X113=0,S113,IF($X113=1,IF(AC$9=$G113,(1-$M113),0),IF($X113=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AG$7+$G113-2),(1-$M113),0),IF($X113=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AJ$7+$J113-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X113=3,1,IF($X113=4,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$AO$7+$J113-1),$J113))","v":""},"",{"$f":"IF(L113=\"\", \"\", IF($X113=0,$V113,IF($G113=5,$N113,(INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$T$7+$X113-1)+INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1))*$F113)))","v":""},{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$CE$7+$K113-1)*$F113)","v":""},"","","","","","","","","","",{"$f":"IF(L113=\"\", \"\", IF($G113=5,$O113,IF($AK113=0,$W113,INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$J$7+$J113-1)*$F113)))","v":""},"",{"$f":"IF(L113=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L113,'Asset Models'!$V$7)*$F113)","v":""}]
[0.37925552606344859,0.65851996826004577,{"$f":"IF(Inventory!AH113=Inventory!$C$1032,0.5,1)*B114","v":0.65851996826004577},{"$f":"Inventory!C113","v":0},{"$f":"Inventory!E113","v":0},{"$f":"Inventory!W113","v":""},{"$f":"'Year 09'!AM114","v":""},{"$f":"IF($J114='Year 09'!$J114,'Year 09'!H114,$J114)","v":""},{"$f":"IF($J114='Year 09'!$J114,'Year 09'!I114,$J114)","v":""},{"$f":"'Year 09'!AN114","v":""},"",{"$f":"IF(E114 = 0, \"\", MATCH($E114,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!BA$7+$J114-1))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$W$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AB$7+$J114-1)*$F114)","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,1,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0)*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=1,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=2,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,0,IF($G114=3,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AX$7+$G114-1),IF($G114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AT$7+$G114-1),0))*(1-$M114)))","v":""},"","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$B$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$F$7+$G114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$O$7+$J114-1))*$F114))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$BF$7+$K114-1))","v":""},{"$f":"IF(L114=\"\", \"\", VLOOKUP(X114,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,P114,IF($X114=1,IF(Z$9=$G114,(1-$M114),0),IF($X114=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,Q114,IF($X114=1,IF(AA$9=$G114,(1-$M114),0),IF($X114=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,R114,IF($X114=1,IF(AB$9=$G114,(1-$M114),0),IF($X114=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L114=\"\", \"\", IF($X114=0,S114,IF($X114=1,IF(AC$9=$G114,(1-$M114),0),IF($X114=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AG$7+$G114-2),(1-$M114),0),IF($X114=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AJ$7+$J114-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X114=3,1,IF($X114=4,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$AO$7+$J114-1),$J114))","v":""},"",{"$f":"IF(L114=\"\", \"\", IF($X114=0,$V114,IF($G114=5,$N114,(INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$T$7+$X114-1)+INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1))*$F114)))","v":""},{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$CE$7+$K114-1)*$F114)","v":""},"","","","","","","","","","",{"$f":"IF(L114=\"\", \"\", IF($G114=5,$O114,IF($AK114=0,$W114,INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$J$7+$J114-1)*$F114)))","v":""},"",{"$f":"IF(L114=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L114,'Asset Models'!$V$7)*$F114)","v":""}]
[0.77870835231304369,0.5111661993375205,{"$f":"IF(Inventory!AH114=Inventory!$C$1032,0.5,1)*B115","v":0.5111661993375205},{"$f":"Inventory!C114","v":0},{"$f":"Inventory!E114","v":0},{"$f":"Inventory!W114","v":""},{"$f":"'Year 09'!AM115","v":""},{"$f":"IF($J115='Year 09'!$J115,'Year 09'!H115,$J115)","v":""},{"$f":"IF($J115='Year 09'!$J115,'Year 09'!I115,$J115)","v":""},{"$f":"'Year 09'!AN115","v":""},"",{"$f":"IF(E115 = 0, \"\", MATCH($E115,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!BA$7+$J115-1))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$W$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AB$7+$J115-1)*$F115)","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,1,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0)*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=1,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=2,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,0,IF($G115=3,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AX$7+$G115-1),IF($G115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AT$7+$G115-1),0))*(1-$M115)))","v":""},"","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$B$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$F$7+$G115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$O$7+$J115-1))*$F115))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$BF$7+$K115-1))","v":""},{"$f":"IF(L115=\"\", \"\", VLOOKUP(X115,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,P115,IF($X115=1,IF(Z$9=$G115,(1-$M115),0),IF($X115=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,Q115,IF($X115=1,IF(AA$9=$G115,(1-$M115),0),IF($X115=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,R115,IF($X115=1,IF(AB$9=$G115,(1-$M115),0),IF($X115=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L115=\"\", \"\", IF($X115=0,S115,IF($X115=1,IF(AC$9=$G115,(1-$M115),0),IF($X115=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AG$7+$G115-2),(1-$M115),0),IF($X115=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AJ$7+$J115-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X115=3,1,IF($X115=4,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$AO$7+$J115-1),$J115))","v":""},"",{"$f":"IF(L115=\"\", \"\", IF($X115=0,$V115,IF($G115=5,$N115,(INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$T$7+$X115-1)+INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1))*$F115)))","v":""},{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$CE$7+$K115-1)*$F115)","v":""},"","","","","","","","","","",{"$f":"IF(L115=\"\", \"\", IF($G115=5,$O115,IF($AK115=0,$W115,INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$J$7+$J115-1)*$F115)))","v":""},"",{"$f":"IF(L115=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L115,'Asset Models'!$V$7)*$F115)","v":""}]
[0.7794787136853859,0.80448398889393924,{"$f":"IF(Inventory!AH115=Inventory!$C$1032,0.5,1)*B116","v":0.80448398889393924},{"$f":"Inventory!C115","v":0},{"$f":"Inventory!E115","v":0},{"$f":"Inventory!W115","v":""},{"$f":"'Year 09'!AM116","v":""},{"$f":"IF($J116='Year 09'!$J116,'Year 09'!H116,$J116)","v":""},{"$f":"IF($J116='Year 09'!$J116,'Year 09'!I116,$J116)","v":""},{"$f":"'Year 09'!AN116","v":""},"",{"$f":"IF(E116 = 0, \"\", MATCH($E116,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!BA$7+$J116-1))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$W$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AB$7+$J116-1)*$F116)","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,1,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0)*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=1,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=2,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,0,IF($G116=3,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AX$7+$G116-1),IF($G116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AT$7+$G116-1),0))*(1-$M116)))","v":""},"","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$B$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$F$7+$G116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$O$7+$J116-1))*$F116))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$BF$7+$K116-1))","v":""},{"$f":"IF(L116=\"\", \"\", VLOOKUP(X116,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,P116,IF($X116=1,IF(Z$9=$G116,(1-$M116),0),IF($X116=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,Q116,IF($X116=1,IF(AA$9=$G116,(1-$M116),0),IF($X116=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,R116,IF($X116=1,IF(AB$9=$G116,(1-$M116),0),IF($X116=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L116=\"\", \"\", IF($X116=0,S116,IF($X116=1,IF(AC$9=$G116,(1-$M116),0),IF($X116=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AG$7+$G116-2),(1-$M116),0),IF($X116=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AJ$7+$J116-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X116=3,1,IF($X116=4,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$AO$7+$J116-1),$J116))","v":""},"",{"$f":"IF(L116=\"\", \"\", IF($X116=0,$V116,IF($G116=5,$N116,(INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$T$7+$X116-1)+INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1))*$F116)))","v":""},{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$CE$7+$K116-1)*$F116)","v":""},"","","","","","","","","","",{"$f":"IF(L116=\"\", \"\", IF($G116=5,$O116,IF($AK116=0,$W116,INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$J$7+$J116-1)*$F116)))","v":""},"",{"$f":"IF(L116=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L116,'Asset Models'!$V$7)*$F116)","v":""}]
[0.82018246552189011,0.20650221982019801,{"$f":"IF(Inventory!AH116=Inventory!$C$1032,0.5,1)*B117","v":0.20650221982019801},{"$f":"Inventory!C116","v":0},{"$f":"Inventory!E116","v":0},{"$f":"Inventory!W116","v":""},{"$f":"'Year 09'!AM117","v":""},{"$f":"IF($J117='Year 09'!$J117,'Year 09'!H117,$J117)","v":""},{"$f":"IF($J117='Year 09'!$J117,'Year 09'!I117,$J117)","v":""},{"$f":"'Year 09'!AN117","v":""},"",{"$f":"IF(E117 = 0, \"\", MATCH($E117,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!BA$7+$J117-1))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$W$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AB$7+$J117-1)*$F117)","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,1,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0)*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=1,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=2,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,0,IF($G117=3,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AX$7+$G117-1),IF($G117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AT$7+$G117-1),0))*(1-$M117)))","v":""},"","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$B$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$F$7+$G117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$O$7+$J117-1))*$F117))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$BF$7+$K117-1))","v":""},{"$f":"IF(L117=\"\", \"\", VLOOKUP(X117,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,P117,IF($X117=1,IF(Z$9=$G117,(1-$M117),0),IF($X117=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,Q117,IF($X117=1,IF(AA$9=$G117,(1-$M117),0),IF($X117=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,R117,IF($X117=1,IF(AB$9=$G117,(1-$M117),0),IF($X117=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L117=\"\", \"\", IF($X117=0,S117,IF($X117=1,IF(AC$9=$G117,(1-$M117),0),IF($X117=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AG$7+$G117-2),(1-$M117),0),IF($X117=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AJ$7+$J117-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X117=3,1,IF($X117=4,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$AO$7+$J117-1),$J117))","v":""},"",{"$f":"IF(L117=\"\", \"\", IF($X117=0,$V117,IF($G117=5,$N117,(INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$T$7+$X117-1)+INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1))*$F117)))","v":""},{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$CE$7+$K117-1)*$F117)","v":""},"","","","","","","","","","",{"$f":"IF(L117=\"\", \"\", IF($G117=5,$O117,IF($AK117=0,$W117,INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$J$7+$J117-1)*$F117)))","v":""},"",{"$f":"IF(L117=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L117,'Asset Models'!$V$7)*$F117)","v":""}]
[0.20284609669809295,0.29554821426086586,{"$f":"IF(Inventory!AH117=Inventory!$C$1032,0.5,1)*B118","v":0.29554821426086586},{"$f":"Inventory!C117","v":0},{"$f":"Inventory!E117","v":0},{"$f":"Inventory!W117","v":""},{"$f":"'Year 09'!AM118","v":""},{"$f":"IF($J118='Year 09'!$J118,'Year 09'!H118,$J118)","v":""},{"$f":"IF($J118='Year 09'!$J118,'Year 09'!I118,$J118)","v":""},{"$f":"'Year 09'!AN118","v":""},"",{"$f":"IF(E118 = 0, \"\", MATCH($E118,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!BA$7+$J118-1))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$W$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AB$7+$J118-1)*$F118)","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,1,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0)*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=1,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=2,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,0,IF($G118=3,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AX$7+$G118-1),IF($G118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AT$7+$G118-1),0))*(1-$M118)))","v":""},"","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$B$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$F$7+$G118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$O$7+$J118-1))*$F118))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$BF$7+$K118-1))","v":""},{"$f":"IF(L118=\"\", \"\", VLOOKUP(X118,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,P118,IF($X118=1,IF(Z$9=$G118,(1-$M118),0),IF($X118=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,Q118,IF($X118=1,IF(AA$9=$G118,(1-$M118),0),IF($X118=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,R118,IF($X118=1,IF(AB$9=$G118,(1-$M118),0),IF($X118=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L118=\"\", \"\", IF($X118=0,S118,IF($X118=1,IF(AC$9=$G118,(1-$M118),0),IF($X118=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AG$7+$G118-2),(1-$M118),0),IF($X118=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AJ$7+$J118-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X118=3,1,IF($X118=4,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$AO$7+$J118-1),$J118))","v":""},"",{"$f":"IF(L118=\"\", \"\", IF($X118=0,$V118,IF($G118=5,$N118,(INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$T$7+$X118-1)+INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1))*$F118)))","v":""},{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$CE$7+$K118-1)*$F118)","v":""},"","","","","","","","","","",{"$f":"IF(L118=\"\", \"\", IF($G118=5,$O118,IF($AK118=0,$W118,INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$J$7+$J118-1)*$F118)))","v":""},"",{"$f":"IF(L118=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L118,'Asset Models'!$V$7)*$F118)","v":""}]
[5.372966509104371E-2,0.12063123698360456,{"$f":"IF(Inventory!AH118=Inventory!$C$1032,0.5,1)*B119","v":0.12063123698360456},{"$f":"Inventory!C118","v":0},{"$f":"Inventory!E118","v":0},{"$f":"Inventory!W118","v":""},{"$f":"'Year 09'!AM119","v":""},{"$f":"IF($J119='Year 09'!$J119,'Year 09'!H119,$J119)","v":""},{"$f":"IF($J119='Year 09'!$J119,'Year 09'!I119,$J119)","v":""},{"$f":"'Year 09'!AN119","v":""},"",{"$f":"IF(E119 = 0, \"\", MATCH($E119,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!BA$7+$J119-1))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$W$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AB$7+$J119-1)*$F119)","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,1,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0)*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=1,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=2,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,0,IF($G119=3,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AX$7+$G119-1),IF($G119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AT$7+$G119-1),0))*(1-$M119)))","v":""},"","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$B$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$F$7+$G119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$O$7+$J119-1))*$F119))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$BF$7+$K119-1))","v":""},{"$f":"IF(L119=\"\", \"\", VLOOKUP(X119,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,P119,IF($X119=1,IF(Z$9=$G119,(1-$M119),0),IF($X119=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,Q119,IF($X119=1,IF(AA$9=$G119,(1-$M119),0),IF($X119=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,R119,IF($X119=1,IF(AB$9=$G119,(1-$M119),0),IF($X119=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L119=\"\", \"\", IF($X119=0,S119,IF($X119=1,IF(AC$9=$G119,(1-$M119),0),IF($X119=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AG$7+$G119-2),(1-$M119),0),IF($X119=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AJ$7+$J119-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X119=3,1,IF($X119=4,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$AO$7+$J119-1),$J119))","v":""},"",{"$f":"IF(L119=\"\", \"\", IF($X119=0,$V119,IF($G119=5,$N119,(INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$T$7+$X119-1)+INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1))*$F119)))","v":""},{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$CE$7+$K119-1)*$F119)","v":""},"","","","","","","","","","",{"$f":"IF(L119=\"\", \"\", IF($G119=5,$O119,IF($AK119=0,$W119,INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$J$7+$J119-1)*$F119)))","v":""},"",{"$f":"IF(L119=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L119,'Asset Models'!$V$7)*$F119)","v":""}]
[0.99984855436902131,0.96148044550076284,{"$f":"IF(Inventory!AH119=Inventory!$C$1032,0.5,1)*B120","v":0.96148044550076284},{"$f":"Inventory!C119","v":0},{"$f":"Inventory!E119","v":0},{"$f":"Inventory!W119","v":""},{"$f":"'Year 09'!AM120","v":""},{"$f":"IF($J120='Year 09'!$J120,'Year 09'!H120,$J120)","v":""},{"$f":"IF($J120='Year 09'!$J120,'Year 09'!I120,$J120)","v":""},{"$f":"'Year 09'!AN120","v":""},"",{"$f":"IF(E120 = 0, \"\", MATCH($E120,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!BA$7+$J120-1))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$W$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AB$7+$J120-1)*$F120)","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,1,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0)*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=1,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=2,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,0,IF($G120=3,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AX$7+$G120-1),IF($G120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AT$7+$G120-1),0))*(1-$M120)))","v":""},"","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$B$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$F$7+$G120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$O$7+$J120-1))*$F120))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$BF$7+$K120-1))","v":""},{"$f":"IF(L120=\"\", \"\", VLOOKUP(X120,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,P120,IF($X120=1,IF(Z$9=$G120,(1-$M120),0),IF($X120=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,Q120,IF($X120=1,IF(AA$9=$G120,(1-$M120),0),IF($X120=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,R120,IF($X120=1,IF(AB$9=$G120,(1-$M120),0),IF($X120=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L120=\"\", \"\", IF($X120=0,S120,IF($X120=1,IF(AC$9=$G120,(1-$M120),0),IF($X120=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AG$7+$G120-2),(1-$M120),0),IF($X120=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AJ$7+$J120-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X120=3,1,IF($X120=4,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$AO$7+$J120-1),$J120))","v":""},"",{"$f":"IF(L120=\"\", \"\", IF($X120=0,$V120,IF($G120=5,$N120,(INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$T$7+$X120-1)+INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1))*$F120)))","v":""},{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$CE$7+$K120-1)*$F120)","v":""},"","","","","","","","","","",{"$f":"IF(L120=\"\", \"\", IF($G120=5,$O120,IF($AK120=0,$W120,INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$J$7+$J120-1)*$F120)))","v":""},"",{"$f":"IF(L120=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L120,'Asset Models'!$V$7)*$F120)","v":""}]
[0.31854208647426807,0.61240936381684441,{"$f":"IF(Inventory!AH120=Inventory!$C$1032,0.5,1)*B121","v":0.61240936381684441},{"$f":"Inventory!C120","v":0},{"$f":"Inventory!E120","v":0},{"$f":"Inventory!W120","v":""},{"$f":"'Year 09'!AM121","v":""},{"$f":"IF($J121='Year 09'!$J121,'Year 09'!H121,$J121)","v":""},{"$f":"IF($J121='Year 09'!$J121,'Year 09'!I121,$J121)","v":""},{"$f":"'Year 09'!AN121","v":""},"",{"$f":"IF(E121 = 0, \"\", MATCH($E121,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!BA$7+$J121-1))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$W$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AB$7+$J121-1)*$F121)","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,1,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0)*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=1,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=2,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,0,IF($G121=3,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AX$7+$G121-1),IF($G121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AT$7+$G121-1),0))*(1-$M121)))","v":""},"","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$B$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$F$7+$G121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$O$7+$J121-1))*$F121))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$BF$7+$K121-1))","v":""},{"$f":"IF(L121=\"\", \"\", VLOOKUP(X121,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,P121,IF($X121=1,IF(Z$9=$G121,(1-$M121),0),IF($X121=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,Q121,IF($X121=1,IF(AA$9=$G121,(1-$M121),0),IF($X121=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,R121,IF($X121=1,IF(AB$9=$G121,(1-$M121),0),IF($X121=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L121=\"\", \"\", IF($X121=0,S121,IF($X121=1,IF(AC$9=$G121,(1-$M121),0),IF($X121=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AG$7+$G121-2),(1-$M121),0),IF($X121=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AJ$7+$J121-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X121=3,1,IF($X121=4,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$AO$7+$J121-1),$J121))","v":""},"",{"$f":"IF(L121=\"\", \"\", IF($X121=0,$V121,IF($G121=5,$N121,(INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$T$7+$X121-1)+INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1))*$F121)))","v":""},{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$CE$7+$K121-1)*$F121)","v":""},"","","","","","","","","","",{"$f":"IF(L121=\"\", \"\", IF($G121=5,$O121,IF($AK121=0,$W121,INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$J$7+$J121-1)*$F121)))","v":""},"",{"$f":"IF(L121=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L121,'Asset Models'!$V$7)*$F121)","v":""}]
[0.85522219986948589,0.63008142626185915,{"$f":"IF(Inventory!AH121=Inventory!$C$1032,0.5,1)*B122","v":0.63008142626185915},{"$f":"Inventory!C121","v":0},{"$f":"Inventory!E121","v":0},{"$f":"Inventory!W121","v":""},{"$f":"'Year 09'!AM122","v":""},{"$f":"IF($J122='Year 09'!$J122,'Year 09'!H122,$J122)","v":""},{"$f":"IF($J122='Year 09'!$J122,'Year 09'!I122,$J122)","v":""},{"$f":"'Year 09'!AN122","v":""},"",{"$f":"IF(E122 = 0, \"\", MATCH($E122,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!BA$7+$J122-1))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$W$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AB$7+$J122-1)*$F122)","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,1,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0)*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=1,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=2,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,0,IF($G122=3,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AX$7+$G122-1),IF($G122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AT$7+$G122-1),0))*(1-$M122)))","v":""},"","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$B$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$F$7+$G122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$O$7+$J122-1))*$F122))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$BF$7+$K122-1))","v":""},{"$f":"IF(L122=\"\", \"\", VLOOKUP(X122,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,P122,IF($X122=1,IF(Z$9=$G122,(1-$M122),0),IF($X122=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,Q122,IF($X122=1,IF(AA$9=$G122,(1-$M122),0),IF($X122=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,R122,IF($X122=1,IF(AB$9=$G122,(1-$M122),0),IF($X122=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L122=\"\", \"\", IF($X122=0,S122,IF($X122=1,IF(AC$9=$G122,(1-$M122),0),IF($X122=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AG$7+$G122-2),(1-$M122),0),IF($X122=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AJ$7+$J122-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X122=3,1,IF($X122=4,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$AO$7+$J122-1),$J122))","v":""},"",{"$f":"IF(L122=\"\", \"\", IF($X122=0,$V122,IF($G122=5,$N122,(INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$T$7+$X122-1)+INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1))*$F122)))","v":""},{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$CE$7+$K122-1)*$F122)","v":""},"","","","","","","","","","",{"$f":"IF(L122=\"\", \"\", IF($G122=5,$O122,IF($AK122=0,$W122,INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$J$7+$J122-1)*$F122)))","v":""},"",{"$f":"IF(L122=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L122,'Asset Models'!$V$7)*$F122)","v":""}]
[0.36592565048451031,0.29353994097942571,{"$f":"IF(Inventory!AH122=Inventory!$C$1032,0.5,1)*B123","v":0.29353994097942571},{"$f":"Inventory!C122","v":0},{"$f":"Inventory!E122","v":0},{"$f":"Inventory!W122","v":""},{"$f":"'Year 09'!AM123","v":""},{"$f":"IF($J123='Year 09'!$J123,'Year 09'!H123,$J123)","v":""},{"$f":"IF($J123='Year 09'!$J123,'Year 09'!I123,$J123)","v":""},{"$f":"'Year 09'!AN123","v":""},"",{"$f":"IF(E123 = 0, \"\", MATCH($E123,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!BA$7+$J123-1))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$W$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AB$7+$J123-1)*$F123)","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,1,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0)*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=1,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=2,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,0,IF($G123=3,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AX$7+$G123-1),IF($G123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AT$7+$G123-1),0))*(1-$M123)))","v":""},"","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$B$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$F$7+$G123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$O$7+$J123-1))*$F123))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$BF$7+$K123-1))","v":""},{"$f":"IF(L123=\"\", \"\", VLOOKUP(X123,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,P123,IF($X123=1,IF(Z$9=$G123,(1-$M123),0),IF($X123=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,Q123,IF($X123=1,IF(AA$9=$G123,(1-$M123),0),IF($X123=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,R123,IF($X123=1,IF(AB$9=$G123,(1-$M123),0),IF($X123=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L123=\"\", \"\", IF($X123=0,S123,IF($X123=1,IF(AC$9=$G123,(1-$M123),0),IF($X123=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AG$7+$G123-2),(1-$M123),0),IF($X123=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AJ$7+$J123-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X123=3,1,IF($X123=4,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$AO$7+$J123-1),$J123))","v":""},"",{"$f":"IF(L123=\"\", \"\", IF($X123=0,$V123,IF($G123=5,$N123,(INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$T$7+$X123-1)+INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1))*$F123)))","v":""},{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$CE$7+$K123-1)*$F123)","v":""},"","","","","","","","","","",{"$f":"IF(L123=\"\", \"\", IF($G123=5,$O123,IF($AK123=0,$W123,INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$J$7+$J123-1)*$F123)))","v":""},"",{"$f":"IF(L123=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L123,'Asset Models'!$V$7)*$F123)","v":""}]
[0.5444611767606915,0.44725055893635646,{"$f":"IF(Inventory!AH123=Inventory!$C$1032,0.5,1)*B124","v":0.44725055893635646},{"$f":"Inventory!C123","v":0},{"$f":"Inventory!E123","v":0},{"$f":"Inventory!W123","v":""},{"$f":"'Year 09'!AM124","v":""},{"$f":"IF($J124='Year 09'!$J124,'Year 09'!H124,$J124)","v":""},{"$f":"IF($J124='Year 09'!$J124,'Year 09'!I124,$J124)","v":""},{"$f":"'Year 09'!AN124","v":""},"",{"$f":"IF(E124 = 0, \"\", MATCH($E124,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!BA$7+$J124-1))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$W$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AB$7+$J124-1)*$F124)","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,1,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0)*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=1,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=2,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,0,IF($G124=3,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AX$7+$G124-1),IF($G124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AT$7+$G124-1),0))*(1-$M124)))","v":""},"","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$B$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$F$7+$G124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$O$7+$J124-1))*$F124))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$BF$7+$K124-1))","v":""},{"$f":"IF(L124=\"\", \"\", VLOOKUP(X124,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,P124,IF($X124=1,IF(Z$9=$G124,(1-$M124),0),IF($X124=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,Q124,IF($X124=1,IF(AA$9=$G124,(1-$M124),0),IF($X124=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,R124,IF($X124=1,IF(AB$9=$G124,(1-$M124),0),IF($X124=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L124=\"\", \"\", IF($X124=0,S124,IF($X124=1,IF(AC$9=$G124,(1-$M124),0),IF($X124=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AG$7+$G124-2),(1-$M124),0),IF($X124=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AJ$7+$J124-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X124=3,1,IF($X124=4,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$AO$7+$J124-1),$J124))","v":""},"",{"$f":"IF(L124=\"\", \"\", IF($X124=0,$V124,IF($G124=5,$N124,(INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$T$7+$X124-1)+INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1))*$F124)))","v":""},{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$CE$7+$K124-1)*$F124)","v":""},"","","","","","","","","","",{"$f":"IF(L124=\"\", \"\", IF($G124=5,$O124,IF($AK124=0,$W124,INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$J$7+$J124-1)*$F124)))","v":""},"",{"$f":"IF(L124=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L124,'Asset Models'!$V$7)*$F124)","v":""}]
[0.78514416750485383,0.60339217773997866,{"$f":"IF(Inventory!AH124=Inventory!$C$1032,0.5,1)*B125","v":0.60339217773997866},{"$f":"Inventory!C124","v":0},{"$f":"Inventory!E124","v":0},{"$f":"Inventory!W124","v":""},{"$f":"'Year 09'!AM125","v":""},{"$f":"IF($J125='Year 09'!$J125,'Year 09'!H125,$J125)","v":""},{"$f":"IF($J125='Year 09'!$J125,'Year 09'!I125,$J125)","v":""},{"$f":"'Year 09'!AN125","v":""},"",{"$f":"IF(E125 = 0, \"\", MATCH($E125,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!BA$7+$J125-1))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$W$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AB$7+$J125-1)*$F125)","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,1,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0)*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=1,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=2,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,0,IF($G125=3,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AX$7+$G125-1),IF($G125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AT$7+$G125-1),0))*(1-$M125)))","v":""},"","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$B$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$F$7+$G125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$O$7+$J125-1))*$F125))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$BF$7+$K125-1))","v":""},{"$f":"IF(L125=\"\", \"\", VLOOKUP(X125,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,P125,IF($X125=1,IF(Z$9=$G125,(1-$M125),0),IF($X125=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,Q125,IF($X125=1,IF(AA$9=$G125,(1-$M125),0),IF($X125=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,R125,IF($X125=1,IF(AB$9=$G125,(1-$M125),0),IF($X125=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L125=\"\", \"\", IF($X125=0,S125,IF($X125=1,IF(AC$9=$G125,(1-$M125),0),IF($X125=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AG$7+$G125-2),(1-$M125),0),IF($X125=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AJ$7+$J125-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X125=3,1,IF($X125=4,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$AO$7+$J125-1),$J125))","v":""},"",{"$f":"IF(L125=\"\", \"\", IF($X125=0,$V125,IF($G125=5,$N125,(INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$T$7+$X125-1)+INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1))*$F125)))","v":""},{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$CE$7+$K125-1)*$F125)","v":""},"","","","","","","","","","",{"$f":"IF(L125=\"\", \"\", IF($G125=5,$O125,IF($AK125=0,$W125,INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$J$7+$J125-1)*$F125)))","v":""},"",{"$f":"IF(L125=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L125,'Asset Models'!$V$7)*$F125)","v":""}]
[0.4063859559792633,0.69799138495077462,{"$f":"IF(Inventory!AH128=Inventory!$C$1032,0.5,1)*B129","v":0.69799138495077462},{"$f":"Inventory!C128","v":0},{"$f":"Inventory!E128","v":0},{"$f":"Inventory!W128","v":""},{"$f":"'Year 09'!AM129","v":""},{"$f":"IF($J129='Year 09'!$J129,'Year 09'!H129,$J129)","v":""},{"$f":"IF($J129='Year 09'!$J129,'Year 09'!I129,$J129)","v":""},{"$f":"'Year 09'!AN129","v":""},"",{"$f":"IF(E129 = 0, \"\", MATCH($E129,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!BA$7+$J129-1))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$W$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AB$7+$J129-1)*$F129)","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,1,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0)*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=1,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=2,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,0,IF($G129=3,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AX$7+$G129-1),IF($G129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AT$7+$G129-1),0))*(1-$M129)))","v":""},"","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$B$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$F$7+$G129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$O$7+$J129-1))*$F129))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$BF$7+$K129-1))","v":""},{"$f":"IF(L129=\"\", \"\", VLOOKUP(X129,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,P129,IF($X129=1,IF(Z$9=$G129,(1-$M129),0),IF($X129=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,Q129,IF($X129=1,IF(AA$9=$G129,(1-$M129),0),IF($X129=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,R129,IF($X129=1,IF(AB$9=$G129,(1-$M129),0),IF($X129=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L129=\"\", \"\", IF($X129=0,S129,IF($X129=1,IF(AC$9=$G129,(1-$M129),0),IF($X129=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AG$7+$G129-2),(1-$M129),0),IF($X129=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AJ$7+$J129-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X129=3,1,IF($X129=4,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$AO$7+$J129-1),$J129))","v":""},"",{"$f":"IF(L129=\"\", \"\", IF($X129=0,$V129,IF($G129=5,$N129,(INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$T$7+$X129-1)+INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1))*$F129)))","v":""},{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$CE$7+$K129-1)*$F129)","v":""},"","","","","","","","","","",{"$f":"IF(L129=\"\", \"\", IF($G129=5,$O129,IF($AK129=0,$W129,INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$J$7+$J129-1)*$F129)))","v":""},"",{"$f":"IF(L129=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L129,'Asset Models'!$V$7)*$F129)","v":""}]
[0.37631264682660781,0.45626920007704963,{"$f":"IF(Inventory!AH133=Inventory!$C$1032,0.5,1)*B134","v":0.45626920007704963},{"$f":"Inventory!C133","v":0},{"$f":"Inventory!E133","v":0},{"$f":"Inventory!W133","v":""},{"$f":"'Year 09'!AM134","v":""},{"$f":"IF($J134='Year 09'!$J134,'Year 09'!H134,$J134)","v":""},{"$f":"IF($J134='Year 09'!$J134,'Year 09'!I134,$J134)","v":""},{"$f":"'Year 09'!AN134","v":""},"",{"$f":"IF(E134 = 0, \"\", MATCH($E134,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!BA$7+$J134-1))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$W$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AB$7+$J134-1)*$F134)","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,1,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0)*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=1,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=2,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,0,IF($G134=3,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AX$7+$G134-1),IF($G134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AT$7+$G134-1),0))*(1-$M134)))","v":""},"","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$B$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$F$7+$G134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$O$7+$J134-1))*$F134))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$BF$7+$K134-1))","v":""},{"$f":"IF(L134=\"\", \"\", VLOOKUP(X134,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,P134,IF($X134=1,IF(Z$9=$G134,(1-$M134),0),IF($X134=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,Q134,IF($X134=1,IF(AA$9=$G134,(1-$M134),0),IF($X134=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,R134,IF($X134=1,IF(AB$9=$G134,(1-$M134),0),IF($X134=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L134=\"\", \"\", IF($X134=0,S134,IF($X134=1,IF(AC$9=$G134,(1-$M134),0),IF($X134=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AG$7+$G134-2),(1-$M134),0),IF($X134=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AJ$7+$J134-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X134=3,1,IF($X134=4,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$AO$7+$J134-1),$J134))","v":""},"",{"$f":"IF(L134=\"\", \"\", IF($X134=0,$V134,IF($G134=5,$N134,(INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$T$7+$X134-1)+INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1))*$F134)))","v":""},{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$CE$7+$K134-1)*$F134)","v":""},"","","","","","","","","","",{"$f":"IF(L134=\"\", \"\", IF($G134=5,$O134,IF($AK134=0,$W134,INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$J$7+$J134-1)*$F134)))","v":""},"",{"$f":"IF(L134=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L134,'Asset Models'!$V$7)*$F134)","v":""}]
[0.73255395405625079,2.6378231301107391E-3,{"$f":"IF(Inventory!AH141=Inventory!$C$1032,0.5,1)*B142","v":2.6378231301107391E-3},{"$f":"Inventory!C141","v":0},{"$f":"Inventory!E141","v":0},{"$f":"Inventory!W141","v":""},{"$f":"'Year 09'!AM142","v":""},{"$f":"IF($J142='Year 09'!$J142,'Year 09'!H142,$J142)","v":""},{"$f":"IF($J142='Year 09'!$J142,'Year 09'!I142,$J142)","v":""},{"$f":"'Year 09'!AN142","v":""},"",{"$f":"IF(E142 = 0, \"\", MATCH($E142,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!BA$7+$J142-1))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$W$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AB$7+$J142-1)*$F142)","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,1,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0)*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=1,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=2,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,0,IF($G142=3,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AX$7+$G142-1),IF($G142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AT$7+$G142-1),0))*(1-$M142)))","v":""},"","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$B$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$F$7+$G142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$O$7+$J142-1))*$F142))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$BF$7+$K142-1))","v":""},{"$f":"IF(L142=\"\", \"\", VLOOKUP(X142,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,P142,IF($X142=1,IF(Z$9=$G142,(1-$M142),0),IF($X142=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,Q142,IF($X142=1,IF(AA$9=$G142,(1-$M142),0),IF($X142=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,R142,IF($X142=1,IF(AB$9=$G142,(1-$M142),0),IF($X142=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L142=\"\", \"\", IF($X142=0,S142,IF($X142=1,IF(AC$9=$G142,(1-$M142),0),IF($X142=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AG$7+$G142-2),(1-$M142),0),IF($X142=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AJ$7+$J142-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X142=3,1,IF($X142=4,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$AO$7+$J142-1),$J142))","v":""},"",{"$f":"IF(L142=\"\", \"\", IF($X142=0,$V142,IF($G142=5,$N142,(INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$T$7+$X142-1)+INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1))*$F142)))","v":""},{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$CE$7+$K142-1)*$F142)","v":""},"","","","","","","","","","",{"$f":"IF(L142=\"\", \"\", IF($G142=5,$O142,IF($AK142=0,$W142,INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$J$7+$J142-1)*$F142)))","v":""},"",{"$f":"IF(L142=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L142,'Asset Models'!$V$7)*$F142)","v":""}]
[0.61155255957428201,0.25599397347438868,{"$f":"IF(Inventory!AH146=Inventory!$C$1032,0.5,1)*B147","v":0.25599397347438868},{"$f":"Inventory!C146","v":0},{"$f":"Inventory!E146","v":0},{"$f":"Inventory!W146","v":""},{"$f":"'Year 09'!AM147","v":""},{"$f":"IF($J147='Year 09'!$J147,'Year 09'!H147,$J147)","v":""},{"$f":"IF($J147='Year 09'!$J147,'Year 09'!I147,$J147)","v":""},{"$f":"'Year 09'!AN147","v":""},"",{"$f":"IF(E147 = 0, \"\", MATCH($E147,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!BA$7+$J147-1))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$W$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AB$7+$J147-1)*$F147)","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,1,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0)*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=1,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=2,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,0,IF($G147=3,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AX$7+$G147-1),IF($G147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AT$7+$G147-1),0))*(1-$M147)))","v":""},"","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$B$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$F$7+$G147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$O$7+$J147-1))*$F147))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$BF$7+$K147-1))","v":""},{"$f":"IF(L147=\"\", \"\", VLOOKUP(X147,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,P147,IF($X147=1,IF(Z$9=$G147,(1-$M147),0),IF($X147=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,Q147,IF($X147=1,IF(AA$9=$G147,(1-$M147),0),IF($X147=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,R147,IF($X147=1,IF(AB$9=$G147,(1-$M147),0),IF($X147=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L147=\"\", \"\", IF($X147=0,S147,IF($X147=1,IF(AC$9=$G147,(1-$M147),0),IF($X147=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AG$7+$G147-2),(1-$M147),0),IF($X147=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AJ$7+$J147-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X147=3,1,IF($X147=4,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$AO$7+$J147-1),$J147))","v":""},"",{"$f":"IF(L147=\"\", \"\", IF($X147=0,$V147,IF($G147=5,$N147,(INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$T$7+$X147-1)+INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1))*$F147)))","v":""},{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$CE$7+$K147-1)*$F147)","v":""},"","","","","","","","","","",{"$f":"IF(L147=\"\", \"\", IF($G147=5,$O147,IF($AK147=0,$W147,INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$J$7+$J147-1)*$F147)))","v":""},"",{"$f":"IF(L147=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L147,'Asset Models'!$V$7)*$F147)","v":""}]
[0.83950851040505725,0.95811835600498629,{"$f":"IF(Inventory!AH154=Inventory!$C$1032,0.5,1)*B155","v":0.95811835600498629},{"$f":"Inventory!C154","v":0},{"$f":"Inventory!E154","v":0},{"$f":"Inventory!W154","v":""},{"$f":"'Year 09'!AM155","v":""},{"$f":"IF($J155='Year 09'!$J155,'Year 09'!H155,$J155)","v":""},{"$f":"IF($J155='Year 09'!$J155,'Year 09'!I155,$J155)","v":""},{"$f":"'Year 09'!AN155","v":""},"",{"$f":"IF(E155 = 0, \"\", MATCH($E155,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!BA$7+$J155-1))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$W$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AB$7+$J155-1)*$F155)","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,1,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0)*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=1,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=2,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,0,IF($G155=3,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AX$7+$G155-1),IF($G155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AT$7+$G155-1),0))*(1-$M155)))","v":""},"","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$B$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$F$7+$G155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$O$7+$J155-1))*$F155))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$BF$7+$K155-1))","v":""},{"$f":"IF(L155=\"\", \"\", VLOOKUP(X155,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,P155,IF($X155=1,IF(Z$9=$G155,(1-$M155),0),IF($X155=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,Q155,IF($X155=1,IF(AA$9=$G155,(1-$M155),0),IF($X155=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,R155,IF($X155=1,IF(AB$9=$G155,(1-$M155),0),IF($X155=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L155=\"\", \"\", IF($X155=0,S155,IF($X155=1,IF(AC$9=$G155,(1-$M155),0),IF($X155=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AG$7+$G155-2),(1-$M155),0),IF($X155=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AJ$7+$J155-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X155=3,1,IF($X155=4,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$AO$7+$J155-1),$J155))","v":""},"",{"$f":"IF(L155=\"\", \"\", IF($X155=0,$V155,IF($G155=5,$N155,(INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$T$7+$X155-1)+INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1))*$F155)))","v":""},{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$CE$7+$K155-1)*$F155)","v":""},"","","","","","","","","","",{"$f":"IF(L155=\"\", \"\", IF($G155=5,$O155,IF($AK155=0,$W155,INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$J$7+$J155-1)*$F155)))","v":""},"",{"$f":"IF(L155=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L155,'Asset Models'!$V$7)*$F155)","v":""}]
[2.75294429028623E-2,0.10171356140219134,{"$f":"IF(Inventory!AH161=Inventory!$C$1032,0.5,1)*B162","v":0.10171356140219134},{"$f":"Inventory!C161","v":0},{"$f":"Inventory!E161","v":0},{"$f":"Inventory!W161","v":""},{"$f":"'Year 09'!AM162","v":""},{"$f":"IF($J162='Year 09'!$J162,'Year 09'!H162,$J162)","v":""},{"$f":"IF($J162='Year 09'!$J162,'Year 09'!I162,$J162)","v":""},{"$f":"'Year 09'!AN162","v":""},"",{"$f":"IF(E162 = 0, \"\", MATCH($E162,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!BA$7+$J162-1))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$W$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AB$7+$J162-1)*$F162)","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,1,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0)*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=1,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=2,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,0,IF($G162=3,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AX$7+$G162-1),IF($G162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AT$7+$G162-1),0))*(1-$M162)))","v":""},"","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$B$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$F$7+$G162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$O$7+$J162-1))*$F162))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$BF$7+$K162-1))","v":""},{"$f":"IF(L162=\"\", \"\", VLOOKUP(X162,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,P162,IF($X162=1,IF(Z$9=$G162,(1-$M162),0),IF($X162=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,Q162,IF($X162=1,IF(AA$9=$G162,(1-$M162),0),IF($X162=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,R162,IF($X162=1,IF(AB$9=$G162,(1-$M162),0),IF($X162=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L162=\"\", \"\", IF($X162=0,S162,IF($X162=1,IF(AC$9=$G162,(1-$M162),0),IF($X162=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AG$7+$G162-2),(1-$M162),0),IF($X162=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AJ$7+$J162-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X162=3,1,IF($X162=4,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$AO$7+$J162-1),$J162))","v":""},"",{"$f":"IF(L162=\"\", \"\", IF($X162=0,$V162,IF($G162=5,$N162,(INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$T$7+$X162-1)+INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1))*$F162)))","v":""},{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$CE$7+$K162-1)*$F162)","v":""},"","","","","","","","","","",{"$f":"IF(L162=\"\", \"\", IF($G162=5,$O162,IF($AK162=0,$W162,INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$J$7+$J162-1)*$F162)))","v":""},"",{"$f":"IF(L162=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L162,'Asset Models'!$V$7)*$F162)","v":""}]
[0.28759310593584142,0.3022573106154165,{"$f":"IF(Inventory!AH166=Inventory!$C$1032,0.5,1)*B167","v":0.3022573106154165},{"$f":"Inventory!C166","v":0},{"$f":"Inventory!E166","v":0},{"$f":"Inventory!W166","v":""},{"$f":"'Year 09'!AM167","v":""},{"$f":"IF($J167='Year 09'!$J167,'Year 09'!H167,$J167)","v":""},{"$f":"IF($J167='Year 09'!$J167,'Year 09'!I167,$J167)","v":""},{"$f":"'Year 09'!AN167","v":""},"",{"$f":"IF(E167 = 0, \"\", MATCH($E167,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!BA$7+$J167-1))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$W$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AB$7+$J167-1)*$F167)","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,1,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0)*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=1,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=2,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,0,IF($G167=3,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AX$7+$G167-1),IF($G167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AT$7+$G167-1),0))*(1-$M167)))","v":""},"","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$B$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$F$7+$G167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$O$7+$J167-1))*$F167))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$BF$7+$K167-1))","v":""},{"$f":"IF(L167=\"\", \"\", VLOOKUP(X167,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,P167,IF($X167=1,IF(Z$9=$G167,(1-$M167),0),IF($X167=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,Q167,IF($X167=1,IF(AA$9=$G167,(1-$M167),0),IF($X167=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,R167,IF($X167=1,IF(AB$9=$G167,(1-$M167),0),IF($X167=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L167=\"\", \"\", IF($X167=0,S167,IF($X167=1,IF(AC$9=$G167,(1-$M167),0),IF($X167=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AG$7+$G167-2),(1-$M167),0),IF($X167=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AJ$7+$J167-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X167=3,1,IF($X167=4,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$AO$7+$J167-1),$J167))","v":""},"",{"$f":"IF(L167=\"\", \"\", IF($X167=0,$V167,IF($G167=5,$N167,(INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$T$7+$X167-1)+INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1))*$F167)))","v":""},{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$CE$7+$K167-1)*$F167)","v":""},"","","","","","","","","","",{"$f":"IF(L167=\"\", \"\", IF($G167=5,$O167,IF($AK167=0,$W167,INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$J$7+$J167-1)*$F167)))","v":""},"",{"$f":"IF(L167=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L167,'Asset Models'!$V$7)*$F167)","v":""}]
[0.91535635221439071,0.70051089094337149,{"$f":"IF(Inventory!AH174=Inventory!$C$1032,0.5,1)*B175","v":0.70051089094337149},{"$f":"Inventory!C174","v":0},{"$f":"Inventory!E174","v":0},{"$f":"Inventory!W174","v":""},{"$f":"'Year 09'!AM175","v":""},{"$f":"IF($J175='Year 09'!$J175,'Year 09'!H175,$J175)","v":""},{"$f":"IF($J175='Year 09'!$J175,'Year 09'!I175,$J175)","v":""},{"$f":"'Year 09'!AN175","v":""},"",{"$f":"IF(E175 = 0, \"\", MATCH($E175,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!BA$7+$J175-1))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$W$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AB$7+$J175-1)*$F175)","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,1,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0)*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=1,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=2,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,0,IF($G175=3,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AX$7+$G175-1),IF($G175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AT$7+$G175-1),0))*(1-$M175)))","v":""},"","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$B$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$F$7+$G175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$O$7+$J175-1))*$F175))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$BF$7+$K175-1))","v":""},{"$f":"IF(L175=\"\", \"\", VLOOKUP(X175,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,P175,IF($X175=1,IF(Z$9=$G175,(1-$M175),0),IF($X175=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,Q175,IF($X175=1,IF(AA$9=$G175,(1-$M175),0),IF($X175=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,R175,IF($X175=1,IF(AB$9=$G175,(1-$M175),0),IF($X175=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L175=\"\", \"\", IF($X175=0,S175,IF($X175=1,IF(AC$9=$G175,(1-$M175),0),IF($X175=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AG$7+$G175-2),(1-$M175),0),IF($X175=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AJ$7+$J175-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X175=3,1,IF($X175=4,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$AO$7+$J175-1),$J175))","v":""},"",{"$f":"IF(L175=\"\", \"\", IF($X175=0,$V175,IF($G175=5,$N175,(INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$T$7+$X175-1)+INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1))*$F175)))","v":""},{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$CE$7+$K175-1)*$F175)","v":""},"","","","","","","","","","",{"$f":"IF(L175=\"\", \"\", IF($G175=5,$O175,IF($AK175=0,$W175,INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$J$7+$J175-1)*$F175)))","v":""},"",{"$f":"IF(L175=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L175,'Asset Models'!$V$7)*$F175)","v":""}]
[0.36899208312207965,0.15943573294357183,{"$f":"IF(Inventory!AH179=Inventory!$C$1032,0.5,1)*B180","v":0.15943573294357183},{"$f":"Inventory!C179","v":0},{"$f":"Inventory!E179","v":0},{"$f":"Inventory!W179","v":""},{"$f":"'Year 09'!AM180","v":""},{"$f":"IF($J180='Year 09'!$J180,'Year 09'!H180,$J180)","v":""},{"$f":"IF($J180='Year 09'!$J180,'Year 09'!I180,$J180)","v":""},{"$f":"'Year 09'!AN180","v":""},"",{"$f":"IF(E180 = 0, \"\", MATCH($E180,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!BA$7+$J180-1))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$W$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AB$7+$J180-1)*$F180)","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,1,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0)*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=1,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=2,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,0,IF($G180=3,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AX$7+$G180-1),IF($G180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AT$7+$G180-1),0))*(1-$M180)))","v":""},"","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$B$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$F$7+$G180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$O$7+$J180-1))*$F180))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$BF$7+$K180-1))","v":""},{"$f":"IF(L180=\"\", \"\", VLOOKUP(X180,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,P180,IF($X180=1,IF(Z$9=$G180,(1-$M180),0),IF($X180=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,Q180,IF($X180=1,IF(AA$9=$G180,(1-$M180),0),IF($X180=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,R180,IF($X180=1,IF(AB$9=$G180,(1-$M180),0),IF($X180=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L180=\"\", \"\", IF($X180=0,S180,IF($X180=1,IF(AC$9=$G180,(1-$M180),0),IF($X180=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AG$7+$G180-2),(1-$M180),0),IF($X180=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AJ$7+$J180-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X180=3,1,IF($X180=4,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$AO$7+$J180-1),$J180))","v":""},"",{"$f":"IF(L180=\"\", \"\", IF($X180=0,$V180,IF($G180=5,$N180,(INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$T$7+$X180-1)+INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1))*$F180)))","v":""},{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$CE$7+$K180-1)*$F180)","v":""},"","","","","","","","","","",{"$f":"IF(L180=\"\", \"\", IF($G180=5,$O180,IF($AK180=0,$W180,INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$J$7+$J180-1)*$F180)))","v":""},"",{"$f":"IF(L180=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L180,'Asset Models'!$V$7)*$F180)","v":""}]
[0.68249829066846468,0.66816747631291573,{"$f":"IF(Inventory!AH187=Inventory!$C$1032,0.5,1)*B188","v":0.66816747631291573},{"$f":"Inventory!C187","v":0},{"$f":"Inventory!E187","v":0},{"$f":"Inventory!W187","v":""},{"$f":"'Year 09'!AM188","v":""},{"$f":"IF($J188='Year 09'!$J188,'Year 09'!H188,$J188)","v":""},{"$f":"IF($J188='Year 09'!$J188,'Year 09'!I188,$J188)","v":""},{"$f":"'Year 09'!AN188","v":""},"",{"$f":"IF(E188 = 0, \"\", MATCH($E188,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!BA$7+$J188-1))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$W$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AB$7+$J188-1)*$F188)","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,1,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0)*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=1,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=2,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,0,IF($G188=3,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AX$7+$G188-1),IF($G188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AT$7+$G188-1),0))*(1-$M188)))","v":""},"","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$B$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$F$7+$G188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$O$7+$J188-1))*$F188))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$BF$7+$K188-1))","v":""},{"$f":"IF(L188=\"\", \"\", VLOOKUP(X188,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,P188,IF($X188=1,IF(Z$9=$G188,(1-$M188),0),IF($X188=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,Q188,IF($X188=1,IF(AA$9=$G188,(1-$M188),0),IF($X188=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,R188,IF($X188=1,IF(AB$9=$G188,(1-$M188),0),IF($X188=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L188=\"\", \"\", IF($X188=0,S188,IF($X188=1,IF(AC$9=$G188,(1-$M188),0),IF($X188=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AG$7+$G188-2),(1-$M188),0),IF($X188=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AJ$7+$J188-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X188=3,1,IF($X188=4,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$AO$7+$J188-1),$J188))","v":""},"",{"$f":"IF(L188=\"\", \"\", IF($X188=0,$V188,IF($G188=5,$N188,(INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$T$7+$X188-1)+INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1))*$F188)))","v":""},{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$CE$7+$K188-1)*$F188)","v":""},"","","","","","","","","","",{"$f":"IF(L188=\"\", \"\", IF($G188=5,$O188,IF($AK188=0,$W188,INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$J$7+$J188-1)*$F188)))","v":""},"",{"$f":"IF(L188=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L188,'Asset Models'!$V$7)*$F188)","v":""}]
[0.59539360087576498,0.75081776841845416,{"$f":"IF(Inventory!AH195=Inventory!$C$1032,0.5,1)*B196","v":0.75081776841845416},{"$f":"Inventory!C195","v":0},{"$f":"Inventory!E195","v":0},{"$f":"Inventory!W195","v":""},{"$f":"'Year 09'!AM196","v":""},{"$f":"IF($J196='Year 09'!$J196,'Year 09'!H196,$J196)","v":""},{"$f":"IF($J196='Year 09'!$J196,'Year 09'!I196,$J196)","v":""},{"$f":"'Year 09'!AN196","v":""},"",{"$f":"IF(E196 = 0, \"\", MATCH($E196,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!BA$7+$J196-1))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$W$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AB$7+$J196-1)*$F196)","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,1,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0)*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=1,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=2,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,0,IF($G196=3,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AX$7+$G196-1),IF($G196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AT$7+$G196-1),0))*(1-$M196)))","v":""},"","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$B$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$F$7+$G196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$O$7+$J196-1))*$F196))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$BF$7+$K196-1))","v":""},{"$f":"IF(L196=\"\", \"\", VLOOKUP(X196,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,P196,IF($X196=1,IF(Z$9=$G196,(1-$M196),0),IF($X196=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,Q196,IF($X196=1,IF(AA$9=$G196,(1-$M196),0),IF($X196=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,R196,IF($X196=1,IF(AB$9=$G196,(1-$M196),0),IF($X196=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L196=\"\", \"\", IF($X196=0,S196,IF($X196=1,IF(AC$9=$G196,(1-$M196),0),IF($X196=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AG$7+$G196-2),(1-$M196),0),IF($X196=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AJ$7+$J196-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X196=3,1,IF($X196=4,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$AO$7+$J196-1),$J196))","v":""},"",{"$f":"IF(L196=\"\", \"\", IF($X196=0,$V196,IF($G196=5,$N196,(INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$T$7+$X196-1)+INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1))*$F196)))","v":""},{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$CE$7+$K196-1)*$F196)","v":""},"","","","","","","","","","",{"$f":"IF(L196=\"\", \"\", IF($G196=5,$O196,IF($AK196=0,$W196,INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$J$7+$J196-1)*$F196)))","v":""},"",{"$f":"IF(L196=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L196,'Asset Models'!$V$7)*$F196)","v":""}]
[0.94811297990893006,0.81930818200906275,{"$f":"IF(Inventory!AH202=Inventory!$C$1032,0.5,1)*B203","v":0.81930818200906275},{"$f":"Inventory!C202","v":0},{"$f":"Inventory!E202","v":0},{"$f":"Inventory!W202","v":""},{"$f":"'Year 09'!AM203","v":""},{"$f":"IF($J203='Year 09'!$J203,'Year 09'!H203,$J203)","v":""},{"$f":"IF($J203='Year 09'!$J203,'Year 09'!I203,$J203)","v":""},{"$f":"'Year 09'!AN203","v":""},"",{"$f":"IF(E203 = 0, \"\", MATCH($E203,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!BA$7+$J203-1))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$W$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AB$7+$J203-1)*$F203)","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,1,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0)*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=1,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=2,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,0,IF($G203=3,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AX$7+$G203-1),IF($G203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AT$7+$G203-1),0))*(1-$M203)))","v":""},"","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$B$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$F$7+$G203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$O$7+$J203-1))*$F203))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$BF$7+$K203-1))","v":""},{"$f":"IF(L203=\"\", \"\", VLOOKUP(X203,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,P203,IF($X203=1,IF(Z$9=$G203,(1-$M203),0),IF($X203=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,Q203,IF($X203=1,IF(AA$9=$G203,(1-$M203),0),IF($X203=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,R203,IF($X203=1,IF(AB$9=$G203,(1-$M203),0),IF($X203=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,S203,IF($X203=1,IF(AC$9=$G203,(1-$M203),0),IF($X203=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AG$7+$G203-2),(1-$M203),0),IF($X203=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AJ$7+$J203-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X203=3,1,IF($X203=4,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$AO$7+$J203-1),$J203))","v":""},{"$f":"IF(L203=\"\", \"\", IF($C203<=AD203,5,IF($C203<=AC203+AD203,4,IF($C203<=AB203+AC203+AD203,3,IF($C203<=AA203+AB203+AC203+AD203,2,1))))+($AE203-1)*5)","v":""},{"$f":"IF(L203=\"\", \"\", IF($X203=0,$V203,IF($G203=5,$N203,(INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$T$7+$X203-1)+INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1))*$F203)))","v":""},{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$CE$7+$K203-1)*$F203)","v":""},"","","","","","","","","","",{"$f":"IF(L203=\"\", \"\", IF($G203=5,$O203,IF($AK203=0,$W203,INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$J$7+$J203-1)*$F203)))","v":""},"",{"$f":"IF(L203=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L203,'Asset Models'!$V$7)*$F203)","v":""}]
[0.21536731104864415,0.64172874592039875,{"$f":"IF(Inventory!AH207=Inventory!$C$1032,0.5,1)*B208","v":0.64172874592039875},{"$f":"Inventory!C207","v":0},{"$f":"Inventory!E207","v":0},{"$f":"Inventory!W207","v":""},{"$f":"'Year 09'!AM208","v":""},{"$f":"IF($J208='Year 09'!$J208,'Year 09'!H208,$J208)","v":""},{"$f":"IF($J208='Year 09'!$J208,'Year 09'!I208,$J208)","v":""},{"$f":"'Year 09'!AN208","v":""},"",{"$f":"IF(E208 = 0, \"\", MATCH($E208,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!BA$7+$J208-1))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$W$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AB$7+$J208-1)*$F208)","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,1,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0)*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=1,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=2,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,0,IF($G208=3,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AX$7+$G208-1),IF($G208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AT$7+$G208-1),0))*(1-$M208)))","v":""},"","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$B$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$F$7+$G208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$O$7+$J208-1))*$F208))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$BF$7+$K208-1))","v":""},{"$f":"IF(L208=\"\", \"\", VLOOKUP(X208,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,P208,IF($X208=1,IF(Z$9=$G208,(1-$M208),0),IF($X208=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,Q208,IF($X208=1,IF(AA$9=$G208,(1-$M208),0),IF($X208=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,R208,IF($X208=1,IF(AB$9=$G208,(1-$M208),0),IF($X208=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L208=\"\", \"\", IF($X208=0,S208,IF($X208=1,IF(AC$9=$G208,(1-$M208),0),IF($X208=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AG$7+$G208-2),(1-$M208),0),IF($X208=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AJ$7+$J208-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X208=3,1,IF($X208=4,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$AO$7+$J208-1),$J208))","v":""},"",{"$f":"IF(L208=\"\", \"\", IF($X208=0,$V208,IF($G208=5,$N208,(INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$T$7+$X208-1)+INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1))*$F208)))","v":""},{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$CE$7+$K208-1)*$F208)","v":""},"","","","","","","","","","",{"$f":"IF(L208=\"\", \"\", IF($G208=5,$O208,IF($AK208=0,$W208,INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$J$7+$J208-1)*$F208)))","v":""},"",{"$f":"IF(L208=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L208,'Asset Models'!$V$7)*$F208)","v":""}]
[0.9432321984822174,0.52338841775385081,{"$f":"IF(Inventory!AH215=Inventory!$C$1032,0.5,1)*B216","v":0.52338841775385081},{"$f":"Inventory!C215","v":0},{"$f":"Inventory!E215","v":0},{"$f":"Inventory!W215","v":""},{"$f":"'Year 09'!AM216","v":""},{"$f":"IF($J216='Year 09'!$J216,'Year 09'!H216,$J216)","v":""},{"$f":"IF($J216='Year 09'!$J216,'Year 09'!I216,$J216)","v":""},{"$f":"'Year 09'!AN216","v":""},"",{"$f":"IF(E216 = 0, \"\", MATCH($E216,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!BA$7+$J216-1))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$W$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AB$7+$J216-1)*$F216)","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,1,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0)*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=1,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=2,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,0,IF($G216=3,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AX$7+$G216-1),IF($G216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AT$7+$G216-1),0))*(1-$M216)))","v":""},"","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$B$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$F$7+$G216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$O$7+$J216-1))*$F216))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$BF$7+$K216-1))","v":""},{"$f":"IF(L216=\"\", \"\", VLOOKUP(X216,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,P216,IF($X216=1,IF(Z$9=$G216,(1-$M216),0),IF($X216=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,Q216,IF($X216=1,IF(AA$9=$G216,(1-$M216),0),IF($X216=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,R216,IF($X216=1,IF(AB$9=$G216,(1-$M216),0),IF($X216=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L216=\"\", \"\", IF($X216=0,S216,IF($X216=1,IF(AC$9=$G216,(1-$M216),0),IF($X216=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AG$7+$G216-2),(1-$M216),0),IF($X216=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AJ$7+$J216-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X216=3,1,IF($X216=4,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$AO$7+$J216-1),$J216))","v":""},"",{"$f":"IF(L216=\"\", \"\", IF($X216=0,$V216,IF($G216=5,$N216,(INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$T$7+$X216-1)+INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1))*$F216)))","v":""},{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$CE$7+$K216-1)*$F216)","v":""},"","","","","","","","","","",{"$f":"IF(L216=\"\", \"\", IF($G216=5,$O216,IF($AK216=0,$W216,INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$J$7+$J216-1)*$F216)))","v":""},"",{"$f":"IF(L216=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L216,'Asset Models'!$V$7)*$F216)","v":""}]
[0.14722196292409706,0.88122585565593115,{"$f":"IF(Inventory!AH220=Inventory!$C$1032,0.5,1)*B221","v":0.88122585565593115},{"$f":"Inventory!C220","v":0},{"$f":"Inventory!E220","v":0},{"$f":"Inventory!W220","v":""},{"$f":"'Year 09'!AM221","v":""},{"$f":"IF($J221='Year 09'!$J221,'Year 09'!H221,$J221)","v":""},{"$f":"IF($J221='Year 09'!$J221,'Year 09'!I221,$J221)","v":""},{"$f":"'Year 09'!AN221","v":""},"",{"$f":"IF(E221 = 0, \"\", MATCH($E221,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!BA$7+$J221-1))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$W$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AB$7+$J221-1)*$F221)","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,1,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0)*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=1,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=2,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,0,IF($G221=3,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AX$7+$G221-1),IF($G221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AT$7+$G221-1),0))*(1-$M221)))","v":""},"","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$B$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$F$7+$G221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$O$7+$J221-1))*$F221))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$BF$7+$K221-1))","v":""},{"$f":"IF(L221=\"\", \"\", VLOOKUP(X221,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,P221,IF($X221=1,IF(Z$9=$G221,(1-$M221),0),IF($X221=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,Q221,IF($X221=1,IF(AA$9=$G221,(1-$M221),0),IF($X221=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,R221,IF($X221=1,IF(AB$9=$G221,(1-$M221),0),IF($X221=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L221=\"\", \"\", IF($X221=0,S221,IF($X221=1,IF(AC$9=$G221,(1-$M221),0),IF($X221=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AG$7+$G221-2),(1-$M221),0),IF($X221=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AJ$7+$J221-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X221=3,1,IF($X221=4,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$AO$7+$J221-1),$J221))","v":""},"",{"$f":"IF(L221=\"\", \"\", IF($X221=0,$V221,IF($G221=5,$N221,(INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$T$7+$X221-1)+INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1))*$F221)))","v":""},{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$CE$7+$K221-1)*$F221)","v":""},"","","","","","","","","","",{"$f":"IF(L221=\"\", \"\", IF($G221=5,$O221,IF($AK221=0,$W221,INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$J$7+$J221-1)*$F221)))","v":""},"",{"$f":"IF(L221=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L221,'Asset Models'!$V$7)*$F221)","v":""}]
[0.11228487851572388,0.83967787234076174,{"$f":"IF(Inventory!AH228=Inventory!$C$1032,0.5,1)*B229","v":0.83967787234076174},{"$f":"Inventory!C228","v":0},{"$f":"Inventory!E228","v":0},{"$f":"Inventory!W228","v":""},{"$f":"'Year 09'!AM229","v":""},{"$f":"IF($J229='Year 09'!$J229,'Year 09'!H229,$J229)","v":""},{"$f":"IF($J229='Year 09'!$J229,'Year 09'!I229,$J229)","v":""},{"$f":"'Year 09'!AN229","v":""},"",{"$f":"IF(E229 = 0, \"\", MATCH($E229,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!BA$7+$J229-1))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$W$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AB$7+$J229-1)*$F229)","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,1,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0)*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=1,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=2,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,0,IF($G229=3,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AX$7+$G229-1),IF($G229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AT$7+$G229-1),0))*(1-$M229)))","v":""},"","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$B$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$F$7+$G229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$O$7+$J229-1))*$F229))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$BF$7+$K229-1))","v":""},{"$f":"IF(L229=\"\", \"\", VLOOKUP(X229,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,P229,IF($X229=1,IF(Z$9=$G229,(1-$M229),0),IF($X229=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,Q229,IF($X229=1,IF(AA$9=$G229,(1-$M229),0),IF($X229=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,R229,IF($X229=1,IF(AB$9=$G229,(1-$M229),0),IF($X229=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L229=\"\", \"\", IF($X229=0,S229,IF($X229=1,IF(AC$9=$G229,(1-$M229),0),IF($X229=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AG$7+$G229-2),(1-$M229),0),IF($X229=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AJ$7+$J229-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X229=3,1,IF($X229=4,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$AO$7+$J229-1),$J229))","v":""},"",{"$f":"IF(L229=\"\", \"\", IF($X229=0,$V229,IF($G229=5,$N229,(INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$T$7+$X229-1)+INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1))*$F229)))","v":""},{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$CE$7+$K229-1)*$F229)","v":""},"","","","","","","","","","",{"$f":"IF(L229=\"\", \"\", IF($G229=5,$O229,IF($AK229=0,$W229,INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$J$7+$J229-1)*$F229)))","v":""},"",{"$f":"IF(L229=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L229,'Asset Models'!$V$7)*$F229)","v":""}]
[0.31684439671559239,0.22858408737637859,{"$f":"IF(Inventory!AH240=Inventory!$C$1032,0.5,1)*B241","v":0.22858408737637859},{"$f":"Inventory!C240","v":0},{"$f":"Inventory!E240","v":0},{"$f":"Inventory!W240","v":""},{"$f":"'Year 09'!AM241","v":""},{"$f":"IF($J241='Year 09'!$J241,'Year 09'!H241,$J241)","v":""},{"$f":"IF($J241='Year 09'!$J241,'Year 09'!I241,$J241)","v":""},{"$f":"'Year 09'!AN241","v":""},"",{"$f":"IF(E241 = 0, \"\", MATCH($E241,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!BA$7+$J241-1))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$W$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AB$7+$J241-1)*$F241)","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,1,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0)*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=1,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=2,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,0,IF($G241=3,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AX$7+$G241-1),IF($G241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AT$7+$G241-1),0))*(1-$M241)))","v":""},"","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$B$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$F$7+$G241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$O$7+$J241-1))*$F241))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$BF$7+$K241-1))","v":""},{"$f":"IF(L241=\"\", \"\", VLOOKUP(X241,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,P241,IF($X241=1,IF(Z$9=$G241,(1-$M241),0),IF($X241=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,Q241,IF($X241=1,IF(AA$9=$G241,(1-$M241),0),IF($X241=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,R241,IF($X241=1,IF(AB$9=$G241,(1-$M241),0),IF($X241=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L241=\"\", \"\", IF($X241=0,S241,IF($X241=1,IF(AC$9=$G241,(1-$M241),0),IF($X241=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AG$7+$G241-2),(1-$M241),0),IF($X241=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AJ$7+$J241-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X241=3,1,IF($X241=4,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$AO$7+$J241-1),$J241))","v":""},"",{"$f":"IF(L241=\"\", \"\", IF($X241=0,$V241,IF($G241=5,$N241,(INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$T$7+$X241-1)+INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1))*$F241)))","v":""},{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$CE$7+$K241-1)*$F241)","v":""},"","","","","","","","","","",{"$f":"IF(L241=\"\", \"\", IF($G241=5,$O241,IF($AK241=0,$W241,INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$J$7+$J241-1)*$F241)))","v":""},"",{"$f":"IF(L241=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L241,'Asset Models'!$V$7)*$F241)","v":""}]
[0.70227183238284219,0.96662706190608583,{"$f":"IF(Inventory!AH245=Inventory!$C$1032,0.5,1)*B246","v":0.96662706190608583},{"$f":"Inventory!C245","v":0},{"$f":"Inventory!E245","v":0},{"$f":"Inventory!W245","v":""},{"$f":"'Year 09'!AM246","v":""},{"$f":"IF($J246='Year 09'!$J246,'Year 09'!H246,$J246)","v":""},{"$f":"IF($J246='Year 09'!$J246,'Year 09'!I246,$J246)","v":""},{"$f":"'Year 09'!AN246","v":""},"",{"$f":"IF(E246 = 0, \"\", MATCH($E246,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!BA$7+$J246-1))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$W$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AB$7+$J246-1)*$F246)","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,1,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0)*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=1,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=2,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,0,IF($G246=3,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AX$7+$G246-1),IF($G246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AT$7+$G246-1),0))*(1-$M246)))","v":""},"","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$B$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$F$7+$G246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$O$7+$J246-1))*$F246))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$BF$7+$K246-1))","v":""},{"$f":"IF(L246=\"\", \"\", VLOOKUP(X246,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,P246,IF($X246=1,IF(Z$9=$G246,(1-$M246),0),IF($X246=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,Q246,IF($X246=1,IF(AA$9=$G246,(1-$M246),0),IF($X246=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,R246,IF($X246=1,IF(AB$9=$G246,(1-$M246),0),IF($X246=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L246=\"\", \"\", IF($X246=0,S246,IF($X246=1,IF(AC$9=$G246,(1-$M246),0),IF($X246=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AG$7+$G246-2),(1-$M246),0),IF($X246=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AJ$7+$J246-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X246=3,1,IF($X246=4,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$AO$7+$J246-1),$J246))","v":""},"",{"$f":"IF(L246=\"\", \"\", IF($X246=0,$V246,IF($G246=5,$N246,(INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$T$7+$X246-1)+INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1))*$F246)))","v":""},{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$CE$7+$K246-1)*$F246)","v":""},"","","","","","","","","","",{"$f":"IF(L246=\"\", \"\", IF($G246=5,$O246,IF($AK246=0,$W246,INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$J$7+$J246-1)*$F246)))","v":""},"",{"$f":"IF(L246=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L246,'Asset Models'!$V$7)*$F246)","v":""}]
[0.14102668409249819,0.81569730445640631,{"$f":"IF(Inventory!AH248=Inventory!$C$1032,0.5,1)*B249","v":0.81569730445640631},{"$f":"Inventory!C248","v":0},{"$f":"Inventory!E248","v":0},{"$f":"Inventory!W248","v":""},{"$f":"'Year 09'!AM249","v":""},{"$f":"IF($J249='Year 09'!$J249,'Year 09'!H249,$J249)","v":""},{"$f":"IF($J249='Year 09'!$J249,'Year 09'!I249,$J249)","v":""},{"$f":"'Year 09'!AN249","v":""},"",{"$f":"IF(E249 = 0, \"\", MATCH($E249,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!BA$7+$J249-1))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$W$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AB$7+$J249-1)*$F249)","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,1,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0)*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=1,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=2,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,0,IF($G249=3,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AX$7+$G249-1),IF($G249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AT$7+$G249-1),0))*(1-$M249)))","v":""},"","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$B$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$F$7+$G249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$O$7+$J249-1))*$F249))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$BF$7+$K249-1))","v":""},{"$f":"IF(L249=\"\", \"\", VLOOKUP(X249,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,P249,IF($X249=1,IF(Z$9=$G249,(1-$M249),0),IF($X249=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,Q249,IF($X249=1,IF(AA$9=$G249,(1-$M249),0),IF($X249=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,R249,IF($X249=1,IF(AB$9=$G249,(1-$M249),0),IF($X249=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L249=\"\", \"\", IF($X249=0,S249,IF($X249=1,IF(AC$9=$G249,(1-$M249),0),IF($X249=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AG$7+$G249-2),(1-$M249),0),IF($X249=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AJ$7+$J249-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X249=3,1,IF($X249=4,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$AO$7+$J249-1),$J249))","v":""},"",{"$f":"IF(L249=\"\", \"\", IF($X249=0,$V249,IF($G249=5,$N249,(INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$T$7+$X249-1)+INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1))*$F249)))","v":""},{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$CE$7+$K249-1)*$F249)","v":""},"","","","","","","","","","",{"$f":"IF(L249=\"\", \"\", IF($G249=5,$O249,IF($AK249=0,$W249,INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$J$7+$J249-1)*$F249)))","v":""},"",{"$f":"IF(L249=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L249,'Asset Models'!$V$7)*$F249)","v":""}]
[0.97868682605272728,0.45646260173691844,{"$f":"IF(Inventory!AH260=Inventory!$C$1032,0.5,1)*B261","v":0.45646260173691844},{"$f":"Inventory!C260","v":0},{"$f":"Inventory!E260","v":0},{"$f":"Inventory!W260","v":""},{"$f":"'Year 09'!AM261","v":""},{"$f":"IF($J261='Year 09'!$J261,'Year 09'!H261,$J261)","v":""},{"$f":"IF($J261='Year 09'!$J261,'Year 09'!I261,$J261)","v":""},{"$f":"'Year 09'!AN261","v":""},"",{"$f":"IF(E261 = 0, \"\", MATCH($E261,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!BA$7+$J261-1))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$W$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AB$7+$J261-1)*$F261)","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,1,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0)*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=1,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=2,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,0,IF($G261=3,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AX$7+$G261-1),IF($G261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AT$7+$G261-1),0))*(1-$M261)))","v":""},"","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$B$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$F$7+$G261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$O$7+$J261-1))*$F261))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$BF$7+$K261-1))","v":""},{"$f":"IF(L261=\"\", \"\", VLOOKUP(X261,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,P261,IF($X261=1,IF(Z$9=$G261,(1-$M261),0),IF($X261=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,Q261,IF($X261=1,IF(AA$9=$G261,(1-$M261),0),IF($X261=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,R261,IF($X261=1,IF(AB$9=$G261,(1-$M261),0),IF($X261=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L261=\"\", \"\", IF($X261=0,S261,IF($X261=1,IF(AC$9=$G261,(1-$M261),0),IF($X261=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AG$7+$G261-2),(1-$M261),0),IF($X261=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AJ$7+$J261-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X261=3,1,IF($X261=4,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$AO$7+$J261-1),$J261))","v":""},"",{"$f":"IF(L261=\"\", \"\", IF($X261=0,$V261,IF($G261=5,$N261,(INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$T$7+$X261-1)+INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1))*$F261)))","v":""},{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$CE$7+$K261-1)*$F261)","v":""},"","","","","","","","","","",{"$f":"IF(L261=\"\", \"\", IF($G261=5,$O261,IF($AK261=0,$W261,INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$J$7+$J261-1)*$F261)))","v":""},"",{"$f":"IF(L261=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L261,'Asset Models'!$V$7)*$F261)","v":""}]
[0.32764331419355774,0.5975663550413588,{"$f":"IF(Inventory!AH261=Inventory!$C$1032,0.5,1)*B262","v":0.5975663550413588},{"$f":"Inventory!C261","v":0},{"$f":"Inventory!E261","v":0},{"$f":"Inventory!W261","v":""},{"$f":"'Year 09'!AM262","v":""},{"$f":"IF($J262='Year 09'!$J262,'Year 09'!H262,$J262)","v":""},{"$f":"IF($J262='Year 09'!$J262,'Year 09'!I262,$J262)","v":""},{"$f":"'Year 09'!AN262","v":""},"",{"$f":"IF(E262 = 0, \"\", MATCH($E262,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!BA$7+$J262-1))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$W$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AB$7+$J262-1)*$F262)","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,1,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0)*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=1,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=2,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,0,IF($G262=3,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AX$7+$G262-1),IF($G262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AT$7+$G262-1),0))*(1-$M262)))","v":""},"","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$B$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$F$7+$G262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$O$7+$J262-1))*$F262))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$BF$7+$K262-1))","v":""},{"$f":"IF(L262=\"\", \"\", VLOOKUP(X262,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,P262,IF($X262=1,IF(Z$9=$G262,(1-$M262),0),IF($X262=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,Q262,IF($X262=1,IF(AA$9=$G262,(1-$M262),0),IF($X262=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,R262,IF($X262=1,IF(AB$9=$G262,(1-$M262),0),IF($X262=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L262=\"\", \"\", IF($X262=0,S262,IF($X262=1,IF(AC$9=$G262,(1-$M262),0),IF($X262=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AG$7+$G262-2),(1-$M262),0),IF($X262=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AJ$7+$J262-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X262=3,1,IF($X262=4,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$AO$7+$J262-1),$J262))","v":""},"",{"$f":"IF(L262=\"\", \"\", IF($X262=0,$V262,IF($G262=5,$N262,(INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$T$7+$X262-1)+INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1))*$F262)))","v":""},{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$CE$7+$K262-1)*$F262)","v":""},"","","","","","","","","","",{"$f":"IF(L262=\"\", \"\", IF($G262=5,$O262,IF($AK262=0,$W262,INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$J$7+$J262-1)*$F262)))","v":""},"",{"$f":"IF(L262=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L262,'Asset Models'!$V$7)*$F262)","v":""}]
[0.59718624410300813,0.51015196993350853,{"$f":"IF(Inventory!AH273=Inventory!$C$1032,0.5,1)*B274","v":0.51015196993350853},{"$f":"Inventory!C273","v":0},{"$f":"Inventory!E273","v":0},{"$f":"Inventory!W273","v":""},{"$f":"'Year 09'!AM274","v":""},{"$f":"IF($J274='Year 09'!$J274,'Year 09'!H274,$J274)","v":""},{"$f":"IF($J274='Year 09'!$J274,'Year 09'!I274,$J274)","v":""},{"$f":"'Year 09'!AN274","v":""},"",{"$f":"IF(E274 = 0, \"\", MATCH($E274,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!BA$7+$J274-1))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$W$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AB$7+$J274-1)*$F274)","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,1,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0)*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=1,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=2,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,0,IF($G274=3,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AX$7+$G274-1),IF($G274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AT$7+$G274-1),0))*(1-$M274)))","v":""},"","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$B$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$F$7+$G274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$O$7+$J274-1))*$F274))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$BF$7+$K274-1))","v":""},{"$f":"IF(L274=\"\", \"\", VLOOKUP(X274,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,P274,IF($X274=1,IF(Z$9=$G274,(1-$M274),0),IF($X274=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,Q274,IF($X274=1,IF(AA$9=$G274,(1-$M274),0),IF($X274=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,R274,IF($X274=1,IF(AB$9=$G274,(1-$M274),0),IF($X274=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L274=\"\", \"\", IF($X274=0,S274,IF($X274=1,IF(AC$9=$G274,(1-$M274),0),IF($X274=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AG$7+$G274-2),(1-$M274),0),IF($X274=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AJ$7+$J274-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X274=3,1,IF($X274=4,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$AO$7+$J274-1),$J274))","v":""},"",{"$f":"IF(L274=\"\", \"\", IF($X274=0,$V274,IF($G274=5,$N274,(INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$T$7+$X274-1)+INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1))*$F274)))","v":""},{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$CE$7+$K274-1)*$F274)","v":""},"","","","","","","","","","",{"$f":"IF(L274=\"\", \"\", IF($G274=5,$O274,IF($AK274=0,$W274,INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$J$7+$J274-1)*$F274)))","v":""},"",{"$f":"IF(L274=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L274,'Asset Models'!$V$7)*$F274)","v":""}]
[0.66135981735460725,9.4217902781532636E-3,{"$f":"IF(Inventory!AH278=Inventory!$C$1032,0.5,1)*B279","v":9.4217902781532636E-3},{"$f":"Inventory!C278","v":0},{"$f":"Inventory!E278","v":0},{"$f":"Inventory!W278","v":""},{"$f":"'Year 09'!AM279","v":""},{"$f":"IF($J279='Year 09'!$J279,'Year 09'!H279,$J279)","v":""},{"$f":"IF($J279='Year 09'!$J279,'Year 09'!I279,$J279)","v":""},{"$f":"'Year 09'!AN279","v":""},"",{"$f":"IF(E279 = 0, \"\", MATCH($E279,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!BA$7+$J279-1))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$W$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AB$7+$J279-1)*$F279)","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,1,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0)*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=1,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=2,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,0,IF($G279=3,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AX$7+$G279-1),IF($G279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AT$7+$G279-1),0))*(1-$M279)))","v":""},"","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$B$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$F$7+$G279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$O$7+$J279-1))*$F279))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$BF$7+$K279-1))","v":""},{"$f":"IF(L279=\"\", \"\", VLOOKUP(X279,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,P279,IF($X279=1,IF(Z$9=$G279,(1-$M279),0),IF($X279=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,Q279,IF($X279=1,IF(AA$9=$G279,(1-$M279),0),IF($X279=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,R279,IF($X279=1,IF(AB$9=$G279,(1-$M279),0),IF($X279=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L279=\"\", \"\", IF($X279=0,S279,IF($X279=1,IF(AC$9=$G279,(1-$M279),0),IF($X279=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AG$7+$G279-2),(1-$M279),0),IF($X279=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AJ$7+$J279-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X279=3,1,IF($X279=4,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$AO$7+$J279-1),$J279))","v":""},"",{"$f":"IF(L279=\"\", \"\", IF($X279=0,$V279,IF($G279=5,$N279,(INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$T$7+$X279-1)+INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1))*$F279)))","v":""},{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$CE$7+$K279-1)*$F279)","v":""},"","","","","","","","","","",{"$f":"IF(L279=\"\", \"\", IF($G279=5,$O279,IF($AK279=0,$W279,INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$J$7+$J279-1)*$F279)))","v":""},"",{"$f":"IF(L279=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L279,'Asset Models'!$V$7)*$F279)","v":""}]
[0.51278896269574092,0.53869055593658266,{"$f":"IF(Inventory!AH281=Inventory!$C$1032,0.5,1)*B282","v":0.53869055593658266},{"$f":"Inventory!C281","v":0},{"$f":"Inventory!E281","v":0},{"$f":"Inventory!W281","v":""},{"$f":"'Year 09'!AM282","v":""},{"$f":"IF($J282='Year 09'!$J282,'Year 09'!H282,$J282)","v":""},{"$f":"IF($J282='Year 09'!$J282,'Year 09'!I282,$J282)","v":""},{"$f":"'Year 09'!AN282","v":""},"",{"$f":"IF(E282 = 0, \"\", MATCH($E282,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!BA$7+$J282-1))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$W$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AB$7+$J282-1)*$F282)","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,1,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0)*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=1,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=2,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,0,IF($G282=3,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AX$7+$G282-1),IF($G282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AT$7+$G282-1),0))*(1-$M282)))","v":""},"","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$B$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$F$7+$G282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$O$7+$J282-1))*$F282))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$BF$7+$K282-1))","v":""},{"$f":"IF(L282=\"\", \"\", VLOOKUP(X282,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,P282,IF($X282=1,IF(Z$9=$G282,(1-$M282),0),IF($X282=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,Q282,IF($X282=1,IF(AA$9=$G282,(1-$M282),0),IF($X282=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,R282,IF($X282=1,IF(AB$9=$G282,(1-$M282),0),IF($X282=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L282=\"\", \"\", IF($X282=0,S282,IF($X282=1,IF(AC$9=$G282,(1-$M282),0),IF($X282=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AG$7+$G282-2),(1-$M282),0),IF($X282=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AJ$7+$J282-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X282=3,1,IF($X282=4,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$AO$7+$J282-1),$J282))","v":""},"",{"$f":"IF(L282=\"\", \"\", IF($X282=0,$V282,IF($G282=5,$N282,(INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$T$7+$X282-1)+INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1))*$F282)))","v":""},{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$CE$7+$K282-1)*$F282)","v":""},"","","","","","","","","","",{"$f":"IF(L282=\"\", \"\", IF($G282=5,$O282,IF($AK282=0,$W282,INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$J$7+$J282-1)*$F282)))","v":""},"",{"$f":"IF(L282=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L282,'Asset Models'!$V$7)*$F282)","v":""}]
[0.1204756856541882,0.40228996364732073,{"$f":"IF(Inventory!AH293=Inventory!$C$1032,0.5,1)*B294","v":0.40228996364732073},{"$f":"Inventory!C293","v":0},{"$f":"Inventory!E293","v":0},{"$f":"Inventory!W293","v":""},{"$f":"'Year 09'!AM294","v":""},{"$f":"IF($J294='Year 09'!$J294,'Year 09'!H294,$J294)","v":""},{"$f":"IF($J294='Year 09'!$J294,'Year 09'!I294,$J294)","v":""},{"$f":"'Year 09'!AN294","v":""},"",{"$f":"IF(E294 = 0, \"\", MATCH($E294,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!BA$7+$J294-1))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$W$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AB$7+$J294-1)*$F294)","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,1,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0)*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=1,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=2,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,0,IF($G294=3,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AX$7+$G294-1),IF($G294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AT$7+$G294-1),0))*(1-$M294)))","v":""},"","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$B$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$F$7+$G294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$O$7+$J294-1))*$F294))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$BF$7+$K294-1))","v":""},{"$f":"IF(L294=\"\", \"\", VLOOKUP(X294,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,P294,IF($X294=1,IF(Z$9=$G294,(1-$M294),0),IF($X294=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,Q294,IF($X294=1,IF(AA$9=$G294,(1-$M294),0),IF($X294=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,R294,IF($X294=1,IF(AB$9=$G294,(1-$M294),0),IF($X294=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L294=\"\", \"\", IF($X294=0,S294,IF($X294=1,IF(AC$9=$G294,(1-$M294),0),IF($X294=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AG$7+$G294-2),(1-$M294),0),IF($X294=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AJ$7+$J294-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X294=3,1,IF($X294=4,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$AO$7+$J294-1),$J294))","v":""},"",{"$f":"IF(L294=\"\", \"\", IF($X294=0,$V294,IF($G294=5,$N294,(INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$T$7+$X294-1)+INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1))*$F294)))","v":""},{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$CE$7+$K294-1)*$F294)","v":""},"","","","","","","","","","",{"$f":"IF(L294=\"\", \"\", IF($G294=5,$O294,IF($AK294=0,$W294,INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$J$7+$J294-1)*$F294)))","v":""},"",{"$f":"IF(L294=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L294,'Asset Models'!$V$7)*$F294)","v":""}]
[0.70683065616811203,0.9667636078933709,{"$f":"IF(Inventory!AH301=Inventory!$C$1032,0.5,1)*B302","v":0.9667636078933709},{"$f":"Inventory!C301","v":0},{"$f":"Inventory!E301","v":0},{"$f":"Inventory!W301","v":""},{"$f":"'Year 09'!AM302","v":""},{"$f":"IF($J302='Year 09'!$J302,'Year 09'!H302,$J302)","v":""},{"$f":"IF($J302='Year 09'!$J302,'Year 09'!I302,$J302)","v":""},{"$f":"'Year 09'!AN302","v":""},"",{"$f":"IF(E302 = 0, \"\", MATCH($E302,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!BA$7+$J302-1))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$W$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AB$7+$J302-1)*$F302)","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,1,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0)*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=1,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=2,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,0,IF($G302=3,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AX$7+$G302-1),IF($G302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AT$7+$G302-1),0))*(1-$M302)))","v":""},"","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$B$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$F$7+$G302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$O$7+$J302-1))*$F302))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$BF$7+$K302-1))","v":""},{"$f":"IF(L302=\"\", \"\", VLOOKUP(X302,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,P302,IF($X302=1,IF(Z$9=$G302,(1-$M302),0),IF($X302=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,Q302,IF($X302=1,IF(AA$9=$G302,(1-$M302),0),IF($X302=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,R302,IF($X302=1,IF(AB$9=$G302,(1-$M302),0),IF($X302=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L302=\"\", \"\", IF($X302=0,S302,IF($X302=1,IF(AC$9=$G302,(1-$M302),0),IF($X302=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AG$7+$G302-2),(1-$M302),0),IF($X302=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AJ$7+$J302-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X302=3,1,IF($X302=4,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$AO$7+$J302-1),$J302))","v":""},"",{"$f":"IF(L302=\"\", \"\", IF($X302=0,$V302,IF($G302=5,$N302,(INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$T$7+$X302-1)+INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1))*$F302)))","v":""},{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$CE$7+$K302-1)*$F302)","v":""},"","","","","","","","","","",{"$f":"IF(L302=\"\", \"\", IF($G302=5,$O302,IF($AK302=0,$W302,INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$J$7+$J302-1)*$F302)))","v":""},"",{"$f":"IF(L302=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L302,'Asset Models'!$V$7)*$F302)","v":""}]
[0.96561974919770976,0.90205226842492647,{"$f":"IF(Inventory!AH302=Inventory!$C$1032,0.5,1)*B303","v":0.90205226842492647},{"$f":"Inventory!C302","v":0},{"$f":"Inventory!E302","v":0},{"$f":"Inventory!W302","v":""},{"$f":"'Year 09'!AM303","v":""},{"$f":"IF($J303='Year 09'!$J303,'Year 09'!H303,$J303)","v":""},{"$f":"IF($J303='Year 09'!$J303,'Year 09'!I303,$J303)","v":""},{"$f":"'Year 09'!AN303","v":""},"",{"$f":"IF(E303 = 0, \"\", MATCH($E303,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!BA$7+$J303-1))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$W$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AB$7+$J303-1)*$F303)","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,1,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0)*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=1,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=2,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,0,IF($G303=3,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AX$7+$G303-1),IF($G303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AT$7+$G303-1),0))*(1-$M303)))","v":""},"","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$B$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$F$7+$G303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$O$7+$J303-1))*$F303))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$BF$7+$K303-1))","v":""},{"$f":"IF(L303=\"\", \"\", VLOOKUP(X303,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,P303,IF($X303=1,IF(Z$9=$G303,(1-$M303),0),IF($X303=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,Q303,IF($X303=1,IF(AA$9=$G303,(1-$M303),0),IF($X303=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,R303,IF($X303=1,IF(AB$9=$G303,(1-$M303),0),IF($X303=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L303=\"\", \"\", IF($X303=0,S303,IF($X303=1,IF(AC$9=$G303,(1-$M303),0),IF($X303=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AG$7+$G303-2),(1-$M303),0),IF($X303=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AJ$7+$J303-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X303=3,1,IF($X303=4,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$AO$7+$J303-1),$J303))","v":""},"",{"$f":"IF(L303=\"\", \"\", IF($X303=0,$V303,IF($G303=5,$N303,(INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$T$7+$X303-1)+INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1))*$F303)))","v":""},{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$CE$7+$K303-1)*$F303)","v":""},"","","","","","","","","","",{"$f":"IF(L303=\"\", \"\", IF($G303=5,$O303,IF($AK303=0,$W303,INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$J$7+$J303-1)*$F303)))","v":""},"",{"$f":"IF(L303=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L303,'Asset Models'!$V$7)*$F303)","v":""}]
[0.14942479558816169,9.2930707164803783E-2,{"$f":"IF(Inventory!AH314=Inventory!$C$1032,0.5,1)*B315","v":9.2930707164803783E-2},{"$f":"Inventory!C314","v":0},{"$f":"Inventory!E314","v":0},{"$f":"Inventory!W314","v":""},{"$f":"'Year 09'!AM315","v":""},{"$f":"IF($J315='Year 09'!$J315,'Year 09'!H315,$J315)","v":""},{"$f":"IF($J315='Year 09'!$J315,'Year 09'!I315,$J315)","v":""},{"$f":"'Year 09'!AN315","v":""},"",{"$f":"IF(E315 = 0, \"\", MATCH($E315,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!BA$7+$J315-1))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$W$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AB$7+$J315-1)*$F315)","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,1,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0)*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=1,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=2,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,0,IF($G315=3,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AX$7+$G315-1),IF($G315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AT$7+$G315-1),0))*(1-$M315)))","v":""},"","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$B$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$F$7+$G315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$O$7+$J315-1))*$F315))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$BF$7+$K315-1))","v":""},{"$f":"IF(L315=\"\", \"\", VLOOKUP(X315,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,P315,IF($X315=1,IF(Z$9=$G315,(1-$M315),0),IF($X315=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,Q315,IF($X315=1,IF(AA$9=$G315,(1-$M315),0),IF($X315=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,R315,IF($X315=1,IF(AB$9=$G315,(1-$M315),0),IF($X315=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L315=\"\", \"\", IF($X315=0,S315,IF($X315=1,IF(AC$9=$G315,(1-$M315),0),IF($X315=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AG$7+$G315-2),(1-$M315),0),IF($X315=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AJ$7+$J315-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X315=3,1,IF($X315=4,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$AO$7+$J315-1),$J315))","v":""},"",{"$f":"IF(L315=\"\", \"\", IF($X315=0,$V315,IF($G315=5,$N315,(INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$T$7+$X315-1)+INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1))*$F315)))","v":""},{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$CE$7+$K315-1)*$F315)","v":""},"","","","","","","","","","",{"$f":"IF(L315=\"\", \"\", IF($G315=5,$O315,IF($AK315=0,$W315,INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$J$7+$J315-1)*$F315)))","v":""},"",{"$f":"IF(L315=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L315,'Asset Models'!$V$7)*$F315)","v":""}]
[0.1072119177306845,0.82016769264829859,{"$f":"IF(Inventory!AH321=Inventory!$C$1032,0.5,1)*B322","v":0.82016769264829859},{"$f":"Inventory!C321","v":0},{"$f":"Inventory!E321","v":0},{"$f":"Inventory!W321","v":""},{"$f":"'Year 09'!AM322","v":""},{"$f":"IF($J322='Year 09'!$J322,'Year 09'!H322,$J322)","v":""},{"$f":"IF($J322='Year 09'!$J322,'Year 09'!I322,$J322)","v":""},{"$f":"'Year 09'!AN322","v":""},"",{"$f":"IF(E322 = 0, \"\", MATCH($E322,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!BA$7+$J322-1))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$W$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AB$7+$J322-1)*$F322)","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,1,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0)*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=1,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=2,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,0,IF($G322=3,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AX$7+$G322-1),IF($G322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AT$7+$G322-1),0))*(1-$M322)))","v":""},"","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$B$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$F$7+$G322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$O$7+$J322-1))*$F322))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$BF$7+$K322-1))","v":""},{"$f":"IF(L322=\"\", \"\", VLOOKUP(X322,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,P322,IF($X322=1,IF(Z$9=$G322,(1-$M322),0),IF($X322=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,Q322,IF($X322=1,IF(AA$9=$G322,(1-$M322),0),IF($X322=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,R322,IF($X322=1,IF(AB$9=$G322,(1-$M322),0),IF($X322=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L322=\"\", \"\", IF($X322=0,S322,IF($X322=1,IF(AC$9=$G322,(1-$M322),0),IF($X322=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AG$7+$G322-2),(1-$M322),0),IF($X322=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AJ$7+$J322-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X322=3,1,IF($X322=4,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$AO$7+$J322-1),$J322))","v":""},"",{"$f":"IF(L322=\"\", \"\", IF($X322=0,$V322,IF($G322=5,$N322,(INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$T$7+$X322-1)+INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1))*$F322)))","v":""},{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$CE$7+$K322-1)*$F322)","v":""},"","","","","","","","","","",{"$f":"IF(L322=\"\", \"\", IF($G322=5,$O322,IF($AK322=0,$W322,INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$J$7+$J322-1)*$F322)))","v":""},"",{"$f":"IF(L322=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L322,'Asset Models'!$V$7)*$F322)","v":""}]
[0.54762369033597691,0.32213083832592915,{"$f":"IF(Inventory!AH326=Inventory!$C$1032,0.5,1)*B327","v":0.32213083832592915},{"$f":"Inventory!C326","v":0},{"$f":"Inventory!E326","v":0},{"$f":"Inventory!W326","v":""},{"$f":"'Year 09'!AM327","v":""},{"$f":"IF($J327='Year 09'!$J327,'Year 09'!H327,$J327)","v":""},{"$f":"IF($J327='Year 09'!$J327,'Year 09'!I327,$J327)","v":""},{"$f":"'Year 09'!AN327","v":""},"",{"$f":"IF(E327 = 0, \"\", MATCH($E327,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!BA$7+$J327-1))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$W$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AB$7+$J327-1)*$F327)","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,1,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0)*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=1,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=2,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,0,IF($G327=3,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AX$7+$G327-1),IF($G327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AT$7+$G327-1),0))*(1-$M327)))","v":""},"","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$B$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$F$7+$G327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$O$7+$J327-1))*$F327))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$BF$7+$K327-1))","v":""},{"$f":"IF(L327=\"\", \"\", VLOOKUP(X327,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,P327,IF($X327=1,IF(Z$9=$G327,(1-$M327),0),IF($X327=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,Q327,IF($X327=1,IF(AA$9=$G327,(1-$M327),0),IF($X327=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,R327,IF($X327=1,IF(AB$9=$G327,(1-$M327),0),IF($X327=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L327=\"\", \"\", IF($X327=0,S327,IF($X327=1,IF(AC$9=$G327,(1-$M327),0),IF($X327=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AG$7+$G327-2),(1-$M327),0),IF($X327=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AJ$7+$J327-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X327=3,1,IF($X327=4,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$AO$7+$J327-1),$J327))","v":""},"",{"$f":"IF(L327=\"\", \"\", IF($X327=0,$V327,IF($G327=5,$N327,(INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$T$7+$X327-1)+INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1))*$F327)))","v":""},{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$CE$7+$K327-1)*$F327)","v":""},"","","","","","","","","","",{"$f":"IF(L327=\"\", \"\", IF($G327=5,$O327,IF($AK327=0,$W327,INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$J$7+$J327-1)*$F327)))","v":""},"",{"$f":"IF(L327=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L327,'Asset Models'!$V$7)*$F327)","v":""}]
[0.82496218169196134,0.70212762310674448,{"$f":"IF(Inventory!AH334=Inventory!$C$1032,0.5,1)*B335","v":0.70212762310674448},{"$f":"Inventory!C334","v":0},{"$f":"Inventory!E334","v":0},{"$f":"Inventory!W334","v":""},{"$f":"'Year 09'!AM335","v":""},{"$f":"IF($J335='Year 09'!$J335,'Year 09'!H335,$J335)","v":""},{"$f":"IF($J335='Year 09'!$J335,'Year 09'!I335,$J335)","v":""},{"$f":"'Year 09'!AN335","v":""},"",{"$f":"IF(E335 = 0, \"\", MATCH($E335,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!BA$7+$J335-1))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$W$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AB$7+$J335-1)*$F335)","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,1,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0)*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=1,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=2,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,0,IF($G335=3,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AX$7+$G335-1),IF($G335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AT$7+$G335-1),0))*(1-$M335)))","v":""},"","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$B$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$F$7+$G335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$O$7+$J335-1))*$F335))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$BF$7+$K335-1))","v":""},{"$f":"IF(L335=\"\", \"\", VLOOKUP(X335,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,P335,IF($X335=1,IF(Z$9=$G335,(1-$M335),0),IF($X335=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,Q335,IF($X335=1,IF(AA$9=$G335,(1-$M335),0),IF($X335=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,R335,IF($X335=1,IF(AB$9=$G335,(1-$M335),0),IF($X335=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L335=\"\", \"\", IF($X335=0,S335,IF($X335=1,IF(AC$9=$G335,(1-$M335),0),IF($X335=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AG$7+$G335-2),(1-$M335),0),IF($X335=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AJ$7+$J335-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X335=3,1,IF($X335=4,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$AO$7+$J335-1),$J335))","v":""},"",{"$f":"IF(L335=\"\", \"\", IF($X335=0,$V335,IF($G335=5,$N335,(INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$T$7+$X335-1)+INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1))*$F335)))","v":""},{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$CE$7+$K335-1)*$F335)","v":""},"","","","","","","","","","",{"$f":"IF(L335=\"\", \"\", IF($G335=5,$O335,IF($AK335=0,$W335,INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$J$7+$J335-1)*$F335)))","v":""},"",{"$f":"IF(L335=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L335,'Asset Models'!$V$7)*$F335)","v":""}]
[0.23534838059712482,0.66173362192222229,{"$f":"IF(Inventory!AH342=Inventory!$C$1032,0.5,1)*B343","v":0.66173362192222229},{"$f":"Inventory!C342","v":0},{"$f":"Inventory!E342","v":0},{"$f":"Inventory!W342","v":""},{"$f":"'Year 09'!AM343","v":""},{"$f":"IF($J343='Year 09'!$J343,'Year 09'!H343,$J343)","v":""},{"$f":"IF($J343='Year 09'!$J343,'Year 09'!I343,$J343)","v":""},{"$f":"'Year 09'!AN343","v":""},"",{"$f":"IF(E343 = 0, \"\", MATCH($E343,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!BA$7+$J343-1))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$W$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AB$7+$J343-1)*$F343)","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,1,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0)*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=1,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=2,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,0,IF($G343=3,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AX$7+$G343-1),IF($G343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AT$7+$G343-1),0))*(1-$M343)))","v":""},"","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$B$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$F$7+$G343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$O$7+$J343-1))*$F343))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$BF$7+$K343-1))","v":""},{"$f":"IF(L343=\"\", \"\", VLOOKUP(X343,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,P343,IF($X343=1,IF(Z$9=$G343,(1-$M343),0),IF($X343=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,Q343,IF($X343=1,IF(AA$9=$G343,(1-$M343),0),IF($X343=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,R343,IF($X343=1,IF(AB$9=$G343,(1-$M343),0),IF($X343=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L343=\"\", \"\", IF($X343=0,S343,IF($X343=1,IF(AC$9=$G343,(1-$M343),0),IF($X343=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AG$7+$G343-2),(1-$M343),0),IF($X343=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AJ$7+$J343-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X343=3,1,IF($X343=4,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$AO$7+$J343-1),$J343))","v":""},"",{"$f":"IF(L343=\"\", \"\", IF($X343=0,$V343,IF($G343=5,$N343,(INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$T$7+$X343-1)+INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1))*$F343)))","v":""},{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$CE$7+$K343-1)*$F343)","v":""},"","","","","","","","","","",{"$f":"IF(L343=\"\", \"\", IF($G343=5,$O343,IF($AK343=0,$W343,INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$J$7+$J343-1)*$F343)))","v":""},"",{"$f":"IF(L343=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L343,'Asset Models'!$V$7)*$F343)","v":""}]
[0.43842919194953101,0.57209348442237773,{"$f":"IF(Inventory!AH347=Inventory!$C$1032,0.5,1)*B348","v":0.57209348442237773},{"$f":"Inventory!C347","v":0},{"$f":"Inventory!E347","v":0},{"$f":"Inventory!W347","v":""},{"$f":"'Year 09'!AM348","v":""},{"$f":"IF($J348='Year 09'!$J348,'Year 09'!H348,$J348)","v":""},{"$f":"IF($J348='Year 09'!$J348,'Year 09'!I348,$J348)","v":""},{"$f":"'Year 09'!AN348","v":""},"",{"$f":"IF(E348 = 0, \"\", MATCH($E348,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!BA$7+$J348-1))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$W$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AB$7+$J348-1)*$F348)","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,1,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0)*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=1,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=2,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,0,IF($G348=3,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AX$7+$G348-1),IF($G348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AT$7+$G348-1),0))*(1-$M348)))","v":""},"","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$B$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$F$7+$G348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$O$7+$J348-1))*$F348))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$BF$7+$K348-1))","v":""},{"$f":"IF(L348=\"\", \"\", VLOOKUP(X348,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,P348,IF($X348=1,IF(Z$9=$G348,(1-$M348),0),IF($X348=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,Q348,IF($X348=1,IF(AA$9=$G348,(1-$M348),0),IF($X348=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,R348,IF($X348=1,IF(AB$9=$G348,(1-$M348),0),IF($X348=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L348=\"\", \"\", IF($X348=0,S348,IF($X348=1,IF(AC$9=$G348,(1-$M348),0),IF($X348=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AG$7+$G348-2),(1-$M348),0),IF($X348=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AJ$7+$J348-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X348=3,1,IF($X348=4,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$AO$7+$J348-1),$J348))","v":""},"",{"$f":"IF(L348=\"\", \"\", IF($X348=0,$V348,IF($G348=5,$N348,(INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$T$7+$X348-1)+INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1))*$F348)))","v":""},{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$CE$7+$K348-1)*$F348)","v":""},"","","","","","","","","","",{"$f":"IF(L348=\"\", \"\", IF($G348=5,$O348,IF($AK348=0,$W348,INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$J$7+$J348-1)*$F348)))","v":""},"",{"$f":"IF(L348=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L348,'Asset Models'!$V$7)*$F348)","v":""}]
[0.15043143852092056,0.72059537493452297,{"$f":"IF(Inventory!AH355=Inventory!$C$1032,0.5,1)*B356","v":0.72059537493452297},{"$f":"Inventory!C355","v":0},{"$f":"Inventory!E355","v":0},{"$f":"Inventory!W355","v":""},{"$f":"'Year 09'!AM356","v":""},{"$f":"IF($J356='Year 09'!$J356,'Year 09'!H356,$J356)","v":""},{"$f":"IF($J356='Year 09'!$J356,'Year 09'!I356,$J356)","v":""},{"$f":"'Year 09'!AN356","v":""},"",{"$f":"IF(E356 = 0, \"\", MATCH($E356,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!BA$7+$J356-1))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$W$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AB$7+$J356-1)*$F356)","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,1,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0)*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=1,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=2,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,0,IF($G356=3,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AX$7+$G356-1),IF($G356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AT$7+$G356-1),0))*(1-$M356)))","v":""},"","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$B$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$F$7+$G356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$O$7+$J356-1))*$F356))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$BF$7+$K356-1))","v":""},{"$f":"IF(L356=\"\", \"\", VLOOKUP(X356,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,P356,IF($X356=1,IF(Z$9=$G356,(1-$M356),0),IF($X356=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,Q356,IF($X356=1,IF(AA$9=$G356,(1-$M356),0),IF($X356=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,R356,IF($X356=1,IF(AB$9=$G356,(1-$M356),0),IF($X356=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L356=\"\", \"\", IF($X356=0,S356,IF($X356=1,IF(AC$9=$G356,(1-$M356),0),IF($X356=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AG$7+$G356-2),(1-$M356),0),IF($X356=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AJ$7+$J356-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X356=3,1,IF($X356=4,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$AO$7+$J356-1),$J356))","v":""},"",{"$f":"IF(L356=\"\", \"\", IF($X356=0,$V356,IF($G356=5,$N356,(INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$T$7+$X356-1)+INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1))*$F356)))","v":""},{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$CE$7+$K356-1)*$F356)","v":""},"","","","","","","","","","",{"$f":"IF(L356=\"\", \"\", IF($G356=5,$O356,IF($AK356=0,$W356,INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$J$7+$J356-1)*$F356)))","v":""},"",{"$f":"IF(L356=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L356,'Asset Models'!$V$7)*$F356)","v":""}]
[0.80253925907138079,0.38741861737116112,{"$f":"IF(Inventory!AH358=Inventory!$C$1032,0.5,1)*B359","v":0.38741861737116112},{"$f":"Inventory!C358","v":0},{"$f":"Inventory!E358","v":0},{"$f":"Inventory!W358","v":""},{"$f":"'Year 09'!AM359","v":""},{"$f":"IF($J359='Year 09'!$J359,'Year 09'!H359,$J359)","v":""},{"$f":"IF($J359='Year 09'!$J359,'Year 09'!I359,$J359)","v":""},{"$f":"'Year 09'!AN359","v":""},"",{"$f":"IF(E359 = 0, \"\", MATCH($E359,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!BA$7+$J359-1))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$W$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AB$7+$J359-1)*$F359)","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,1,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0)*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=1,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=2,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,0,IF($G359=3,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AX$7+$G359-1),IF($G359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AT$7+$G359-1),0))*(1-$M359)))","v":""},"","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$B$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$F$7+$G359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$O$7+$J359-1))*$F359))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$BF$7+$K359-1))","v":""},{"$f":"IF(L359=\"\", \"\", VLOOKUP(X359,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,P359,IF($X359=1,IF(Z$9=$G359,(1-$M359),0),IF($X359=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,Q359,IF($X359=1,IF(AA$9=$G359,(1-$M359),0),IF($X359=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,R359,IF($X359=1,IF(AB$9=$G359,(1-$M359),0),IF($X359=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L359=\"\", \"\", IF($X359=0,S359,IF($X359=1,IF(AC$9=$G359,(1-$M359),0),IF($X359=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AG$7+$G359-2),(1-$M359),0),IF($X359=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AJ$7+$J359-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X359=3,1,IF($X359=4,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$AO$7+$J359-1),$J359))","v":""},"",{"$f":"IF(L359=\"\", \"\", IF($X359=0,$V359,IF($G359=5,$N359,(INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$T$7+$X359-1)+INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1))*$F359)))","v":""},{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$CE$7+$K359-1)*$F359)","v":""},"","","","","","","","","","",{"$f":"IF(L359=\"\", \"\", IF($G359=5,$O359,IF($AK359=0,$W359,INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$J$7+$J359-1)*$F359)))","v":""},"",{"$f":"IF(L359=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L359,'Asset Models'!$V$7)*$F359)","v":""}]
[0.98068683941278012,0.49415628731106886,{"$f":"IF(Inventory!AH367=Inventory!$C$1032,0.5,1)*B368","v":0.49415628731106886},{"$f":"Inventory!C367","v":0},{"$f":"Inventory!E367","v":0},{"$f":"Inventory!W367","v":""},{"$f":"'Year 09'!AM368","v":""},{"$f":"IF($J368='Year 09'!$J368,'Year 09'!H368,$J368)","v":""},{"$f":"IF($J368='Year 09'!$J368,'Year 09'!I368,$J368)","v":""},{"$f":"'Year 09'!AN368","v":""},"",{"$f":"IF(E368 = 0, \"\", MATCH($E368,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!BA$7+$J368-1))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$W$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AB$7+$J368-1)*$F368)","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,1,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0)*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=1,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=2,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,0,IF($G368=3,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AX$7+$G368-1),IF($G368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AT$7+$G368-1),0))*(1-$M368)))","v":""},"","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$B$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$F$7+$G368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$O$7+$J368-1))*$F368))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$BF$7+$K368-1))","v":""},{"$f":"IF(L368=\"\", \"\", VLOOKUP(X368,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,P368,IF($X368=1,IF(Z$9=$G368,(1-$M368),0),IF($X368=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,Q368,IF($X368=1,IF(AA$9=$G368,(1-$M368),0),IF($X368=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,R368,IF($X368=1,IF(AB$9=$G368,(1-$M368),0),IF($X368=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L368=\"\", \"\", IF($X368=0,S368,IF($X368=1,IF(AC$9=$G368,(1-$M368),0),IF($X368=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AG$7+$G368-2),(1-$M368),0),IF($X368=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AJ$7+$J368-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X368=3,1,IF($X368=4,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$AO$7+$J368-1),$J368))","v":""},"",{"$f":"IF(L368=\"\", \"\", IF($X368=0,$V368,IF($G368=5,$N368,(INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$T$7+$X368-1)+INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1))*$F368)))","v":""},{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$CE$7+$K368-1)*$F368)","v":""},"","","","","","","","","","",{"$f":"IF(L368=\"\", \"\", IF($G368=5,$O368,IF($AK368=0,$W368,INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$J$7+$J368-1)*$F368)))","v":""},"",{"$f":"IF(L368=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L368,'Asset Models'!$V$7)*$F368)","v":""}]
[0.52585688405322417,0.88526512822948988,{"$f":"IF(Inventory!AH375=Inventory!$C$1032,0.5,1)*B376","v":0.88526512822948988},{"$f":"Inventory!C375","v":0},{"$f":"Inventory!E375","v":0},{"$f":"Inventory!W375","v":""},{"$f":"'Year 09'!AM376","v":""},{"$f":"IF($J376='Year 09'!$J376,'Year 09'!H376,$J376)","v":""},{"$f":"IF($J376='Year 09'!$J376,'Year 09'!I376,$J376)","v":""},{"$f":"'Year 09'!AN376","v":""},"",{"$f":"IF(E376 = 0, \"\", MATCH($E376,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!BA$7+$J376-1))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$W$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AB$7+$J376-1)*$F376)","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,1,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0)*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=1,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=2,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,0,IF($G376=3,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AX$7+$G376-1),IF($G376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AT$7+$G376-1),0))*(1-$M376)))","v":""},"","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$B$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$F$7+$G376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$O$7+$J376-1))*$F376))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$BF$7+$K376-1))","v":""},{"$f":"IF(L376=\"\", \"\", VLOOKUP(X376,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,P376,IF($X376=1,IF(Z$9=$G376,(1-$M376),0),IF($X376=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,Q376,IF($X376=1,IF(AA$9=$G376,(1-$M376),0),IF($X376=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,R376,IF($X376=1,IF(AB$9=$G376,(1-$M376),0),IF($X376=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L376=\"\", \"\", IF($X376=0,S376,IF($X376=1,IF(AC$9=$G376,(1-$M376),0),IF($X376=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AG$7+$G376-2),(1-$M376),0),IF($X376=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AJ$7+$J376-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X376=3,1,IF($X376=4,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$AO$7+$J376-1),$J376))","v":""},"",{"$f":"IF(L376=\"\", \"\", IF($X376=0,$V376,IF($G376=5,$N376,(INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$T$7+$X376-1)+INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1))*$F376)))","v":""},{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$CE$7+$K376-1)*$F376)","v":""},"","","","","","","","","","",{"$f":"IF(L376=\"\", \"\", IF($G376=5,$O376,IF($AK376=0,$W376,INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$J$7+$J376-1)*$F376)))","v":""},"",{"$f":"IF(L376=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L376,'Asset Models'!$V$7)*$F376)","v":""}]
[0.31389707292510183,2.8560018526217035E-2,{"$f":"IF(Inventory!AH380=Inventory!$C$1032,0.5,1)*B381","v":2.8560018526217035E-2},{"$f":"Inventory!C380","v":0},{"$f":"Inventory!E380","v":0},{"$f":"Inventory!W380","v":""},{"$f":"'Year 09'!AM381","v":""},{"$f":"IF($J381='Year 09'!$J381,'Year 09'!H381,$J381)","v":""},{"$f":"IF($J381='Year 09'!$J381,'Year 09'!I381,$J381)","v":""},{"$f":"'Year 09'!AN381","v":""},"",{"$f":"IF(E381 = 0, \"\", MATCH($E381,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!BA$7+$J381-1))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$W$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AB$7+$J381-1)*$F381)","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,1,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0)*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=1,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=2,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,0,IF($G381=3,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AX$7+$G381-1),IF($G381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AT$7+$G381-1),0))*(1-$M381)))","v":""},"","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$B$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$F$7+$G381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$O$7+$J381-1))*$F381))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$BF$7+$K381-1))","v":""},{"$f":"IF(L381=\"\", \"\", VLOOKUP(X381,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,P381,IF($X381=1,IF(Z$9=$G381,(1-$M381),0),IF($X381=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,Q381,IF($X381=1,IF(AA$9=$G381,(1-$M381),0),IF($X381=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,R381,IF($X381=1,IF(AB$9=$G381,(1-$M381),0),IF($X381=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L381=\"\", \"\", IF($X381=0,S381,IF($X381=1,IF(AC$9=$G381,(1-$M381),0),IF($X381=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AG$7+$G381-2),(1-$M381),0),IF($X381=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AJ$7+$J381-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X381=3,1,IF($X381=4,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$AO$7+$J381-1),$J381))","v":""},"",{"$f":"IF(L381=\"\", \"\", IF($X381=0,$V381,IF($G381=5,$N381,(INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$T$7+$X381-1)+INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1))*$F381)))","v":""},{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$CE$7+$K381-1)*$F381)","v":""},"","","","","","","","","","",{"$f":"IF(L381=\"\", \"\", IF($G381=5,$O381,IF($AK381=0,$W381,INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$J$7+$J381-1)*$F381)))","v":""},"",{"$f":"IF(L381=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L381,'Asset Models'!$V$7)*$F381)","v":""}]
[0.94467622683569052,0.11143824248202994,{"$f":"IF(Inventory!AH388=Inventory!$C$1032,0.5,1)*B389","v":0.11143824248202994},{"$f":"Inventory!C388","v":0},{"$f":"Inventory!E388","v":0},{"$f":"Inventory!W388","v":""},{"$f":"'Year 09'!AM389","v":""},{"$f":"IF($J389='Year 09'!$J389,'Year 09'!H389,$J389)","v":""},{"$f":"IF($J389='Year 09'!$J389,'Year 09'!I389,$J389)","v":""},{"$f":"'Year 09'!AN389","v":""},"",{"$f":"IF(E389 = 0, \"\", MATCH($E389,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!BA$7+$J389-1))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$W$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AB$7+$J389-1)*$F389)","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,1,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0)*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=1,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=2,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,0,IF($G389=3,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AX$7+$G389-1),IF($G389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AT$7+$G389-1),0))*(1-$M389)))","v":""},"","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$B$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$F$7+$G389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$O$7+$J389-1))*$F389))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$BF$7+$K389-1))","v":""},{"$f":"IF(L389=\"\", \"\", VLOOKUP(X389,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,P389,IF($X389=1,IF(Z$9=$G389,(1-$M389),0),IF($X389=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,Q389,IF($X389=1,IF(AA$9=$G389,(1-$M389),0),IF($X389=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,R389,IF($X389=1,IF(AB$9=$G389,(1-$M389),0),IF($X389=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L389=\"\", \"\", IF($X389=0,S389,IF($X389=1,IF(AC$9=$G389,(1-$M389),0),IF($X389=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AG$7+$G389-2),(1-$M389),0),IF($X389=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AJ$7+$J389-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X389=3,1,IF($X389=4,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$AO$7+$J389-1),$J389))","v":""},"",{"$f":"IF(L389=\"\", \"\", IF($X389=0,$V389,IF($G389=5,$N389,(INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$T$7+$X389-1)+INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1))*$F389)))","v":""},{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$CE$7+$K389-1)*$F389)","v":""},"","","","","","","","","","",{"$f":"IF(L389=\"\", \"\", IF($G389=5,$O389,IF($AK389=0,$W389,INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$J$7+$J389-1)*$F389)))","v":""},"",{"$f":"IF(L389=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L389,'Asset Models'!$V$7)*$F389)","v":""}]
[0.66528187755526902,0.23119939339648732,{"$f":"IF(Inventory!AH391=Inventory!$C$1032,0.5,1)*B392","v":0.23119939339648732},{"$f":"Inventory!C391","v":0},{"$f":"Inventory!E391","v":0},{"$f":"Inventory!W391","v":""},{"$f":"'Year 09'!AM392","v":""},{"$f":"IF($J392='Year 09'!$J392,'Year 09'!H392,$J392)","v":""},{"$f":"IF($J392='Year 09'!$J392,'Year 09'!I392,$J392)","v":""},{"$f":"'Year 09'!AN392","v":""},"",{"$f":"IF(E392 = 0, \"\", MATCH($E392,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!BA$7+$J392-1))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$W$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AB$7+$J392-1)*$F392)","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,1,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0)*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=1,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=2,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,0,IF($G392=3,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AX$7+$G392-1),IF($G392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AT$7+$G392-1),0))*(1-$M392)))","v":""},"","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$B$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$F$7+$G392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$O$7+$J392-1))*$F392))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$BF$7+$K392-1))","v":""},{"$f":"IF(L392=\"\", \"\", VLOOKUP(X392,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,P392,IF($X392=1,IF(Z$9=$G392,(1-$M392),0),IF($X392=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,Q392,IF($X392=1,IF(AA$9=$G392,(1-$M392),0),IF($X392=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,R392,IF($X392=1,IF(AB$9=$G392,(1-$M392),0),IF($X392=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L392=\"\", \"\", IF($X392=0,S392,IF($X392=1,IF(AC$9=$G392,(1-$M392),0),IF($X392=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AG$7+$G392-2),(1-$M392),0),IF($X392=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AJ$7+$J392-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X392=3,1,IF($X392=4,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$AO$7+$J392-1),$J392))","v":""},"",{"$f":"IF(L392=\"\", \"\", IF($X392=0,$V392,IF($G392=5,$N392,(INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$T$7+$X392-1)+INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1))*$F392)))","v":""},{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$CE$7+$K392-1)*$F392)","v":""},"","","","","","","","","","",{"$f":"IF(L392=\"\", \"\", IF($G392=5,$O392,IF($AK392=0,$W392,INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$J$7+$J392-1)*$F392)))","v":""},"",{"$f":"IF(L392=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L392,'Asset Models'!$V$7)*$F392)","v":""}]
[9.2970706311646389E-2,0.72717065131974534,{"$f":"IF(Inventory!AH400=Inventory!$C$1032,0.5,1)*B401","v":0.72717065131974534},{"$f":"Inventory!C400","v":0},{"$f":"Inventory!E400","v":0},{"$f":"Inventory!W400","v":""},{"$f":"'Year 09'!AM401","v":""},{"$f":"IF($J401='Year 09'!$J401,'Year 09'!H401,$J401)","v":""},{"$f":"IF($J401='Year 09'!$J401,'Year 09'!I401,$J401)","v":""},{"$f":"'Year 09'!AN401","v":""},"",{"$f":"IF(E401 = 0, \"\", MATCH($E401,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!BA$7+$J401-1))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$W$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AB$7+$J401-1)*$F401)","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,1,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0)*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=1,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=2,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,0,IF($G401=3,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AX$7+$G401-1),IF($G401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AT$7+$G401-1),0))*(1-$M401)))","v":""},"","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$B$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$F$7+$G401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$O$7+$J401-1))*$F401))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$BF$7+$K401-1))","v":""},{"$f":"IF(L401=\"\", \"\", VLOOKUP(X401,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,P401,IF($X401=1,IF(Z$9=$G401,(1-$M401),0),IF($X401=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,Q401,IF($X401=1,IF(AA$9=$G401,(1-$M401),0),IF($X401=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,R401,IF($X401=1,IF(AB$9=$G401,(1-$M401),0),IF($X401=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L401=\"\", \"\", IF($X401=0,S401,IF($X401=1,IF(AC$9=$G401,(1-$M401),0),IF($X401=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AG$7+$G401-2),(1-$M401),0),IF($X401=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AJ$7+$J401-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X401=3,1,IF($X401=4,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$AO$7+$J401-1),$J401))","v":""},"",{"$f":"IF(L401=\"\", \"\", IF($X401=0,$V401,IF($G401=5,$N401,(INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$T$7+$X401-1)+INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1))*$F401)))","v":""},{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$CE$7+$K401-1)*$F401)","v":""},"","","","","","","","","","",{"$f":"IF(L401=\"\", \"\", IF($G401=5,$O401,IF($AK401=0,$W401,INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$J$7+$J401-1)*$F401)))","v":""},"",{"$f":"IF(L401=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L401,'Asset Models'!$V$7)*$F401)","v":""}]
[0.80167335836617093,0.27451355020395263,{"$f":"IF(Inventory!AH408=Inventory!$C$1032,0.5,1)*B409","v":0.27451355020395263},{"$f":"Inventory!C408","v":0},{"$f":"Inventory!E408","v":0},{"$f":"Inventory!W408","v":""},{"$f":"'Year 09'!AM409","v":""},{"$f":"IF($J409='Year 09'!$J409,'Year 09'!H409,$J409)","v":""},{"$f":"IF($J409='Year 09'!$J409,'Year 09'!I409,$J409)","v":""},{"$f":"'Year 09'!AN409","v":""},"",{"$f":"IF(E409 = 0, \"\", MATCH($E409,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!BA$7+$J409-1))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$W$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AB$7+$J409-1)*$F409)","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,1,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0)*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=1,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=2,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,0,IF($G409=3,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AX$7+$G409-1),IF($G409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AT$7+$G409-1),0))*(1-$M409)))","v":""},"","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$B$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$F$7+$G409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$O$7+$J409-1))*$F409))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$BF$7+$K409-1))","v":""},{"$f":"IF(L409=\"\", \"\", VLOOKUP(X409,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,P409,IF($X409=1,IF(Z$9=$G409,(1-$M409),0),IF($X409=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,Q409,IF($X409=1,IF(AA$9=$G409,(1-$M409),0),IF($X409=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,R409,IF($X409=1,IF(AB$9=$G409,(1-$M409),0),IF($X409=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L409=\"\", \"\", IF($X409=0,S409,IF($X409=1,IF(AC$9=$G409,(1-$M409),0),IF($X409=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AG$7+$G409-2),(1-$M409),0),IF($X409=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AJ$7+$J409-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X409=3,1,IF($X409=4,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$AO$7+$J409-1),$J409))","v":""},"",{"$f":"IF(L409=\"\", \"\", IF($X409=0,$V409,IF($G409=5,$N409,(INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$T$7+$X409-1)+INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1))*$F409)))","v":""},{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$CE$7+$K409-1)*$F409)","v":""},"","","","","","","","","","",{"$f":"IF(L409=\"\", \"\", IF($G409=5,$O409,IF($AK409=0,$W409,INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$J$7+$J409-1)*$F409)))","v":""},"",{"$f":"IF(L409=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L409,'Asset Models'!$V$7)*$F409)","v":""}]
[0.84009840677827263,0.25509495694816697,{"$f":"IF(Inventory!AH413=Inventory!$C$1032,0.5,1)*B414","v":0.25509495694816697},{"$f":"Inventory!C413","v":0},{"$f":"Inventory!E413","v":0},{"$f":"Inventory!W413","v":""},{"$f":"'Year 09'!AM414","v":""},{"$f":"IF($J414='Year 09'!$J414,'Year 09'!H414,$J414)","v":""},{"$f":"IF($J414='Year 09'!$J414,'Year 09'!I414,$J414)","v":""},{"$f":"'Year 09'!AN414","v":""},"",{"$f":"IF(E414 = 0, \"\", MATCH($E414,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!BA$7+$J414-1))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$W$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AB$7+$J414-1)*$F414)","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,1,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0)*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=1,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=2,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,0,IF($G414=3,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AX$7+$G414-1),IF($G414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AT$7+$G414-1),0))*(1-$M414)))","v":""},"","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$B$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$F$7+$G414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$O$7+$J414-1))*$F414))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$BF$7+$K414-1))","v":""},{"$f":"IF(L414=\"\", \"\", VLOOKUP(X414,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,P414,IF($X414=1,IF(Z$9=$G414,(1-$M414),0),IF($X414=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,Q414,IF($X414=1,IF(AA$9=$G414,(1-$M414),0),IF($X414=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,R414,IF($X414=1,IF(AB$9=$G414,(1-$M414),0),IF($X414=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L414=\"\", \"\", IF($X414=0,S414,IF($X414=1,IF(AC$9=$G414,(1-$M414),0),IF($X414=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AG$7+$G414-2),(1-$M414),0),IF($X414=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AJ$7+$J414-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X414=3,1,IF($X414=4,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$AO$7+$J414-1),$J414))","v":""},"",{"$f":"IF(L414=\"\", \"\", IF($X414=0,$V414,IF($G414=5,$N414,(INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$T$7+$X414-1)+INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1))*$F414)))","v":""},{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$CE$7+$K414-1)*$F414)","v":""},"","","","","","","","","","",{"$f":"IF(L414=\"\", \"\", IF($G414=5,$O414,IF($AK414=0,$W414,INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$J$7+$J414-1)*$F414)))","v":""},"",{"$f":"IF(L414=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L414,'Asset Models'!$V$7)*$F414)","v":""}]
[8.9000671283735233E-2,0.33664200147838164,{"$f":"IF(Inventory!AH421=Inventory!$C$1032,0.5,1)*B422","v":0.33664200147838164},{"$f":"Inventory!C421","v":0},{"$f":"Inventory!E421","v":0},{"$f":"Inventory!W421","v":""},{"$f":"'Year 09'!AM422","v":""},{"$f":"IF($J422='Year 09'!$J422,'Year 09'!H422,$J422)","v":""},{"$f":"IF($J422='Year 09'!$J422,'Year 09'!I422,$J422)","v":""},{"$f":"'Year 09'!AN422","v":""},"",{"$f":"IF(E422 = 0, \"\", MATCH($E422,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!BA$7+$J422-1))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$W$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AB$7+$J422-1)*$F422)","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,1,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0)*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=1,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=2,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,0,IF($G422=3,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AX$7+$G422-1),IF($G422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AT$7+$G422-1),0))*(1-$M422)))","v":""},"","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$B$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$F$7+$G422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$O$7+$J422-1))*$F422))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$BF$7+$K422-1))","v":""},{"$f":"IF(L422=\"\", \"\", VLOOKUP(X422,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,P422,IF($X422=1,IF(Z$9=$G422,(1-$M422),0),IF($X422=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,Q422,IF($X422=1,IF(AA$9=$G422,(1-$M422),0),IF($X422=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,R422,IF($X422=1,IF(AB$9=$G422,(1-$M422),0),IF($X422=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L422=\"\", \"\", IF($X422=0,S422,IF($X422=1,IF(AC$9=$G422,(1-$M422),0),IF($X422=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AG$7+$G422-2),(1-$M422),0),IF($X422=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AJ$7+$J422-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X422=3,1,IF($X422=4,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$AO$7+$J422-1),$J422))","v":""},"",{"$f":"IF(L422=\"\", \"\", IF($X422=0,$V422,IF($G422=5,$N422,(INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$T$7+$X422-1)+INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1))*$F422)))","v":""},{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$CE$7+$K422-1)*$F422)","v":""},"","","","","","","","","","",{"$f":"IF(L422=\"\", \"\", IF($G422=5,$O422,IF($AK422=0,$W422,INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$J$7+$J422-1)*$F422)))","v":""},"",{"$f":"IF(L422=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L422,'Asset Models'!$V$7)*$F422)","v":""}]
[0.97851465363801515,0.97844174790044347,{"$f":"IF(Inventory!AH429=Inventory!$C$1032,0.5,1)*B430","v":0.97844174790044347},{"$f":"Inventory!C429","v":0},{"$f":"Inventory!E429","v":0},{"$f":"Inventory!W429","v":""},{"$f":"'Year 09'!AM430","v":""},{"$f":"IF($J430='Year 09'!$J430,'Year 09'!H430,$J430)","v":""},{"$f":"IF($J430='Year 09'!$J430,'Year 09'!I430,$J430)","v":""},{"$f":"'Year 09'!AN430","v":""},"",{"$f":"IF(E430 = 0, \"\", MATCH($E430,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!BA$7+$J430-1))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$W$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AB$7+$J430-1)*$F430)","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,1,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0)*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=1,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=2,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,0,IF($G430=3,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AX$7+$G430-1),IF($G430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AT$7+$G430-1),0))*(1-$M430)))","v":""},"","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$B$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$F$7+$G430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$O$7+$J430-1))*$F430))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$BF$7+$K430-1))","v":""},{"$f":"IF(L430=\"\", \"\", VLOOKUP(X430,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,P430,IF($X430=1,IF(Z$9=$G430,(1-$M430),0),IF($X430=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,Q430,IF($X430=1,IF(AA$9=$G430,(1-$M430),0),IF($X430=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,R430,IF($X430=1,IF(AB$9=$G430,(1-$M430),0),IF($X430=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L430=\"\", \"\", IF($X430=0,S430,IF($X430=1,IF(AC$9=$G430,(1-$M430),0),IF($X430=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AG$7+$G430-2),(1-$M430),0),IF($X430=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AJ$7+$J430-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X430=3,1,IF($X430=4,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$AO$7+$J430-1),$J430))","v":""},"",{"$f":"IF(L430=\"\", \"\", IF($X430=0,$V430,IF($G430=5,$N430,(INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$T$7+$X430-1)+INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1))*$F430)))","v":""},{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$CE$7+$K430-1)*$F430)","v":""},"","","","","","","","","","",{"$f":"IF(L430=\"\", \"\", IF($G430=5,$O430,IF($AK430=0,$W430,INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$J$7+$J430-1)*$F430)))","v":""},"",{"$f":"IF(L430=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L430,'Asset Models'!$V$7)*$F430)","v":""}]
[0.80849077097572875,0.18152660701468037,{"$f":"IF(Inventory!AH432=Inventory!$C$1032,0.5,1)*B433","v":0.18152660701468037},{"$f":"Inventory!C432","v":0},{"$f":"Inventory!E432","v":0},{"$f":"Inventory!W432","v":""},{"$f":"'Year 09'!AM433","v":""},{"$f":"IF($J433='Year 09'!$J433,'Year 09'!H433,$J433)","v":""},{"$f":"IF($J433='Year 09'!$J433,'Year 09'!I433,$J433)","v":""},{"$f":"'Year 09'!AN433","v":""},"",{"$f":"IF(E433 = 0, \"\", MATCH($E433,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!BA$7+$J433-1))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$W$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AB$7+$J433-1)*$F433)","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,1,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0)*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=1,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=2,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,0,IF($G433=3,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AX$7+$G433-1),IF($G433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AT$7+$G433-1),0))*(1-$M433)))","v":""},"","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$B$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$F$7+$G433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$O$7+$J433-1))*$F433))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$BF$7+$K433-1))","v":""},{"$f":"IF(L433=\"\", \"\", VLOOKUP(X433,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,P433,IF($X433=1,IF(Z$9=$G433,(1-$M433),0),IF($X433=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,Q433,IF($X433=1,IF(AA$9=$G433,(1-$M433),0),IF($X433=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,R433,IF($X433=1,IF(AB$9=$G433,(1-$M433),0),IF($X433=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L433=\"\", \"\", IF($X433=0,S433,IF($X433=1,IF(AC$9=$G433,(1-$M433),0),IF($X433=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AG$7+$G433-2),(1-$M433),0),IF($X433=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AJ$7+$J433-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X433=3,1,IF($X433=4,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$AO$7+$J433-1),$J433))","v":""},"",{"$f":"IF(L433=\"\", \"\", IF($X433=0,$V433,IF($G433=5,$N433,(INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$T$7+$X433-1)+INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1))*$F433)))","v":""},{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$CE$7+$K433-1)*$F433)","v":""},"","","","","","","","","","",{"$f":"IF(L433=\"\", \"\", IF($G433=5,$O433,IF($AK433=0,$W433,INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$J$7+$J433-1)*$F433)))","v":""},"",{"$f":"IF(L433=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L433,'Asset Models'!$V$7)*$F433)","v":""}]
[0.91224392343782834,0.15690501130983969,{"$f":"IF(Inventory!AH441=Inventory!$C$1032,0.5,1)*B442","v":0.15690501130983969},{"$f":"Inventory!C441","v":0},{"$f":"Inventory!E441","v":0},{"$f":"Inventory!W441","v":""},{"$f":"'Year 09'!AM442","v":""},{"$f":"IF($J442='Year 09'!$J442,'Year 09'!H442,$J442)","v":""},{"$f":"IF($J442='Year 09'!$J442,'Year 09'!I442,$J442)","v":""},{"$f":"'Year 09'!AN442","v":""},"",{"$f":"IF(E442 = 0, \"\", MATCH($E442,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!BA$7+$J442-1))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$W$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AB$7+$J442-1)*$F442)","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,1,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0)*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=1,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=2,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,0,IF($G442=3,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AX$7+$G442-1),IF($G442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AT$7+$G442-1),0))*(1-$M442)))","v":""},"","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$B$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$F$7+$G442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$O$7+$J442-1))*$F442))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$BF$7+$K442-1))","v":""},{"$f":"IF(L442=\"\", \"\", VLOOKUP(X442,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,P442,IF($X442=1,IF(Z$9=$G442,(1-$M442),0),IF($X442=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,Q442,IF($X442=1,IF(AA$9=$G442,(1-$M442),0),IF($X442=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,R442,IF($X442=1,IF(AB$9=$G442,(1-$M442),0),IF($X442=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L442=\"\", \"\", IF($X442=0,S442,IF($X442=1,IF(AC$9=$G442,(1-$M442),0),IF($X442=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AG$7+$G442-2),(1-$M442),0),IF($X442=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AJ$7+$J442-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X442=3,1,IF($X442=4,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$AO$7+$J442-1),$J442))","v":""},"",{"$f":"IF(L442=\"\", \"\", IF($X442=0,$V442,IF($G442=5,$N442,(INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$T$7+$X442-1)+INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1))*$F442)))","v":""},{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$CE$7+$K442-1)*$F442)","v":""},"","","","","","","","","","",{"$f":"IF(L442=\"\", \"\", IF($G442=5,$O442,IF($AK442=0,$W442,INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$J$7+$J442-1)*$F442)))","v":""},"",{"$f":"IF(L442=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L442,'Asset Models'!$V$7)*$F442)","v":""}]
[0.78507645165492734,0.67450187838472808,{"$f":"IF(Inventory!AH449=Inventory!$C$1032,0.5,1)*B450","v":0.67450187838472808},{"$f":"Inventory!C449","v":0},{"$f":"Inventory!E449","v":0},{"$f":"Inventory!W449","v":""},{"$f":"'Year 09'!AM450","v":""},{"$f":"IF($J450='Year 09'!$J450,'Year 09'!H450,$J450)","v":""},{"$f":"IF($J450='Year 09'!$J450,'Year 09'!I450,$J450)","v":""},{"$f":"'Year 09'!AN450","v":""},"",{"$f":"IF(E450 = 0, \"\", MATCH($E450,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!BA$7+$J450-1))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$W$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AB$7+$J450-1)*$F450)","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,1,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0)*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=1,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=2,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,0,IF($G450=3,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AX$7+$G450-1),IF($G450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AT$7+$G450-1),0))*(1-$M450)))","v":""},"","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$B$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$F$7+$G450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$O$7+$J450-1))*$F450))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$BF$7+$K450-1))","v":""},{"$f":"IF(L450=\"\", \"\", VLOOKUP(X450,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,P450,IF($X450=1,IF(Z$9=$G450,(1-$M450),0),IF($X450=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,Q450,IF($X450=1,IF(AA$9=$G450,(1-$M450),0),IF($X450=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,R450,IF($X450=1,IF(AB$9=$G450,(1-$M450),0),IF($X450=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L450=\"\", \"\", IF($X450=0,S450,IF($X450=1,IF(AC$9=$G450,(1-$M450),0),IF($X450=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AG$7+$G450-2),(1-$M450),0),IF($X450=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AJ$7+$J450-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X450=3,1,IF($X450=4,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$AO$7+$J450-1),$J450))","v":""},"",{"$f":"IF(L450=\"\", \"\", IF($X450=0,$V450,IF($G450=5,$N450,(INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$T$7+$X450-1)+INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1))*$F450)))","v":""},{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$CE$7+$K450-1)*$F450)","v":""},"","","","","","","","","","",{"$f":"IF(L450=\"\", \"\", IF($G450=5,$O450,IF($AK450=0,$W450,INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$J$7+$J450-1)*$F450)))","v":""},"",{"$f":"IF(L450=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L450,'Asset Models'!$V$7)*$F450)","v":""}]
[0.82560989590242606,0.45794177964860583,{"$f":"IF(Inventory!AH454=Inventory!$C$1032,0.5,1)*B455","v":0.45794177964860583},{"$f":"Inventory!C454","v":0},{"$f":"Inventory!E454","v":0},{"$f":"Inventory!W454","v":""},{"$f":"'Year 09'!AM455","v":""},{"$f":"IF($J455='Year 09'!$J455,'Year 09'!H455,$J455)","v":""},{"$f":"IF($J455='Year 09'!$J455,'Year 09'!I455,$J455)","v":""},{"$f":"'Year 09'!AN455","v":""},"",{"$f":"IF(E455 = 0, \"\", MATCH($E455,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!BA$7+$J455-1))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$W$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AB$7+$J455-1)*$F455)","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,1,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0)*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=1,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=2,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,0,IF($G455=3,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AX$7+$G455-1),IF($G455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AT$7+$G455-1),0))*(1-$M455)))","v":""},"","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$B$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$F$7+$G455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$O$7+$J455-1))*$F455))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$BF$7+$K455-1))","v":""},{"$f":"IF(L455=\"\", \"\", VLOOKUP(X455,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,P455,IF($X455=1,IF(Z$9=$G455,(1-$M455),0),IF($X455=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,Q455,IF($X455=1,IF(AA$9=$G455,(1-$M455),0),IF($X455=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,R455,IF($X455=1,IF(AB$9=$G455,(1-$M455),0),IF($X455=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L455=\"\", \"\", IF($X455=0,S455,IF($X455=1,IF(AC$9=$G455,(1-$M455),0),IF($X455=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AG$7+$G455-2),(1-$M455),0),IF($X455=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AJ$7+$J455-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X455=3,1,IF($X455=4,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$AO$7+$J455-1),$J455))","v":""},"",{"$f":"IF(L455=\"\", \"\", IF($X455=0,$V455,IF($G455=5,$N455,(INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$T$7+$X455-1)+INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1))*$F455)))","v":""},{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$CE$7+$K455-1)*$F455)","v":""},"","","","","","","","","","",{"$f":"IF(L455=\"\", \"\", IF($G455=5,$O455,IF($AK455=0,$W455,INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$J$7+$J455-1)*$F455)))","v":""},"",{"$f":"IF(L455=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L455,'Asset Models'!$V$7)*$F455)","v":""}]
[0.87906673023231929,0.57891708747865289,{"$f":"IF(Inventory!AH462=Inventory!$C$1032,0.5,1)*B463","v":0.57891708747865289},{"$f":"Inventory!C462","v":0},{"$f":"Inventory!E462","v":0},{"$f":"Inventory!W462","v":""},{"$f":"'Year 09'!AM463","v":""},{"$f":"IF($J463='Year 09'!$J463,'Year 09'!H463,$J463)","v":""},{"$f":"IF($J463='Year 09'!$J463,'Year 09'!I463,$J463)","v":""},{"$f":"'Year 09'!AN463","v":""},"",{"$f":"IF(E463 = 0, \"\", MATCH($E463,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!BA$7+$J463-1))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$W$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AB$7+$J463-1)*$F463)","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,1,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0)*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=1,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=2,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,0,IF($G463=3,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AX$7+$G463-1),IF($G463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AT$7+$G463-1),0))*(1-$M463)))","v":""},"","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$B$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$F$7+$G463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$O$7+$J463-1))*$F463))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$BF$7+$K463-1))","v":""},{"$f":"IF(L463=\"\", \"\", VLOOKUP(X463,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,P463,IF($X463=1,IF(Z$9=$G463,(1-$M463),0),IF($X463=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,Q463,IF($X463=1,IF(AA$9=$G463,(1-$M463),0),IF($X463=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,R463,IF($X463=1,IF(AB$9=$G463,(1-$M463),0),IF($X463=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L463=\"\", \"\", IF($X463=0,S463,IF($X463=1,IF(AC$9=$G463,(1-$M463),0),IF($X463=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AG$7+$G463-2),(1-$M463),0),IF($X463=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AJ$7+$J463-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X463=3,1,IF($X463=4,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$AO$7+$J463-1),$J463))","v":""},"",{"$f":"IF(L463=\"\", \"\", IF($X463=0,$V463,IF($G463=5,$N463,(INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$T$7+$X463-1)+INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1))*$F463)))","v":""},{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$CE$7+$K463-1)*$F463)","v":""},"","","","","","","","","","",{"$f":"IF(L463=\"\", \"\", IF($G463=5,$O463,IF($AK463=0,$W463,INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$J$7+$J463-1)*$F463)))","v":""},"",{"$f":"IF(L463=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L463,'Asset Models'!$V$7)*$F463)","v":""}]
[0.5119971771373022,0.74215193048781647,{"$f":"IF(Inventory!AH467=Inventory!$C$1032,0.5,1)*B468","v":0.74215193048781647},{"$f":"Inventory!C467","v":0},{"$f":"Inventory!E467","v":0},{"$f":"Inventory!W467","v":""},{"$f":"'Year 09'!AM468","v":""},{"$f":"IF($J468='Year 09'!$J468,'Year 09'!H468,$J468)","v":""},{"$f":"IF($J468='Year 09'!$J468,'Year 09'!I468,$J468)","v":""},{"$f":"'Year 09'!AN468","v":""},"",{"$f":"IF(E468 = 0, \"\", MATCH($E468,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!BA$7+$J468-1))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$W$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AB$7+$J468-1)*$F468)","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,1,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0)*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=1,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=2,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,0,IF($G468=3,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AX$7+$G468-1),IF($G468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AT$7+$G468-1),0))*(1-$M468)))","v":""},"","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$B$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$F$7+$G468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$O$7+$J468-1))*$F468))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$BF$7+$K468-1))","v":""},{"$f":"IF(L468=\"\", \"\", VLOOKUP(X468,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,P468,IF($X468=1,IF(Z$9=$G468,(1-$M468),0),IF($X468=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,Q468,IF($X468=1,IF(AA$9=$G468,(1-$M468),0),IF($X468=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,R468,IF($X468=1,IF(AB$9=$G468,(1-$M468),0),IF($X468=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L468=\"\", \"\", IF($X468=0,S468,IF($X468=1,IF(AC$9=$G468,(1-$M468),0),IF($X468=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AG$7+$G468-2),(1-$M468),0),IF($X468=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AJ$7+$J468-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X468=3,1,IF($X468=4,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$AO$7+$J468-1),$J468))","v":""},"",{"$f":"IF(L468=\"\", \"\", IF($X468=0,$V468,IF($G468=5,$N468,(INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$T$7+$X468-1)+INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1))*$F468)))","v":""},{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$CE$7+$K468-1)*$F468)","v":""},"","","","","","","","","","",{"$f":"IF(L468=\"\", \"\", IF($G468=5,$O468,IF($AK468=0,$W468,INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$J$7+$J468-1)*$F468)))","v":""},"",{"$f":"IF(L468=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L468,'Asset Models'!$V$7)*$F468)","v":""}]
[0.91846137625886859,0.79418782464355353,{"$f":"IF(Inventory!AH475=Inventory!$C$1032,0.5,1)*B476","v":0.79418782464355353},{"$f":"Inventory!C475","v":0},{"$f":"Inventory!E475","v":0},{"$f":"Inventory!W475","v":""},{"$f":"'Year 09'!AM476","v":""},{"$f":"IF($J476='Year 09'!$J476,'Year 09'!H476,$J476)","v":""},{"$f":"IF($J476='Year 09'!$J476,'Year 09'!I476,$J476)","v":""},{"$f":"'Year 09'!AN476","v":""},"",{"$f":"IF(E476 = 0, \"\", MATCH($E476,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!BA$7+$J476-1))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$W$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AB$7+$J476-1)*$F476)","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,1,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0)*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=1,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=2,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,0,IF($G476=3,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AX$7+$G476-1),IF($G476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AT$7+$G476-1),0))*(1-$M476)))","v":""},"","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$B$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$F$7+$G476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$O$7+$J476-1))*$F476))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$BF$7+$K476-1))","v":""},{"$f":"IF(L476=\"\", \"\", VLOOKUP(X476,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,P476,IF($X476=1,IF(Z$9=$G476,(1-$M476),0),IF($X476=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,Q476,IF($X476=1,IF(AA$9=$G476,(1-$M476),0),IF($X476=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,R476,IF($X476=1,IF(AB$9=$G476,(1-$M476),0),IF($X476=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L476=\"\", \"\", IF($X476=0,S476,IF($X476=1,IF(AC$9=$G476,(1-$M476),0),IF($X476=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AG$7+$G476-2),(1-$M476),0),IF($X476=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AJ$7+$J476-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X476=3,1,IF($X476=4,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$AO$7+$J476-1),$J476))","v":""},"",{"$f":"IF(L476=\"\", \"\", IF($X476=0,$V476,IF($G476=5,$N476,(INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$T$7+$X476-1)+INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1))*$F476)))","v":""},{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$CE$7+$K476-1)*$F476)","v":""},"","","","","","","","","","",{"$f":"IF(L476=\"\", \"\", IF($G476=5,$O476,IF($AK476=0,$W476,INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$J$7+$J476-1)*$F476)))","v":""},"",{"$f":"IF(L476=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L476,'Asset Models'!$V$7)*$F476)","v":""}]
[0.11743292864383581,2.7999014127394806E-2,{"$f":"IF(Inventory!AH482=Inventory!$C$1032,0.5,1)*B483","v":2.7999014127394806E-2},{"$f":"Inventory!C482","v":0},{"$f":"Inventory!E482","v":0},{"$f":"Inventory!W482","v":""},{"$f":"'Year 09'!AM483","v":""},{"$f":"IF($J483='Year 09'!$J483,'Year 09'!H483,$J483)","v":""},{"$f":"IF($J483='Year 09'!$J483,'Year 09'!I483,$J483)","v":""},{"$f":"'Year 09'!AN483","v":""},"",{"$f":"IF(E483 = 0, \"\", MATCH($E483,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!BA$7+$J483-1))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$W$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AB$7+$J483-1)*$F483)","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,1,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0)*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=1,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=2,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,0,IF($G483=3,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AX$7+$G483-1),IF($G483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AT$7+$G483-1),0))*(1-$M483)))","v":""},"","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$B$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$F$7+$G483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$O$7+$J483-1))*$F483))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$BF$7+$K483-1))","v":""},{"$f":"IF(L483=\"\", \"\", VLOOKUP(X483,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,P483,IF($X483=1,IF(Z$9=$G483,(1-$M483),0),IF($X483=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,Q483,IF($X483=1,IF(AA$9=$G483,(1-$M483),0),IF($X483=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,R483,IF($X483=1,IF(AB$9=$G483,(1-$M483),0),IF($X483=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L483=\"\", \"\", IF($X483=0,S483,IF($X483=1,IF(AC$9=$G483,(1-$M483),0),IF($X483=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AG$7+$G483-2),(1-$M483),0),IF($X483=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AJ$7+$J483-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X483=3,1,IF($X483=4,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$AO$7+$J483-1),$J483))","v":""},"",{"$f":"IF(L483=\"\", \"\", IF($X483=0,$V483,IF($G483=5,$N483,(INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$T$7+$X483-1)+INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1))*$F483)))","v":""},{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$CE$7+$K483-1)*$F483)","v":""},"","","","","","","","","","",{"$f":"IF(L483=\"\", \"\", IF($G483=5,$O483,IF($AK483=0,$W483,INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$J$7+$J483-1)*$F483)))","v":""},"",{"$f":"IF(L483=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L483,'Asset Models'!$V$7)*$F483)","v":""}]
[0.69228410634499926,0.95670653182099386,{"$f":"IF(Inventory!AH487=Inventory!$C$1032,0.5,1)*B488","v":0.95670653182099386},{"$f":"Inventory!C487","v":0},{"$f":"Inventory!E487","v":0},{"$f":"Inventory!W487","v":""},{"$f":"'Year 09'!AM488","v":""},{"$f":"IF($J488='Year 09'!$J488,'Year 09'!H488,$J488)","v":""},{"$f":"IF($J488='Year 09'!$J488,'Year 09'!I488,$J488)","v":""},{"$f":"'Year 09'!AN488","v":""},"",{"$f":"IF(E488 = 0, \"\", MATCH($E488,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!BA$7+$J488-1))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$W$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AB$7+$J488-1)*$F488)","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,1,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0)*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=1,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=2,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,0,IF($G488=3,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AX$7+$G488-1),IF($G488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AT$7+$G488-1),0))*(1-$M488)))","v":""},"","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$B$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$F$7+$G488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$O$7+$J488-1))*$F488))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$BF$7+$K488-1))","v":""},{"$f":"IF(L488=\"\", \"\", VLOOKUP(X488,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,P488,IF($X488=1,IF(Z$9=$G488,(1-$M488),0),IF($X488=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,Q488,IF($X488=1,IF(AA$9=$G488,(1-$M488),0),IF($X488=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,R488,IF($X488=1,IF(AB$9=$G488,(1-$M488),0),IF($X488=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L488=\"\", \"\", IF($X488=0,S488,IF($X488=1,IF(AC$9=$G488,(1-$M488),0),IF($X488=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AG$7+$G488-2),(1-$M488),0),IF($X488=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AJ$7+$J488-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X488=3,1,IF($X488=4,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$AO$7+$J488-1),$J488))","v":""},"",{"$f":"IF(L488=\"\", \"\", IF($X488=0,$V488,IF($G488=5,$N488,(INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$T$7+$X488-1)+INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1))*$F488)))","v":""},{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$CE$7+$K488-1)*$F488)","v":""},"","","","","","","","","","",{"$f":"IF(L488=\"\", \"\", IF($G488=5,$O488,IF($AK488=0,$W488,INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$J$7+$J488-1)*$F488)))","v":""},"",{"$f":"IF(L488=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L488,'Asset Models'!$V$7)*$F488)","v":""}]
[0.2642949399794311,0.56063339202857398,{"$f":"IF(Inventory!AH495=Inventory!$C$1032,0.5,1)*B496","v":0.56063339202857398},{"$f":"Inventory!C495","v":0},{"$f":"Inventory!E495","v":0},{"$f":"Inventory!W495","v":""},{"$f":"'Year 09'!AM496","v":""},{"$f":"IF($J496='Year 09'!$J496,'Year 09'!H496,$J496)","v":""},{"$f":"IF($J496='Year 09'!$J496,'Year 09'!I496,$J496)","v":""},{"$f":"'Year 09'!AN496","v":""},"",{"$f":"IF(E496 = 0, \"\", MATCH($E496,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!BA$7+$J496-1))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$W$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AB$7+$J496-1)*$F496)","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,1,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0)*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=1,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=2,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,0,IF($G496=3,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AX$7+$G496-1),IF($G496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AT$7+$G496-1),0))*(1-$M496)))","v":""},"","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$B$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$F$7+$G496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$O$7+$J496-1))*$F496))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$BF$7+$K496-1))","v":""},{"$f":"IF(L496=\"\", \"\", VLOOKUP(X496,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,P496,IF($X496=1,IF(Z$9=$G496,(1-$M496),0),IF($X496=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,Q496,IF($X496=1,IF(AA$9=$G496,(1-$M496),0),IF($X496=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,R496,IF($X496=1,IF(AB$9=$G496,(1-$M496),0),IF($X496=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L496=\"\", \"\", IF($X496=0,S496,IF($X496=1,IF(AC$9=$G496,(1-$M496),0),IF($X496=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AG$7+$G496-2),(1-$M496),0),IF($X496=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AJ$7+$J496-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X496=3,1,IF($X496=4,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$AO$7+$J496-1),$J496))","v":""},"",{"$f":"IF(L496=\"\", \"\", IF($X496=0,$V496,IF($G496=5,$N496,(INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$T$7+$X496-1)+INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1))*$F496)))","v":""},{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$CE$7+$K496-1)*$F496)","v":""},"","","","","","","","","","",{"$f":"IF(L496=\"\", \"\", IF($G496=5,$O496,IF($AK496=0,$W496,INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$J$7+$J496-1)*$F496)))","v":""},"",{"$f":"IF(L496=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L496,'Asset Models'!$V$7)*$F496)","v":""}]
[0.70013713883043838,0.33723273986005808,{"$f":"IF(Inventory!AH500=Inventory!$C$1032,0.5,1)*B501","v":0.33723273986005808},{"$f":"Inventory!C500","v":0},{"$f":"Inventory!E500","v":0},{"$f":"Inventory!W500","v":""},{"$f":"'Year 09'!AM501","v":""},{"$f":"IF($J501='Year 09'!$J501,'Year 09'!H501,$J501)","v":""},{"$f":"IF($J501='Year 09'!$J501,'Year 09'!I501,$J501)","v":""},{"$f":"'Year 09'!AN501","v":""},"",{"$f":"IF(E501 = 0, \"\", MATCH($E501,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!BA$7+$J501-1))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$W$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AB$7+$J501-1)*$F501)","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,1,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0)*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=1,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=2,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,0,IF($G501=3,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AX$7+$G501-1),IF($G501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AT$7+$G501-1),0))*(1-$M501)))","v":""},"","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$B$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$F$7+$G501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$O$7+$J501-1))*$F501))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$BF$7+$K501-1))","v":""},{"$f":"IF(L501=\"\", \"\", VLOOKUP(X501,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,P501,IF($X501=1,IF(Z$9=$G501,(1-$M501),0),IF($X501=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,Q501,IF($X501=1,IF(AA$9=$G501,(1-$M501),0),IF($X501=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,R501,IF($X501=1,IF(AB$9=$G501,(1-$M501),0),IF($X501=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L501=\"\", \"\", IF($X501=0,S501,IF($X501=1,IF(AC$9=$G501,(1-$M501),0),IF($X501=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AG$7+$G501-2),(1-$M501),0),IF($X501=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AJ$7+$J501-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X501=3,1,IF($X501=4,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$AO$7+$J501-1),$J501))","v":""},"",{"$f":"IF(L501=\"\", \"\", IF($X501=0,$V501,IF($G501=5,$N501,(INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$T$7+$X501-1)+INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1))*$F501)))","v":""},{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$CE$7+$K501-1)*$F501)","v":""},"","","","","","","","","","",{"$f":"IF(L501=\"\", \"\", IF($G501=5,$O501,IF($AK501=0,$W501,INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$J$7+$J501-1)*$F501)))","v":""},"",{"$f":"IF(L501=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L501,'Asset Models'!$V$7)*$F501)","v":""}]
[0.96221164623823385,0.58430291070482598,{"$f":"IF(Inventory!AH508=Inventory!$C$1032,0.5,1)*B509","v":0.58430291070482598},{"$f":"Inventory!C508","v":0},{"$f":"Inventory!E508","v":0},{"$f":"Inventory!W508","v":""},{"$f":"'Year 09'!AM509","v":""},{"$f":"IF($J509='Year 09'!$J509,'Year 09'!H509,$J509)","v":""},{"$f":"IF($J509='Year 09'!$J509,'Year 09'!I509,$J509)","v":""},{"$f":"'Year 09'!AN509","v":""},"",{"$f":"IF(E509 = 0, \"\", MATCH($E509,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!BA$7+$J509-1))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$W$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AB$7+$J509-1)*$F509)","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,1,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0)*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=1,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=2,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,0,IF($G509=3,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AX$7+$G509-1),IF($G509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AT$7+$G509-1),0))*(1-$M509)))","v":""},"","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$B$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$F$7+$G509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$O$7+$J509-1))*$F509))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$BF$7+$K509-1))","v":""},{"$f":"IF(L509=\"\", \"\", VLOOKUP(X509,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,P509,IF($X509=1,IF(Z$9=$G509,(1-$M509),0),IF($X509=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,Q509,IF($X509=1,IF(AA$9=$G509,(1-$M509),0),IF($X509=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,R509,IF($X509=1,IF(AB$9=$G509,(1-$M509),0),IF($X509=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L509=\"\", \"\", IF($X509=0,S509,IF($X509=1,IF(AC$9=$G509,(1-$M509),0),IF($X509=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AG$7+$G509-2),(1-$M509),0),IF($X509=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AJ$7+$J509-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X509=3,1,IF($X509=4,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$AO$7+$J509-1),$J509))","v":""},"",{"$f":"IF(L509=\"\", \"\", IF($X509=0,$V509,IF($G509=5,$N509,(INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$T$7+$X509-1)+INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1))*$F509)))","v":""},{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$CE$7+$K509-1)*$F509)","v":""},"","","","","","","","","","",{"$f":"IF(L509=\"\", \"\", IF($G509=5,$O509,IF($AK509=0,$W509,INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$J$7+$J509-1)*$F509)))","v":""},"",{"$f":"IF(L509=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L509,'Asset Models'!$V$7)*$F509)","v":""}]
[0.19679334480624855,0.37239724640736183,{"$f":"IF(Inventory!AH515=Inventory!$C$1032,0.5,1)*B516","v":0.37239724640736183},{"$f":"Inventory!C515","v":0},{"$f":"Inventory!E515","v":0},{"$f":"Inventory!W515","v":""},{"$f":"'Year 09'!AM516","v":""},{"$f":"IF($J516='Year 09'!$J516,'Year 09'!H516,$J516)","v":""},{"$f":"IF($J516='Year 09'!$J516,'Year 09'!I516,$J516)","v":""},{"$f":"'Year 09'!AN516","v":""},"",{"$f":"IF(E516 = 0, \"\", MATCH($E516,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!BA$7+$J516-1))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$W$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AB$7+$J516-1)*$F516)","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,1,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0)*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=1,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=2,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,0,IF($G516=3,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AX$7+$G516-1),IF($G516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AT$7+$G516-1),0))*(1-$M516)))","v":""},"","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$B$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$F$7+$G516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$O$7+$J516-1))*$F516))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$BF$7+$K516-1))","v":""},{"$f":"IF(L516=\"\", \"\", VLOOKUP(X516,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,P516,IF($X516=1,IF(Z$9=$G516,(1-$M516),0),IF($X516=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,Q516,IF($X516=1,IF(AA$9=$G516,(1-$M516),0),IF($X516=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,R516,IF($X516=1,IF(AB$9=$G516,(1-$M516),0),IF($X516=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L516=\"\", \"\", IF($X516=0,S516,IF($X516=1,IF(AC$9=$G516,(1-$M516),0),IF($X516=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AG$7+$G516-2),(1-$M516),0),IF($X516=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AJ$7+$J516-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X516=3,1,IF($X516=4,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$AO$7+$J516-1),$J516))","v":""},"",{"$f":"IF(L516=\"\", \"\", IF($X516=0,$V516,IF($G516=5,$N516,(INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$T$7+$X516-1)+INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1))*$F516)))","v":""},{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$CE$7+$K516-1)*$F516)","v":""},"","","","","","","","","","",{"$f":"IF(L516=\"\", \"\", IF($G516=5,$O516,IF($AK516=0,$W516,INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$J$7+$J516-1)*$F516)))","v":""},"",{"$f":"IF(L516=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L516,'Asset Models'!$V$7)*$F516)","v":""}]
[0.77513636620508097,0.3643597560891042,{"$f":"IF(Inventory!AH520=Inventory!$C$1032,0.5,1)*B521","v":0.3643597560891042},{"$f":"Inventory!C520","v":0},{"$f":"Inventory!E520","v":0},{"$f":"Inventory!W520","v":""},{"$f":"'Year 09'!AM521","v":""},{"$f":"IF($J521='Year 09'!$J521,'Year 09'!H521,$J521)","v":""},{"$f":"IF($J521='Year 09'!$J521,'Year 09'!I521,$J521)","v":""},{"$f":"'Year 09'!AN521","v":""},"",{"$f":"IF(E521 = 0, \"\", MATCH($E521,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!BA$7+$J521-1))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$W$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AB$7+$J521-1)*$F521)","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,1,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0)*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=1,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=2,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,0,IF($G521=3,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AX$7+$G521-1),IF($G521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AT$7+$G521-1),0))*(1-$M521)))","v":""},"","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$B$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$F$7+$G521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$O$7+$J521-1))*$F521))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$BF$7+$K521-1))","v":""},{"$f":"IF(L521=\"\", \"\", VLOOKUP(X521,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,P521,IF($X521=1,IF(Z$9=$G521,(1-$M521),0),IF($X521=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,Q521,IF($X521=1,IF(AA$9=$G521,(1-$M521),0),IF($X521=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,R521,IF($X521=1,IF(AB$9=$G521,(1-$M521),0),IF($X521=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L521=\"\", \"\", IF($X521=0,S521,IF($X521=1,IF(AC$9=$G521,(1-$M521),0),IF($X521=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AG$7+$G521-2),(1-$M521),0),IF($X521=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AJ$7+$J521-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X521=3,1,IF($X521=4,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$AO$7+$J521-1),$J521))","v":""},"",{"$f":"IF(L521=\"\", \"\", IF($X521=0,$V521,IF($G521=5,$N521,(INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$T$7+$X521-1)+INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1))*$F521)))","v":""},{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$CE$7+$K521-1)*$F521)","v":""},"","","","","","","","","","",{"$f":"IF(L521=\"\", \"\", IF($G521=5,$O521,IF($AK521=0,$W521,INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$J$7+$J521-1)*$F521)))","v":""},"",{"$f":"IF(L521=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L521,'Asset Models'!$V$7)*$F521)","v":""}]
[6.8856683058179047E-2,0.64075623155493611,{"$f":"IF(Inventory!AH528=Inventory!$C$1032,0.5,1)*B529","v":0.64075623155493611},{"$f":"Inventory!C528","v":0},{"$f":"Inventory!E528","v":0},{"$f":"Inventory!W528","v":""},{"$f":"'Year 09'!AM529","v":""},{"$f":"IF($J529='Year 09'!$J529,'Year 09'!H529,$J529)","v":""},{"$f":"IF($J529='Year 09'!$J529,'Year 09'!I529,$J529)","v":""},{"$f":"'Year 09'!AN529","v":""},"",{"$f":"IF(E529 = 0, \"\", MATCH($E529,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!BA$7+$J529-1))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$W$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AB$7+$J529-1)*$F529)","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,1,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0)*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=1,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=2,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,0,IF($G529=3,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AX$7+$G529-1),IF($G529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AT$7+$G529-1),0))*(1-$M529)))","v":""},"","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$B$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$F$7+$G529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$O$7+$J529-1))*$F529))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$BF$7+$K529-1))","v":""},{"$f":"IF(L529=\"\", \"\", VLOOKUP(X529,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,P529,IF($X529=1,IF(Z$9=$G529,(1-$M529),0),IF($X529=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,Q529,IF($X529=1,IF(AA$9=$G529,(1-$M529),0),IF($X529=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,R529,IF($X529=1,IF(AB$9=$G529,(1-$M529),0),IF($X529=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L529=\"\", \"\", IF($X529=0,S529,IF($X529=1,IF(AC$9=$G529,(1-$M529),0),IF($X529=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AG$7+$G529-2),(1-$M529),0),IF($X529=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AJ$7+$J529-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X529=3,1,IF($X529=4,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$AO$7+$J529-1),$J529))","v":""},"",{"$f":"IF(L529=\"\", \"\", IF($X529=0,$V529,IF($G529=5,$N529,(INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$T$7+$X529-1)+INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1))*$F529)))","v":""},{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$CE$7+$K529-1)*$F529)","v":""},"","","","","","","","","","",{"$f":"IF(L529=\"\", \"\", IF($G529=5,$O529,IF($AK529=0,$W529,INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$J$7+$J529-1)*$F529)))","v":""},"",{"$f":"IF(L529=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L529,'Asset Models'!$V$7)*$F529)","v":""}]
[0.16435073427702562,0.93193913771076464,{"$f":"IF(Inventory!AH536=Inventory!$C$1032,0.5,1)*B537","v":0.93193913771076464},{"$f":"Inventory!C536","v":0},{"$f":"Inventory!E536","v":0},{"$f":"Inventory!W536","v":""},{"$f":"'Year 09'!AM537","v":""},{"$f":"IF($J537='Year 09'!$J537,'Year 09'!H537,$J537)","v":""},{"$f":"IF($J537='Year 09'!$J537,'Year 09'!I537,$J537)","v":""},{"$f":"'Year 09'!AN537","v":""},"",{"$f":"IF(E537 = 0, \"\", MATCH($E537,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!BA$7+$J537-1))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$W$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AB$7+$J537-1)*$F537)","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,1,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0)*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=1,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=2,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,0,IF($G537=3,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AX$7+$G537-1),IF($G537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AT$7+$G537-1),0))*(1-$M537)))","v":""},"","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$B$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$F$7+$G537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$O$7+$J537-1))*$F537))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$BF$7+$K537-1))","v":""},{"$f":"IF(L537=\"\", \"\", VLOOKUP(X537,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,P537,IF($X537=1,IF(Z$9=$G537,(1-$M537),0),IF($X537=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,Q537,IF($X537=1,IF(AA$9=$G537,(1-$M537),0),IF($X537=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,R537,IF($X537=1,IF(AB$9=$G537,(1-$M537),0),IF($X537=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L537=\"\", \"\", IF($X537=0,S537,IF($X537=1,IF(AC$9=$G537,(1-$M537),0),IF($X537=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AG$7+$G537-2),(1-$M537),0),IF($X537=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AJ$7+$J537-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X537=3,1,IF($X537=4,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$AO$7+$J537-1),$J537))","v":""},"",{"$f":"IF(L537=\"\", \"\", IF($X537=0,$V537,IF($G537=5,$N537,(INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$T$7+$X537-1)+INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1))*$F537)))","v":""},{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$CE$7+$K537-1)*$F537)","v":""},"","","","","","","","","","",{"$f":"IF(L537=\"\", \"\", IF($G537=5,$O537,IF($AK537=0,$W537,INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$J$7+$J537-1)*$F537)))","v":""},"",{"$f":"IF(L537=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L537,'Asset Models'!$V$7)*$F537)","v":""}]
[0.80259924558301865,0.26591101671106365,{"$f":"IF(Inventory!AH541=Inventory!$C$1032,0.5,1)*B542","v":0.26591101671106365},{"$f":"Inventory!C541","v":0},{"$f":"Inventory!E541","v":0},{"$f":"Inventory!W541","v":""},{"$f":"'Year 09'!AM542","v":""},{"$f":"IF($J542='Year 09'!$J542,'Year 09'!H542,$J542)","v":""},{"$f":"IF($J542='Year 09'!$J542,'Year 09'!I542,$J542)","v":""},{"$f":"'Year 09'!AN542","v":""},"",{"$f":"IF(E542 = 0, \"\", MATCH($E542,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!BA$7+$J542-1))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$W$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AB$7+$J542-1)*$F542)","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,1,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0)*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=1,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=2,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,0,IF($G542=3,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AX$7+$G542-1),IF($G542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AT$7+$G542-1),0))*(1-$M542)))","v":""},"","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$B$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$F$7+$G542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$O$7+$J542-1))*$F542))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$BF$7+$K542-1))","v":""},{"$f":"IF(L542=\"\", \"\", VLOOKUP(X542,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,P542,IF($X542=1,IF(Z$9=$G542,(1-$M542),0),IF($X542=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,Q542,IF($X542=1,IF(AA$9=$G542,(1-$M542),0),IF($X542=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,R542,IF($X542=1,IF(AB$9=$G542,(1-$M542),0),IF($X542=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L542=\"\", \"\", IF($X542=0,S542,IF($X542=1,IF(AC$9=$G542,(1-$M542),0),IF($X542=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AG$7+$G542-2),(1-$M542),0),IF($X542=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AJ$7+$J542-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X542=3,1,IF($X542=4,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$AO$7+$J542-1),$J542))","v":""},"",{"$f":"IF(L542=\"\", \"\", IF($X542=0,$V542,IF($G542=5,$N542,(INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$T$7+$X542-1)+INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1))*$F542)))","v":""},{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$CE$7+$K542-1)*$F542)","v":""},"","","","","","","","","","",{"$f":"IF(L542=\"\", \"\", IF($G542=5,$O542,IF($AK542=0,$W542,INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$J$7+$J542-1)*$F542)))","v":""},"",{"$f":"IF(L542=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L542,'Asset Models'!$V$7)*$F542)","v":""}]
[3.7477928176584241E-2,0.57932213377812691,{"$f":"IF(Inventory!AH551=Inventory!$C$1032,0.5,1)*B552","v":0.57932213377812691},{"$f":"Inventory!C551","v":0},{"$f":"Inventory!E551","v":0},{"$f":"Inventory!W551","v":""},{"$f":"'Year 09'!AM552","v":""},{"$f":"IF($J552='Year 09'!$J552,'Year 09'!H552,$J552)","v":""},{"$f":"IF($J552='Year 09'!$J552,'Year 09'!I552,$J552)","v":""},{"$f":"'Year 09'!AN552","v":""},"",{"$f":"IF(E552 = 0, \"\", MATCH($E552,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!BA$7+$J552-1))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$W$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AB$7+$J552-1)*$F552)","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,1,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0)*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=1,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=2,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,0,IF($G552=3,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AX$7+$G552-1),IF($G552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AT$7+$G552-1),0))*(1-$M552)))","v":""},"","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$B$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$F$7+$G552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$O$7+$J552-1))*$F552))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$BF$7+$K552-1))","v":""},{"$f":"IF(L552=\"\", \"\", VLOOKUP(X552,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,P552,IF($X552=1,IF(Z$9=$G552,(1-$M552),0),IF($X552=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,Q552,IF($X552=1,IF(AA$9=$G552,(1-$M552),0),IF($X552=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,R552,IF($X552=1,IF(AB$9=$G552,(1-$M552),0),IF($X552=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L552=\"\", \"\", IF($X552=0,S552,IF($X552=1,IF(AC$9=$G552,(1-$M552),0),IF($X552=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AG$7+$G552-2),(1-$M552),0),IF($X552=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AJ$7+$J552-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X552=3,1,IF($X552=4,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$AO$7+$J552-1),$J552))","v":""},"",{"$f":"IF(L552=\"\", \"\", IF($X552=0,$V552,IF($G552=5,$N552,(INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$T$7+$X552-1)+INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1))*$F552)))","v":""},{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$CE$7+$K552-1)*$F552)","v":""},"","","","","","","","","","",{"$f":"IF(L552=\"\", \"\", IF($G552=5,$O552,IF($AK552=0,$W552,INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$J$7+$J552-1)*$F552)))","v":""},"",{"$f":"IF(L552=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L552,'Asset Models'!$V$7)*$F552)","v":""}]
[6.383129775255425E-2,0.54395114761090091,{"$f":"IF(Inventory!AH560=Inventory!$C$1032,0.5,1)*B561","v":0.54395114761090091},{"$f":"Inventory!C560","v":0},{"$f":"Inventory!E560","v":0},{"$f":"Inventory!W560","v":""},{"$f":"'Year 09'!AM561","v":""},{"$f":"IF($J561='Year 09'!$J561,'Year 09'!H561,$J561)","v":""},{"$f":"IF($J561='Year 09'!$J561,'Year 09'!I561,$J561)","v":""},{"$f":"'Year 09'!AN561","v":""},"",{"$f":"IF(E561 = 0, \"\", MATCH($E561,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!BA$7+$J561-1))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$W$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AB$7+$J561-1)*$F561)","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,1,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0)*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=1,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=2,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,0,IF($G561=3,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AX$7+$G561-1),IF($G561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AT$7+$G561-1),0))*(1-$M561)))","v":""},"","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$B$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$F$7+$G561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$O$7+$J561-1))*$F561))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$BF$7+$K561-1))","v":""},{"$f":"IF(L561=\"\", \"\", VLOOKUP(X561,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,P561,IF($X561=1,IF(Z$9=$G561,(1-$M561),0),IF($X561=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,Q561,IF($X561=1,IF(AA$9=$G561,(1-$M561),0),IF($X561=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,R561,IF($X561=1,IF(AB$9=$G561,(1-$M561),0),IF($X561=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L561=\"\", \"\", IF($X561=0,S561,IF($X561=1,IF(AC$9=$G561,(1-$M561),0),IF($X561=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AG$7+$G561-2),(1-$M561),0),IF($X561=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AJ$7+$J561-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X561=3,1,IF($X561=4,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$AO$7+$J561-1),$J561))","v":""},"",{"$f":"IF(L561=\"\", \"\", IF($X561=0,$V561,IF($G561=5,$N561,(INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$T$7+$X561-1)+INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1))*$F561)))","v":""},{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$CE$7+$K561-1)*$F561)","v":""},"","","","","","","","","","",{"$f":"IF(L561=\"\", \"\", IF($G561=5,$O561,IF($AK561=0,$W561,INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$J$7+$J561-1)*$F561)))","v":""},"",{"$f":"IF(L561=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L561,'Asset Models'!$V$7)*$F561)","v":""}]
[0.41907771864325027,0.51326397717553063,{"$f":"IF(Inventory!AH561=Inventory!$C$1032,0.5,1)*B562","v":0.51326397717553063},{"$f":"Inventory!C561","v":0},{"$f":"Inventory!E561","v":0},{"$f":"Inventory!W561","v":""},{"$f":"'Year 09'!AM562","v":""},{"$f":"IF($J562='Year 09'!$J562,'Year 09'!H562,$J562)","v":""},{"$f":"IF($J562='Year 09'!$J562,'Year 09'!I562,$J562)","v":""},{"$f":"'Year 09'!AN562","v":""},"",{"$f":"IF(E562 = 0, \"\", MATCH($E562,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!BA$7+$J562-1))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$W$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AB$7+$J562-1)*$F562)","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,1,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0)*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=1,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=2,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,0,IF($G562=3,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AX$7+$G562-1),IF($G562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AT$7+$G562-1),0))*(1-$M562)))","v":""},"","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$B$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$F$7+$G562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$O$7+$J562-1))*$F562))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$BF$7+$K562-1))","v":""},{"$f":"IF(L562=\"\", \"\", VLOOKUP(X562,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,P562,IF($X562=1,IF(Z$9=$G562,(1-$M562),0),IF($X562=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,Q562,IF($X562=1,IF(AA$9=$G562,(1-$M562),0),IF($X562=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,R562,IF($X562=1,IF(AB$9=$G562,(1-$M562),0),IF($X562=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L562=\"\", \"\", IF($X562=0,S562,IF($X562=1,IF(AC$9=$G562,(1-$M562),0),IF($X562=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AG$7+$G562-2),(1-$M562),0),IF($X562=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AJ$7+$J562-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X562=3,1,IF($X562=4,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$AO$7+$J562-1),$J562))","v":""},"",{"$f":"IF(L562=\"\", \"\", IF($X562=0,$V562,IF($G562=5,$N562,(INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$T$7+$X562-1)+INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1))*$F562)))","v":""},{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$CE$7+$K562-1)*$F562)","v":""},"","","","","","","","","","",{"$f":"IF(L562=\"\", \"\", IF($G562=5,$O562,IF($AK562=0,$W562,INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$J$7+$J562-1)*$F562)))","v":""},"",{"$f":"IF(L562=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L562,'Asset Models'!$V$7)*$F562)","v":""}]
[0.56453109835969151,0.35370212528841638,{"$f":"IF(Inventory!AH569=Inventory!$C$1032,0.5,1)*B570","v":0.35370212528841638},{"$f":"Inventory!C569","v":0},{"$f":"Inventory!E569","v":0},{"$f":"Inventory!W569","v":""},{"$f":"'Year 09'!AM570","v":""},{"$f":"IF($J570='Year 09'!$J570,'Year 09'!H570,$J570)","v":""},{"$f":"IF($J570='Year 09'!$J570,'Year 09'!I570,$J570)","v":""},{"$f":"'Year 09'!AN570","v":""},"",{"$f":"IF(E570 = 0, \"\", MATCH($E570,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!BA$7+$J570-1))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$W$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AB$7+$J570-1)*$F570)","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,1,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0)*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=1,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=2,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,0,IF($G570=3,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AX$7+$G570-1),IF($G570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AT$7+$G570-1),0))*(1-$M570)))","v":""},"","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$B$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$F$7+$G570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$O$7+$J570-1))*$F570))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$BF$7+$K570-1))","v":""},{"$f":"IF(L570=\"\", \"\", VLOOKUP(X570,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,P570,IF($X570=1,IF(Z$9=$G570,(1-$M570),0),IF($X570=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,Q570,IF($X570=1,IF(AA$9=$G570,(1-$M570),0),IF($X570=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,R570,IF($X570=1,IF(AB$9=$G570,(1-$M570),0),IF($X570=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L570=\"\", \"\", IF($X570=0,S570,IF($X570=1,IF(AC$9=$G570,(1-$M570),0),IF($X570=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AG$7+$G570-2),(1-$M570),0),IF($X570=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AJ$7+$J570-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X570=3,1,IF($X570=4,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$AO$7+$J570-1),$J570))","v":""},"",{"$f":"IF(L570=\"\", \"\", IF($X570=0,$V570,IF($G570=5,$N570,(INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$T$7+$X570-1)+INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1))*$F570)))","v":""},{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$CE$7+$K570-1)*$F570)","v":""},"","","","","","","","","","",{"$f":"IF(L570=\"\", \"\", IF($G570=5,$O570,IF($AK570=0,$W570,INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$J$7+$J570-1)*$F570)))","v":""},"",{"$f":"IF(L570=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L570,'Asset Models'!$V$7)*$F570)","v":""}]
[0.1431048360468955,0.72674708771530561,{"$f":"IF(Inventory!AH581=Inventory!$C$1032,0.5,1)*B582","v":0.72674708771530561},{"$f":"Inventory!C581","v":0},{"$f":"Inventory!E581","v":0},{"$f":"Inventory!W581","v":""},{"$f":"'Year 09'!AM582","v":""},{"$f":"IF($J582='Year 09'!$J582,'Year 09'!H582,$J582)","v":""},{"$f":"IF($J582='Year 09'!$J582,'Year 09'!I582,$J582)","v":""},{"$f":"'Year 09'!AN582","v":""},"",{"$f":"IF(E582 = 0, \"\", MATCH($E582,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!BA$7+$J582-1))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$W$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AB$7+$J582-1)*$F582)","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,1,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0)*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=1,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=2,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,0,IF($G582=3,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AX$7+$G582-1),IF($G582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AT$7+$G582-1),0))*(1-$M582)))","v":""},"","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$B$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$F$7+$G582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$O$7+$J582-1))*$F582))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$BF$7+$K582-1))","v":""},{"$f":"IF(L582=\"\", \"\", VLOOKUP(X582,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,P582,IF($X582=1,IF(Z$9=$G582,(1-$M582),0),IF($X582=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,Q582,IF($X582=1,IF(AA$9=$G582,(1-$M582),0),IF($X582=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,R582,IF($X582=1,IF(AB$9=$G582,(1-$M582),0),IF($X582=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L582=\"\", \"\", IF($X582=0,S582,IF($X582=1,IF(AC$9=$G582,(1-$M582),0),IF($X582=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AG$7+$G582-2),(1-$M582),0),IF($X582=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AJ$7+$J582-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X582=3,1,IF($X582=4,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$AO$7+$J582-1),$J582))","v":""},"",{"$f":"IF(L582=\"\", \"\", IF($X582=0,$V582,IF($G582=5,$N582,(INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$T$7+$X582-1)+INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1))*$F582)))","v":""},{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$CE$7+$K582-1)*$F582)","v":""},"","","","","","","","","","",{"$f":"IF(L582=\"\", \"\", IF($G582=5,$O582,IF($AK582=0,$W582,INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$J$7+$J582-1)*$F582)))","v":""},"",{"$f":"IF(L582=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L582,'Asset Models'!$V$7)*$F582)","v":""}]
[0.15655334509753438,8.4743306999676804E-2,{"$f":"IF(Inventory!AH582=Inventory!$C$1032,0.5,1)*B583","v":8.4743306999676804E-2},{"$f":"Inventory!C582","v":0},{"$f":"Inventory!E582","v":0},{"$f":"Inventory!W582","v":""},{"$f":"'Year 09'!AM583","v":""},{"$f":"IF($J583='Year 09'!$J583,'Year 09'!H583,$J583)","v":""},{"$f":"IF($J583='Year 09'!$J583,'Year 09'!I583,$J583)","v":""},{"$f":"'Year 09'!AN583","v":""},"",{"$f":"IF(E583 = 0, \"\", MATCH($E583,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!BA$7+$J583-1))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$W$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AB$7+$J583-1)*$F583)","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,1,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0)*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=1,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=2,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,0,IF($G583=3,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AX$7+$G583-1),IF($G583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AT$7+$G583-1),0))*(1-$M583)))","v":""},"","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$B$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$F$7+$G583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$O$7+$J583-1))*$F583))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$BF$7+$K583-1))","v":""},{"$f":"IF(L583=\"\", \"\", VLOOKUP(X583,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,P583,IF($X583=1,IF(Z$9=$G583,(1-$M583),0),IF($X583=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,Q583,IF($X583=1,IF(AA$9=$G583,(1-$M583),0),IF($X583=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,R583,IF($X583=1,IF(AB$9=$G583,(1-$M583),0),IF($X583=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L583=\"\", \"\", IF($X583=0,S583,IF($X583=1,IF(AC$9=$G583,(1-$M583),0),IF($X583=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AG$7+$G583-2),(1-$M583),0),IF($X583=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AJ$7+$J583-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X583=3,1,IF($X583=4,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$AO$7+$J583-1),$J583))","v":""},"",{"$f":"IF(L583=\"\", \"\", IF($X583=0,$V583,IF($G583=5,$N583,(INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$T$7+$X583-1)+INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1))*$F583)))","v":""},{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$CE$7+$K583-1)*$F583)","v":""},"","","","","","","","","","",{"$f":"IF(L583=\"\", \"\", IF($G583=5,$O583,IF($AK583=0,$W583,INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$J$7+$J583-1)*$F583)))","v":""},"",{"$f":"IF(L583=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L583,'Asset Models'!$V$7)*$F583)","v":""}]
[0.49529830560903609,0.16339842820420369,{"$f":"IF(Inventory!AH594=Inventory!$C$1032,0.5,1)*B595","v":0.16339842820420369},{"$f":"Inventory!C594","v":0},{"$f":"Inventory!E594","v":0},{"$f":"Inventory!W594","v":""},{"$f":"'Year 09'!AM595","v":""},{"$f":"IF($J595='Year 09'!$J595,'Year 09'!H595,$J595)","v":""},{"$f":"IF($J595='Year 09'!$J595,'Year 09'!I595,$J595)","v":""},{"$f":"'Year 09'!AN595","v":""},"",{"$f":"IF(E595 = 0, \"\", MATCH($E595,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!BA$7+$J595-1))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$W$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AB$7+$J595-1)*$F595)","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,1,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0)*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=1,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=2,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,0,IF($G595=3,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AX$7+$G595-1),IF($G595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AT$7+$G595-1),0))*(1-$M595)))","v":""},"","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$B$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$F$7+$G595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$O$7+$J595-1))*$F595))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$BF$7+$K595-1))","v":""},{"$f":"IF(L595=\"\", \"\", VLOOKUP(X595,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,P595,IF($X595=1,IF(Z$9=$G595,(1-$M595),0),IF($X595=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,Q595,IF($X595=1,IF(AA$9=$G595,(1-$M595),0),IF($X595=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,R595,IF($X595=1,IF(AB$9=$G595,(1-$M595),0),IF($X595=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L595=\"\", \"\", IF($X595=0,S595,IF($X595=1,IF(AC$9=$G595,(1-$M595),0),IF($X595=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AG$7+$G595-2),(1-$M595),0),IF($X595=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AJ$7+$J595-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X595=3,1,IF($X595=4,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$AO$7+$J595-1),$J595))","v":""},"",{"$f":"IF(L595=\"\", \"\", IF($X595=0,$V595,IF($G595=5,$N595,(INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$T$7+$X595-1)+INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1))*$F595)))","v":""},{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$CE$7+$K595-1)*$F595)","v":""},"","","","","","","","","","",{"$f":"IF(L595=\"\", \"\", IF($G595=5,$O595,IF($AK595=0,$W595,INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$J$7+$J595-1)*$F595)))","v":""},"",{"$f":"IF(L595=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L595,'Asset Models'!$V$7)*$F595)","v":""}]
[0.63926963419963345,0.55220629125479415,{"$f":"IF(Inventory!AH601=Inventory!$C$1032,0.5,1)*B602","v":0.55220629125479415},{"$f":"Inventory!C601","v":0},{"$f":"Inventory!E601","v":0},{"$f":"Inventory!W601","v":""},{"$f":"'Year 09'!AM602","v":""},{"$f":"IF($J602='Year 09'!$J602,'Year 09'!H602,$J602)","v":""},{"$f":"IF($J602='Year 09'!$J602,'Year 09'!I602,$J602)","v":""},{"$f":"'Year 09'!AN602","v":""},"",{"$f":"IF(E602 = 0, \"\", MATCH($E602,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!BA$7+$J602-1))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$W$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AB$7+$J602-1)*$F602)","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,1,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0)*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=1,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=2,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,0,IF($G602=3,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AX$7+$G602-1),IF($G602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AT$7+$G602-1),0))*(1-$M602)))","v":""},"","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$B$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$F$7+$G602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$O$7+$J602-1))*$F602))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$BF$7+$K602-1))","v":""},{"$f":"IF(L602=\"\", \"\", VLOOKUP(X602,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,P602,IF($X602=1,IF(Z$9=$G602,(1-$M602),0),IF($X602=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,Q602,IF($X602=1,IF(AA$9=$G602,(1-$M602),0),IF($X602=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,R602,IF($X602=1,IF(AB$9=$G602,(1-$M602),0),IF($X602=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L602=\"\", \"\", IF($X602=0,S602,IF($X602=1,IF(AC$9=$G602,(1-$M602),0),IF($X602=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AG$7+$G602-2),(1-$M602),0),IF($X602=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AJ$7+$J602-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X602=3,1,IF($X602=4,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$AO$7+$J602-1),$J602))","v":""},"",{"$f":"IF(L602=\"\", \"\", IF($X602=0,$V602,IF($G602=5,$N602,(INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$T$7+$X602-1)+INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1))*$F602)))","v":""},{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$CE$7+$K602-1)*$F602)","v":""},"","","","","","","","","","",{"$f":"IF(L602=\"\", \"\", IF($G602=5,$O602,IF($AK602=0,$W602,INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$J$7+$J602-1)*$F602)))","v":""},"",{"$f":"IF(L602=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L602,'Asset Models'!$V$7)*$F602)","v":""}]
[0.7483845104390815,0.82668428079737255,{"$f":"IF(Inventory!AH602=Inventory!$C$1032,0.5,1)*B603","v":0.82668428079737255},{"$f":"Inventory!C602","v":0},{"$f":"Inventory!E602","v":0},{"$f":"Inventory!W602","v":""},{"$f":"'Year 09'!AM603","v":""},{"$f":"IF($J603='Year 09'!$J603,'Year 09'!H603,$J603)","v":""},{"$f":"IF($J603='Year 09'!$J603,'Year 09'!I603,$J603)","v":""},{"$f":"'Year 09'!AN603","v":""},"",{"$f":"IF(E603 = 0, \"\", MATCH($E603,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!BA$7+$J603-1))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$W$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AB$7+$J603-1)*$F603)","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,1,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0)*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=1,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=2,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,0,IF($G603=3,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AX$7+$G603-1),IF($G603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AT$7+$G603-1),0))*(1-$M603)))","v":""},"","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$B$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$F$7+$G603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$O$7+$J603-1))*$F603))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$BF$7+$K603-1))","v":""},{"$f":"IF(L603=\"\", \"\", VLOOKUP(X603,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,P603,IF($X603=1,IF(Z$9=$G603,(1-$M603),0),IF($X603=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,Q603,IF($X603=1,IF(AA$9=$G603,(1-$M603),0),IF($X603=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,R603,IF($X603=1,IF(AB$9=$G603,(1-$M603),0),IF($X603=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L603=\"\", \"\", IF($X603=0,S603,IF($X603=1,IF(AC$9=$G603,(1-$M603),0),IF($X603=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AG$7+$G603-2),(1-$M603),0),IF($X603=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AJ$7+$J603-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X603=3,1,IF($X603=4,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$AO$7+$J603-1),$J603))","v":""},"",{"$f":"IF(L603=\"\", \"\", IF($X603=0,$V603,IF($G603=5,$N603,(INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$T$7+$X603-1)+INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1))*$F603)))","v":""},{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$CE$7+$K603-1)*$F603)","v":""},"","","","","","","","","","",{"$f":"IF(L603=\"\", \"\", IF($G603=5,$O603,IF($AK603=0,$W603,INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$J$7+$J603-1)*$F603)))","v":""},"",{"$f":"IF(L603=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L603,'Asset Models'!$V$7)*$F603)","v":""}]
[0.13398445723509889,0.89746114805917632,{"$f":"IF(Inventory!AH614=Inventory!$C$1032,0.5,1)*B615","v":0.89746114805917632},{"$f":"Inventory!C614","v":0},{"$f":"Inventory!E614","v":0},{"$f":"Inventory!W614","v":""},{"$f":"'Year 09'!AM615","v":""},{"$f":"IF($J615='Year 09'!$J615,'Year 09'!H615,$J615)","v":""},{"$f":"IF($J615='Year 09'!$J615,'Year 09'!I615,$J615)","v":""},{"$f":"'Year 09'!AN615","v":""},"",{"$f":"IF(E615 = 0, \"\", MATCH($E615,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!BA$7+$J615-1))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$W$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AB$7+$J615-1)*$F615)","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,1,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0)*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=1,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=2,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,0,IF($G615=3,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AX$7+$G615-1),IF($G615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AT$7+$G615-1),0))*(1-$M615)))","v":""},"","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$B$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$F$7+$G615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$O$7+$J615-1))*$F615))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$BF$7+$K615-1))","v":""},{"$f":"IF(L615=\"\", \"\", VLOOKUP(X615,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,P615,IF($X615=1,IF(Z$9=$G615,(1-$M615),0),IF($X615=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,Q615,IF($X615=1,IF(AA$9=$G615,(1-$M615),0),IF($X615=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,R615,IF($X615=1,IF(AB$9=$G615,(1-$M615),0),IF($X615=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L615=\"\", \"\", IF($X615=0,S615,IF($X615=1,IF(AC$9=$G615,(1-$M615),0),IF($X615=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AG$7+$G615-2),(1-$M615),0),IF($X615=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AJ$7+$J615-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X615=3,1,IF($X615=4,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$AO$7+$J615-1),$J615))","v":""},"",{"$f":"IF(L615=\"\", \"\", IF($X615=0,$V615,IF($G615=5,$N615,(INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$T$7+$X615-1)+INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1))*$F615)))","v":""},{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$CE$7+$K615-1)*$F615)","v":""},"","","","","","","","","","",{"$f":"IF(L615=\"\", \"\", IF($G615=5,$O615,IF($AK615=0,$W615,INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$J$7+$J615-1)*$F615)))","v":""},"",{"$f":"IF(L615=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L615,'Asset Models'!$V$7)*$F615)","v":""}]
[0.81942386369789999,0.40331763628110084,{"$f":"IF(Inventory!AH622=Inventory!$C$1032,0.5,1)*B623","v":0.40331763628110084},{"$f":"Inventory!C622","v":0},{"$f":"Inventory!E622","v":0},{"$f":"Inventory!W622","v":""},{"$f":"'Year 09'!AM623","v":""},{"$f":"IF($J623='Year 09'!$J623,'Year 09'!H623,$J623)","v":""},{"$f":"IF($J623='Year 09'!$J623,'Year 09'!I623,$J623)","v":""},{"$f":"'Year 09'!AN623","v":""},"",{"$f":"IF(E623 = 0, \"\", MATCH($E623,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!BA$7+$J623-1))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$W$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AB$7+$J623-1)*$F623)","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,1,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0)*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=1,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=2,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,0,IF($G623=3,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AX$7+$G623-1),IF($G623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AT$7+$G623-1),0))*(1-$M623)))","v":""},"","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$B$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$F$7+$G623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$O$7+$J623-1))*$F623))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$BF$7+$K623-1))","v":""},{"$f":"IF(L623=\"\", \"\", VLOOKUP(X623,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,P623,IF($X623=1,IF(Z$9=$G623,(1-$M623),0),IF($X623=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,Q623,IF($X623=1,IF(AA$9=$G623,(1-$M623),0),IF($X623=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,R623,IF($X623=1,IF(AB$9=$G623,(1-$M623),0),IF($X623=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L623=\"\", \"\", IF($X623=0,S623,IF($X623=1,IF(AC$9=$G623,(1-$M623),0),IF($X623=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AG$7+$G623-2),(1-$M623),0),IF($X623=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AJ$7+$J623-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X623=3,1,IF($X623=4,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$AO$7+$J623-1),$J623))","v":""},"",{"$f":"IF(L623=\"\", \"\", IF($X623=0,$V623,IF($G623=5,$N623,(INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$T$7+$X623-1)+INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1))*$F623)))","v":""},{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$CE$7+$K623-1)*$F623)","v":""},"","","","","","","","","","",{"$f":"IF(L623=\"\", \"\", IF($G623=5,$O623,IF($AK623=0,$W623,INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$J$7+$J623-1)*$F623)))","v":""},"",{"$f":"IF(L623=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L623,'Asset Models'!$V$7)*$F623)","v":""}]
[0.38245302675913462,0.93145107660157689,{"$f":"IF(Inventory!AH627=Inventory!$C$1032,0.5,1)*B628","v":0.93145107660157689},{"$f":"Inventory!C627","v":0},{"$f":"Inventory!E627","v":0},{"$f":"Inventory!W627","v":""},{"$f":"'Year 09'!AM628","v":""},{"$f":"IF($J628='Year 09'!$J628,'Year 09'!H628,$J628)","v":""},{"$f":"IF($J628='Year 09'!$J628,'Year 09'!I628,$J628)","v":""},{"$f":"'Year 09'!AN628","v":""},"",{"$f":"IF(E628 = 0, \"\", MATCH($E628,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!BA$7+$J628-1))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$W$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AB$7+$J628-1)*$F628)","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,1,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0)*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=1,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=2,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,0,IF($G628=3,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AX$7+$G628-1),IF($G628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AT$7+$G628-1),0))*(1-$M628)))","v":""},"","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$B$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$F$7+$G628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$O$7+$J628-1))*$F628))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$BF$7+$K628-1))","v":""},{"$f":"IF(L628=\"\", \"\", VLOOKUP(X628,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,P628,IF($X628=1,IF(Z$9=$G628,(1-$M628),0),IF($X628=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,Q628,IF($X628=1,IF(AA$9=$G628,(1-$M628),0),IF($X628=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,R628,IF($X628=1,IF(AB$9=$G628,(1-$M628),0),IF($X628=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L628=\"\", \"\", IF($X628=0,S628,IF($X628=1,IF(AC$9=$G628,(1-$M628),0),IF($X628=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AG$7+$G628-2),(1-$M628),0),IF($X628=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AJ$7+$J628-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X628=3,1,IF($X628=4,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$AO$7+$J628-1),$J628))","v":""},"",{"$f":"IF(L628=\"\", \"\", IF($X628=0,$V628,IF($G628=5,$N628,(INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$T$7+$X628-1)+INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1))*$F628)))","v":""},{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$CE$7+$K628-1)*$F628)","v":""},"","","","","","","","","","",{"$f":"IF(L628=\"\", \"\", IF($G628=5,$O628,IF($AK628=0,$W628,INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$J$7+$J628-1)*$F628)))","v":""},"",{"$f":"IF(L628=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L628,'Asset Models'!$V$7)*$F628)","v":""}]
[7.9819539062367162E-2,7.0915206495136496E-2,{"$f":"IF(Inventory!AH634=Inventory!$C$1032,0.5,1)*B635","v":7.0915206495136496E-2},{"$f":"Inventory!C634","v":0},{"$f":"Inventory!E634","v":0},{"$f":"Inventory!W634","v":""},{"$f":"'Year 09'!AM635","v":""},{"$f":"IF($J635='Year 09'!$J635,'Year 09'!H635,$J635)","v":""},{"$f":"IF($J635='Year 09'!$J635,'Year 09'!I635,$J635)","v":""},{"$f":"'Year 09'!AN635","v":""},"",{"$f":"IF(E635 = 0, \"\", MATCH($E635,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!BA$7+$J635-1))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$W$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AB$7+$J635-1)*$F635)","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,1,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0)*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=1,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=2,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,0,IF($G635=3,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AX$7+$G635-1),IF($G635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AT$7+$G635-1),0))*(1-$M635)))","v":""},"","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$B$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$F$7+$G635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$O$7+$J635-1))*$F635))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$BF$7+$K635-1))","v":""},{"$f":"IF(L635=\"\", \"\", VLOOKUP(X635,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,P635,IF($X635=1,IF(Z$9=$G635,(1-$M635),0),IF($X635=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,Q635,IF($X635=1,IF(AA$9=$G635,(1-$M635),0),IF($X635=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,R635,IF($X635=1,IF(AB$9=$G635,(1-$M635),0),IF($X635=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L635=\"\", \"\", IF($X635=0,S635,IF($X635=1,IF(AC$9=$G635,(1-$M635),0),IF($X635=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AG$7+$G635-2),(1-$M635),0),IF($X635=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AJ$7+$J635-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X635=3,1,IF($X635=4,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$AO$7+$J635-1),$J635))","v":""},"",{"$f":"IF(L635=\"\", \"\", IF($X635=0,$V635,IF($G635=5,$N635,(INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$T$7+$X635-1)+INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1))*$F635)))","v":""},{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$CE$7+$K635-1)*$F635)","v":""},"","","","","","","","","","",{"$f":"IF(L635=\"\", \"\", IF($G635=5,$O635,IF($AK635=0,$W635,INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$J$7+$J635-1)*$F635)))","v":""},"",{"$f":"IF(L635=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L635,'Asset Models'!$V$7)*$F635)","v":""}]
[0.31122099409742054,0.5873215700640757,{"$f":"IF(Inventory!AH642=Inventory!$C$1032,0.5,1)*B643","v":0.5873215700640757},{"$f":"Inventory!C642","v":0},{"$f":"Inventory!E642","v":0},{"$f":"Inventory!W642","v":""},{"$f":"'Year 09'!AM643","v":""},{"$f":"IF($J643='Year 09'!$J643,'Year 09'!H643,$J643)","v":""},{"$f":"IF($J643='Year 09'!$J643,'Year 09'!I643,$J643)","v":""},{"$f":"'Year 09'!AN643","v":""},"",{"$f":"IF(E643 = 0, \"\", MATCH($E643,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!BA$7+$J643-1))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$W$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AB$7+$J643-1)*$F643)","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,1,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0)*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=1,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=2,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,0,IF($G643=3,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AX$7+$G643-1),IF($G643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AT$7+$G643-1),0))*(1-$M643)))","v":""},"","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$B$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$F$7+$G643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$O$7+$J643-1))*$F643))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$BF$7+$K643-1))","v":""},{"$f":"IF(L643=\"\", \"\", VLOOKUP(X643,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,P643,IF($X643=1,IF(Z$9=$G643,(1-$M643),0),IF($X643=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,Q643,IF($X643=1,IF(AA$9=$G643,(1-$M643),0),IF($X643=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,R643,IF($X643=1,IF(AB$9=$G643,(1-$M643),0),IF($X643=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L643=\"\", \"\", IF($X643=0,S643,IF($X643=1,IF(AC$9=$G643,(1-$M643),0),IF($X643=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AG$7+$G643-2),(1-$M643),0),IF($X643=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AJ$7+$J643-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X643=3,1,IF($X643=4,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$AO$7+$J643-1),$J643))","v":""},"",{"$f":"IF(L643=\"\", \"\", IF($X643=0,$V643,IF($G643=5,$N643,(INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$T$7+$X643-1)+INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1))*$F643)))","v":""},{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$CE$7+$K643-1)*$F643)","v":""},"","","","","","","","","","",{"$f":"IF(L643=\"\", \"\", IF($G643=5,$O643,IF($AK643=0,$W643,INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$J$7+$J643-1)*$F643)))","v":""},"",{"$f":"IF(L643=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L643,'Asset Models'!$V$7)*$F643)","v":""}]
[0.86325605502954761,0.18784724320934354,{"$f":"IF(Inventory!AH647=Inventory!$C$1032,0.5,1)*B648","v":0.18784724320934354},{"$f":"Inventory!C647","v":0},{"$f":"Inventory!E647","v":0},{"$f":"Inventory!W647","v":""},{"$f":"'Year 09'!AM648","v":""},{"$f":"IF($J648='Year 09'!$J648,'Year 09'!H648,$J648)","v":""},{"$f":"IF($J648='Year 09'!$J648,'Year 09'!I648,$J648)","v":""},{"$f":"'Year 09'!AN648","v":""},"",{"$f":"IF(E648 = 0, \"\", MATCH($E648,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!BA$7+$J648-1))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$W$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AB$7+$J648-1)*$F648)","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,1,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0)*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=1,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=2,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,0,IF($G648=3,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AX$7+$G648-1),IF($G648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AT$7+$G648-1),0))*(1-$M648)))","v":""},"","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$B$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$F$7+$G648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$O$7+$J648-1))*$F648))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$BF$7+$K648-1))","v":""},{"$f":"IF(L648=\"\", \"\", VLOOKUP(X648,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,P648,IF($X648=1,IF(Z$9=$G648,(1-$M648),0),IF($X648=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,Q648,IF($X648=1,IF(AA$9=$G648,(1-$M648),0),IF($X648=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,R648,IF($X648=1,IF(AB$9=$G648,(1-$M648),0),IF($X648=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L648=\"\", \"\", IF($X648=0,S648,IF($X648=1,IF(AC$9=$G648,(1-$M648),0),IF($X648=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AG$7+$G648-2),(1-$M648),0),IF($X648=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AJ$7+$J648-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X648=3,1,IF($X648=4,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$AO$7+$J648-1),$J648))","v":""},"",{"$f":"IF(L648=\"\", \"\", IF($X648=0,$V648,IF($G648=5,$N648,(INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$T$7+$X648-1)+INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1))*$F648)))","v":""},{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$CE$7+$K648-1)*$F648)","v":""},"","","","","","","","","","",{"$f":"IF(L648=\"\", \"\", IF($G648=5,$O648,IF($AK648=0,$W648,INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$J$7+$J648-1)*$F648)))","v":""},"",{"$f":"IF(L648=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L648,'Asset Models'!$V$7)*$F648)","v":""}]
[0.30791725328041364,0.4241514382066276,{"$f":"IF(Inventory!AH655=Inventory!$C$1032,0.5,1)*B656","v":0.4241514382066276},{"$f":"Inventory!C655","v":0},{"$f":"Inventory!E655","v":0},{"$f":"Inventory!W655","v":""},{"$f":"'Year 09'!AM656","v":""},{"$f":"IF($J656='Year 09'!$J656,'Year 09'!H656,$J656)","v":""},{"$f":"IF($J656='Year 09'!$J656,'Year 09'!I656,$J656)","v":""},{"$f":"'Year 09'!AN656","v":""},"",{"$f":"IF(E656 = 0, \"\", MATCH($E656,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!BA$7+$J656-1))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$W$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AB$7+$J656-1)*$F656)","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,1,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0)*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=1,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=2,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,0,IF($G656=3,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AX$7+$G656-1),IF($G656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AT$7+$G656-1),0))*(1-$M656)))","v":""},"","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$B$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$F$7+$G656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$O$7+$J656-1))*$F656))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$BF$7+$K656-1))","v":""},{"$f":"IF(L656=\"\", \"\", VLOOKUP(X656,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,P656,IF($X656=1,IF(Z$9=$G656,(1-$M656),0),IF($X656=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,Q656,IF($X656=1,IF(AA$9=$G656,(1-$M656),0),IF($X656=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,R656,IF($X656=1,IF(AB$9=$G656,(1-$M656),0),IF($X656=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L656=\"\", \"\", IF($X656=0,S656,IF($X656=1,IF(AC$9=$G656,(1-$M656),0),IF($X656=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AG$7+$G656-2),(1-$M656),0),IF($X656=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AJ$7+$J656-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X656=3,1,IF($X656=4,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$AO$7+$J656-1),$J656))","v":""},"",{"$f":"IF(L656=\"\", \"\", IF($X656=0,$V656,IF($G656=5,$N656,(INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$T$7+$X656-1)+INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1))*$F656)))","v":""},{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$CE$7+$K656-1)*$F656)","v":""},"","","","","","","","","","",{"$f":"IF(L656=\"\", \"\", IF($G656=5,$O656,IF($AK656=0,$W656,INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$J$7+$J656-1)*$F656)))","v":""},"",{"$f":"IF(L656=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L656,'Asset Models'!$V$7)*$F656)","v":""}]
[0.57056934065822107,6.1096119768664026E-2,{"$f":"IF(Inventory!AH663=Inventory!$C$1032,0.5,1)*B664","v":6.1096119768664026E-2},{"$f":"Inventory!C663","v":0},{"$f":"Inventory!E663","v":0},{"$f":"Inventory!W663","v":""},{"$f":"'Year 09'!AM664","v":""},{"$f":"IF($J664='Year 09'!$J664,'Year 09'!H664,$J664)","v":""},{"$f":"IF($J664='Year 09'!$J664,'Year 09'!I664,$J664)","v":""},{"$f":"'Year 09'!AN664","v":""},"",{"$f":"IF(E664 = 0, \"\", MATCH($E664,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!BA$7+$J664-1))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$W$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AB$7+$J664-1)*$F664)","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,1,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0)*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=1,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=2,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,0,IF($G664=3,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AX$7+$G664-1),IF($G664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AT$7+$G664-1),0))*(1-$M664)))","v":""},"","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$B$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$F$7+$G664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$O$7+$J664-1))*$F664))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$BF$7+$K664-1))","v":""},{"$f":"IF(L664=\"\", \"\", VLOOKUP(X664,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,P664,IF($X664=1,IF(Z$9=$G664,(1-$M664),0),IF($X664=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,Q664,IF($X664=1,IF(AA$9=$G664,(1-$M664),0),IF($X664=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,R664,IF($X664=1,IF(AB$9=$G664,(1-$M664),0),IF($X664=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L664=\"\", \"\", IF($X664=0,S664,IF($X664=1,IF(AC$9=$G664,(1-$M664),0),IF($X664=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AG$7+$G664-2),(1-$M664),0),IF($X664=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AJ$7+$J664-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X664=3,1,IF($X664=4,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$AO$7+$J664-1),$J664))","v":""},"",{"$f":"IF(L664=\"\", \"\", IF($X664=0,$V664,IF($G664=5,$N664,(INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$T$7+$X664-1)+INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1))*$F664)))","v":""},{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$CE$7+$K664-1)*$F664)","v":""},"","","","","","","","","","",{"$f":"IF(L664=\"\", \"\", IF($G664=5,$O664,IF($AK664=0,$W664,INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$J$7+$J664-1)*$F664)))","v":""},"",{"$f":"IF(L664=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L664,'Asset Models'!$V$7)*$F664)","v":""}]
[0.48960260704537795,0.67145398594110495,{"$f":"IF(Inventory!AH668=Inventory!$C$1032,0.5,1)*B669","v":0.67145398594110495},{"$f":"Inventory!C668","v":0},{"$f":"Inventory!E668","v":0},{"$f":"Inventory!W668","v":""},{"$f":"'Year 09'!AM669","v":""},{"$f":"IF($J669='Year 09'!$J669,'Year 09'!H669,$J669)","v":""},{"$f":"IF($J669='Year 09'!$J669,'Year 09'!I669,$J669)","v":""},{"$f":"'Year 09'!AN669","v":""},"",{"$f":"IF(E669 = 0, \"\", MATCH($E669,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!BA$7+$J669-1))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$W$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AB$7+$J669-1)*$F669)","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,1,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0)*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=1,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=2,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,0,IF($G669=3,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AX$7+$G669-1),IF($G669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AT$7+$G669-1),0))*(1-$M669)))","v":""},"","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$B$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$F$7+$G669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$O$7+$J669-1))*$F669))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$BF$7+$K669-1))","v":""},{"$f":"IF(L669=\"\", \"\", VLOOKUP(X669,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,P669,IF($X669=1,IF(Z$9=$G669,(1-$M669),0),IF($X669=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,Q669,IF($X669=1,IF(AA$9=$G669,(1-$M669),0),IF($X669=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,R669,IF($X669=1,IF(AB$9=$G669,(1-$M669),0),IF($X669=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L669=\"\", \"\", IF($X669=0,S669,IF($X669=1,IF(AC$9=$G669,(1-$M669),0),IF($X669=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AG$7+$G669-2),(1-$M669),0),IF($X669=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AJ$7+$J669-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X669=3,1,IF($X669=4,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$AO$7+$J669-1),$J669))","v":""},"",{"$f":"IF(L669=\"\", \"\", IF($X669=0,$V669,IF($G669=5,$N669,(INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$T$7+$X669-1)+INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1))*$F669)))","v":""},{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$CE$7+$K669-1)*$F669)","v":""},"","","","","","","","","","",{"$f":"IF(L669=\"\", \"\", IF($G669=5,$O669,IF($AK669=0,$W669,INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$J$7+$J669-1)*$F669)))","v":""},"",{"$f":"IF(L669=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L669,'Asset Models'!$V$7)*$F669)","v":""}]
[2.9848687299056431E-2,0.42645670779026923,{"$f":"IF(Inventory!AH675=Inventory!$C$1032,0.5,1)*B676","v":0.42645670779026923},{"$f":"Inventory!C675","v":0},{"$f":"Inventory!E675","v":0},{"$f":"Inventory!W675","v":""},{"$f":"'Year 09'!AM676","v":""},{"$f":"IF($J676='Year 09'!$J676,'Year 09'!H676,$J676)","v":""},{"$f":"IF($J676='Year 09'!$J676,'Year 09'!I676,$J676)","v":""},{"$f":"'Year 09'!AN676","v":""},"",{"$f":"IF(E676 = 0, \"\", MATCH($E676,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!BA$7+$J676-1))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$W$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AB$7+$J676-1)*$F676)","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,1,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0)*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=1,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=2,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,0,IF($G676=3,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AX$7+$G676-1),IF($G676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AT$7+$G676-1),0))*(1-$M676)))","v":""},"","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$B$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$F$7+$G676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$O$7+$J676-1))*$F676))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$BF$7+$K676-1))","v":""},{"$f":"IF(L676=\"\", \"\", VLOOKUP(X676,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,P676,IF($X676=1,IF(Z$9=$G676,(1-$M676),0),IF($X676=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,Q676,IF($X676=1,IF(AA$9=$G676,(1-$M676),0),IF($X676=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,R676,IF($X676=1,IF(AB$9=$G676,(1-$M676),0),IF($X676=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L676=\"\", \"\", IF($X676=0,S676,IF($X676=1,IF(AC$9=$G676,(1-$M676),0),IF($X676=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AG$7+$G676-2),(1-$M676),0),IF($X676=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AJ$7+$J676-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X676=3,1,IF($X676=4,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$AO$7+$J676-1),$J676))","v":""},"",{"$f":"IF(L676=\"\", \"\", IF($X676=0,$V676,IF($G676=5,$N676,(INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$T$7+$X676-1)+INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1))*$F676)))","v":""},{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$CE$7+$K676-1)*$F676)","v":""},"","","","","","","","","","",{"$f":"IF(L676=\"\", \"\", IF($G676=5,$O676,IF($AK676=0,$W676,INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$J$7+$J676-1)*$F676)))","v":""},"",{"$f":"IF(L676=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L676,'Asset Models'!$V$7)*$F676)","v":""}]
[0.10375236164544788,0.85180418729566076,{"$f":"IF(Inventory!AH683=Inventory!$C$1032,0.5,1)*B684","v":0.85180418729566076},{"$f":"Inventory!C683","v":0},{"$f":"Inventory!E683","v":0},{"$f":"Inventory!W683","v":""},{"$f":"'Year 09'!AM684","v":""},{"$f":"IF($J684='Year 09'!$J684,'Year 09'!H684,$J684)","v":""},{"$f":"IF($J684='Year 09'!$J684,'Year 09'!I684,$J684)","v":""},{"$f":"'Year 09'!AN684","v":""},"",{"$f":"IF(E684 = 0, \"\", MATCH($E684,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!BA$7+$J684-1))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$W$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AB$7+$J684-1)*$F684)","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,1,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0)*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=1,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=2,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,0,IF($G684=3,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AX$7+$G684-1),IF($G684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AT$7+$G684-1),0))*(1-$M684)))","v":""},"","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$B$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$F$7+$G684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$O$7+$J684-1))*$F684))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$BF$7+$K684-1))","v":""},{"$f":"IF(L684=\"\", \"\", VLOOKUP(X684,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,P684,IF($X684=1,IF(Z$9=$G684,(1-$M684),0),IF($X684=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,Q684,IF($X684=1,IF(AA$9=$G684,(1-$M684),0),IF($X684=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,R684,IF($X684=1,IF(AB$9=$G684,(1-$M684),0),IF($X684=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L684=\"\", \"\", IF($X684=0,S684,IF($X684=1,IF(AC$9=$G684,(1-$M684),0),IF($X684=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AG$7+$G684-2),(1-$M684),0),IF($X684=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AJ$7+$J684-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X684=3,1,IF($X684=4,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$AO$7+$J684-1),$J684))","v":""},"",{"$f":"IF(L684=\"\", \"\", IF($X684=0,$V684,IF($G684=5,$N684,(INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$T$7+$X684-1)+INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1))*$F684)))","v":""},{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$CE$7+$K684-1)*$F684)","v":""},"","","","","","","","","","",{"$f":"IF(L684=\"\", \"\", IF($G684=5,$O684,IF($AK684=0,$W684,INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$J$7+$J684-1)*$F684)))","v":""},"",{"$f":"IF(L684=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L684,'Asset Models'!$V$7)*$F684)","v":""}]
[0.45174999198209642,0.92509168971949063,{"$f":"IF(Inventory!AH688=Inventory!$C$1032,0.5,1)*B689","v":0.92509168971949063},{"$f":"Inventory!C688","v":0},{"$f":"Inventory!E688","v":0},{"$f":"Inventory!W688","v":""},{"$f":"'Year 09'!AM689","v":""},{"$f":"IF($J689='Year 09'!$J689,'Year 09'!H689,$J689)","v":""},{"$f":"IF($J689='Year 09'!$J689,'Year 09'!I689,$J689)","v":""},{"$f":"'Year 09'!AN689","v":""},"",{"$f":"IF(E689 = 0, \"\", MATCH($E689,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!BA$7+$J689-1))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$W$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AB$7+$J689-1)*$F689)","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,1,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0)*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=1,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=2,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,0,IF($G689=3,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AX$7+$G689-1),IF($G689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AT$7+$G689-1),0))*(1-$M689)))","v":""},"","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$B$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$F$7+$G689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$O$7+$J689-1))*$F689))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$BF$7+$K689-1))","v":""},{"$f":"IF(L689=\"\", \"\", VLOOKUP(X689,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,P689,IF($X689=1,IF(Z$9=$G689,(1-$M689),0),IF($X689=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,Q689,IF($X689=1,IF(AA$9=$G689,(1-$M689),0),IF($X689=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,R689,IF($X689=1,IF(AB$9=$G689,(1-$M689),0),IF($X689=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L689=\"\", \"\", IF($X689=0,S689,IF($X689=1,IF(AC$9=$G689,(1-$M689),0),IF($X689=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AG$7+$G689-2),(1-$M689),0),IF($X689=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AJ$7+$J689-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X689=3,1,IF($X689=4,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$AO$7+$J689-1),$J689))","v":""},"",{"$f":"IF(L689=\"\", \"\", IF($X689=0,$V689,IF($G689=5,$N689,(INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$T$7+$X689-1)+INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1))*$F689)))","v":""},{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$CE$7+$K689-1)*$F689)","v":""},"","","","","","","","","","",{"$f":"IF(L689=\"\", \"\", IF($G689=5,$O689,IF($AK689=0,$W689,INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$J$7+$J689-1)*$F689)))","v":""},"",{"$f":"IF(L689=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L689,'Asset Models'!$V$7)*$F689)","v":""}]
[0.30936905859653374,0.81323288987178211,{"$f":"IF(Inventory!AH696=Inventory!$C$1032,0.5,1)*B697","v":0.81323288987178211},{"$f":"Inventory!C696","v":0},{"$f":"Inventory!E696","v":0},{"$f":"Inventory!W696","v":""},{"$f":"'Year 09'!AM697","v":""},{"$f":"IF($J697='Year 09'!$J697,'Year 09'!H697,$J697)","v":""},{"$f":"IF($J697='Year 09'!$J697,'Year 09'!I697,$J697)","v":""},{"$f":"'Year 09'!AN697","v":""},"",{"$f":"IF(E697 = 0, \"\", MATCH($E697,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!BA$7+$J697-1))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$W$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AB$7+$J697-1)*$F697)","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,1,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0)*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=1,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=2,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,0,IF($G697=3,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AX$7+$G697-1),IF($G697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AT$7+$G697-1),0))*(1-$M697)))","v":""},"","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$B$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$F$7+$G697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$O$7+$J697-1))*$F697))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$BF$7+$K697-1))","v":""},{"$f":"IF(L697=\"\", \"\", VLOOKUP(X697,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,P697,IF($X697=1,IF(Z$9=$G697,(1-$M697),0),IF($X697=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,Q697,IF($X697=1,IF(AA$9=$G697,(1-$M697),0),IF($X697=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,R697,IF($X697=1,IF(AB$9=$G697,(1-$M697),0),IF($X697=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L697=\"\", \"\", IF($X697=0,S697,IF($X697=1,IF(AC$9=$G697,(1-$M697),0),IF($X697=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AG$7+$G697-2),(1-$M697),0),IF($X697=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AJ$7+$J697-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X697=3,1,IF($X697=4,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$AO$7+$J697-1),$J697))","v":""},"",{"$f":"IF(L697=\"\", \"\", IF($X697=0,$V697,IF($G697=5,$N697,(INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$T$7+$X697-1)+INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1))*$F697)))","v":""},{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$CE$7+$K697-1)*$F697)","v":""},"","","","","","","","","","",{"$f":"IF(L697=\"\", \"\", IF($G697=5,$O697,IF($AK697=0,$W697,INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$J$7+$J697-1)*$F697)))","v":""},"",{"$f":"IF(L697=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L697,'Asset Models'!$V$7)*$F697)","v":""}]
[4.791566840903394E-2,0.72472011083477927,{"$f":"IF(Inventory!AH701=Inventory!$C$1032,0.5,1)*B702","v":0.72472011083477927},{"$f":"Inventory!C701","v":0},{"$f":"Inventory!E701","v":0},{"$f":"Inventory!W701","v":""},{"$f":"'Year 09'!AM702","v":""},{"$f":"IF($J702='Year 09'!$J702,'Year 09'!H702,$J702)","v":""},{"$f":"IF($J702='Year 09'!$J702,'Year 09'!I702,$J702)","v":""},{"$f":"'Year 09'!AN702","v":""},"",{"$f":"IF(E702 = 0, \"\", MATCH($E702,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!BA$7+$J702-1))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$W$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AB$7+$J702-1)*$F702)","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,1,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0)*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=1,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=2,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,0,IF($G702=3,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AX$7+$G702-1),IF($G702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AT$7+$G702-1),0))*(1-$M702)))","v":""},"","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$B$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$F$7+$G702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$O$7+$J702-1))*$F702))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$BF$7+$K702-1))","v":""},{"$f":"IF(L702=\"\", \"\", VLOOKUP(X702,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,P702,IF($X702=1,IF(Z$9=$G702,(1-$M702),0),IF($X702=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,Q702,IF($X702=1,IF(AA$9=$G702,(1-$M702),0),IF($X702=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,R702,IF($X702=1,IF(AB$9=$G702,(1-$M702),0),IF($X702=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L702=\"\", \"\", IF($X702=0,S702,IF($X702=1,IF(AC$9=$G702,(1-$M702),0),IF($X702=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AG$7+$G702-2),(1-$M702),0),IF($X702=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AJ$7+$J702-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X702=3,1,IF($X702=4,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$AO$7+$J702-1),$J702))","v":""},"",{"$f":"IF(L702=\"\", \"\", IF($X702=0,$V702,IF($G702=5,$N702,(INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$T$7+$X702-1)+INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1))*$F702)))","v":""},{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$CE$7+$K702-1)*$F702)","v":""},"","","","","","","","","","",{"$f":"IF(L702=\"\", \"\", IF($G702=5,$O702,IF($AK702=0,$W702,INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$J$7+$J702-1)*$F702)))","v":""},"",{"$f":"IF(L702=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L702,'Asset Models'!$V$7)*$F702)","v":""}]
[0.79159912835057655,0.63120199643815245,{"$f":"IF(Inventory!AH705=Inventory!$C$1032,0.5,1)*B706","v":0.63120199643815245},{"$f":"Inventory!C705","v":0},{"$f":"Inventory!E705","v":0},{"$f":"Inventory!W705","v":""},{"$f":"'Year 09'!AM706","v":""},{"$f":"IF($J706='Year 09'!$J706,'Year 09'!H706,$J706)","v":""},{"$f":"IF($J706='Year 09'!$J706,'Year 09'!I706,$J706)","v":""},{"$f":"'Year 09'!AN706","v":""},"",{"$f":"IF(E706 = 0, \"\", MATCH($E706,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!BA$7+$J706-1))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$W$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AB$7+$J706-1)*$F706)","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,1,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0)*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=1,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=2,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,0,IF($G706=3,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AX$7+$G706-1),IF($G706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AT$7+$G706-1),0))*(1-$M706)))","v":""},"","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$B$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$F$7+$G706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$O$7+$J706-1))*$F706))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$BF$7+$K706-1))","v":""},{"$f":"IF(L706=\"\", \"\", VLOOKUP(X706,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,P706,IF($X706=1,IF(Z$9=$G706,(1-$M706),0),IF($X706=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,Q706,IF($X706=1,IF(AA$9=$G706,(1-$M706),0),IF($X706=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,R706,IF($X706=1,IF(AB$9=$G706,(1-$M706),0),IF($X706=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L706=\"\", \"\", IF($X706=0,S706,IF($X706=1,IF(AC$9=$G706,(1-$M706),0),IF($X706=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AG$7+$G706-2),(1-$M706),0),IF($X706=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AJ$7+$J706-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X706=3,1,IF($X706=4,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$AO$7+$J706-1),$J706))","v":""},"",{"$f":"IF(L706=\"\", \"\", IF($X706=0,$V706,IF($G706=5,$N706,(INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$T$7+$X706-1)+INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1))*$F706)))","v":""},{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$CE$7+$K706-1)*$F706)","v":""},"","","","","","","","","","",{"$f":"IF(L706=\"\", \"\", IF($G706=5,$O706,IF($AK706=0,$W706,INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$J$7+$J706-1)*$F706)))","v":""},"",{"$f":"IF(L706=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L706,'Asset Models'!$V$7)*$F706)","v":""}]
[7.9316754357031671E-3,0.45703243940050076,{"$f":"IF(Inventory!AH716=Inventory!$C$1032,0.5,1)*B717","v":0.45703243940050076},{"$f":"Inventory!C716","v":0},{"$f":"Inventory!E716","v":0},{"$f":"Inventory!W716","v":""},{"$f":"'Year 09'!AM717","v":""},{"$f":"IF($J717='Year 09'!$J717,'Year 09'!H717,$J717)","v":""},{"$f":"IF($J717='Year 09'!$J717,'Year 09'!I717,$J717)","v":""},{"$f":"'Year 09'!AN717","v":""},"",{"$f":"IF(E717 = 0, \"\", MATCH($E717,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!BA$7+$J717-1))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$W$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AB$7+$J717-1)*$F717)","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,1,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0)*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=1,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=2,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,0,IF($G717=3,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AX$7+$G717-1),IF($G717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AT$7+$G717-1),0))*(1-$M717)))","v":""},"","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$B$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$F$7+$G717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$O$7+$J717-1))*$F717))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$BF$7+$K717-1))","v":""},{"$f":"IF(L717=\"\", \"\", VLOOKUP(X717,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,P717,IF($X717=1,IF(Z$9=$G717,(1-$M717),0),IF($X717=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,Q717,IF($X717=1,IF(AA$9=$G717,(1-$M717),0),IF($X717=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,R717,IF($X717=1,IF(AB$9=$G717,(1-$M717),0),IF($X717=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L717=\"\", \"\", IF($X717=0,S717,IF($X717=1,IF(AC$9=$G717,(1-$M717),0),IF($X717=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AG$7+$G717-2),(1-$M717),0),IF($X717=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AJ$7+$J717-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X717=3,1,IF($X717=4,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$AO$7+$J717-1),$J717))","v":""},"",{"$f":"IF(L717=\"\", \"\", IF($X717=0,$V717,IF($G717=5,$N717,(INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$T$7+$X717-1)+INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1))*$F717)))","v":""},{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$CE$7+$K717-1)*$F717)","v":""},"","","","","","","","","","",{"$f":"IF(L717=\"\", \"\", IF($G717=5,$O717,IF($AK717=0,$W717,INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$J$7+$J717-1)*$F717)))","v":""},"",{"$f":"IF(L717=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L717,'Asset Models'!$V$7)*$F717)","v":""}]
[0.41735239146447278,0.36896746941282565,{"$f":"IF(Inventory!AH721=Inventory!$C$1032,0.5,1)*B722","v":0.36896746941282565},{"$f":"Inventory!C721","v":0},{"$f":"Inventory!E721","v":0},{"$f":"Inventory!W721","v":""},{"$f":"'Year 09'!AM722","v":""},{"$f":"IF($J722='Year 09'!$J722,'Year 09'!H722,$J722)","v":""},{"$f":"IF($J722='Year 09'!$J722,'Year 09'!I722,$J722)","v":""},{"$f":"'Year 09'!AN722","v":""},"",{"$f":"IF(E722 = 0, \"\", MATCH($E722,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!BA$7+$J722-1))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$W$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AB$7+$J722-1)*$F722)","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,1,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0)*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=1,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=2,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,0,IF($G722=3,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AX$7+$G722-1),IF($G722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AT$7+$G722-1),0))*(1-$M722)))","v":""},"","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$B$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$F$7+$G722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$O$7+$J722-1))*$F722))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$BF$7+$K722-1))","v":""},{"$f":"IF(L722=\"\", \"\", VLOOKUP(X722,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,P722,IF($X722=1,IF(Z$9=$G722,(1-$M722),0),IF($X722=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,Q722,IF($X722=1,IF(AA$9=$G722,(1-$M722),0),IF($X722=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,R722,IF($X722=1,IF(AB$9=$G722,(1-$M722),0),IF($X722=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L722=\"\", \"\", IF($X722=0,S722,IF($X722=1,IF(AC$9=$G722,(1-$M722),0),IF($X722=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AG$7+$G722-2),(1-$M722),0),IF($X722=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AJ$7+$J722-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X722=3,1,IF($X722=4,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$AO$7+$J722-1),$J722))","v":""},"",{"$f":"IF(L722=\"\", \"\", IF($X722=0,$V722,IF($G722=5,$N722,(INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$T$7+$X722-1)+INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1))*$F722)))","v":""},{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$CE$7+$K722-1)*$F722)","v":""},"","","","","","","","","","",{"$f":"IF(L722=\"\", \"\", IF($G722=5,$O722,IF($AK722=0,$W722,INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$J$7+$J722-1)*$F722)))","v":""},"",{"$f":"IF(L722=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L722,'Asset Models'!$V$7)*$F722)","v":""}]
[0.12014493007100435,1.7423249928092188E-2,{"$f":"IF(Inventory!AH729=Inventory!$C$1032,0.5,1)*B730","v":1.7423249928092188E-2},{"$f":"Inventory!C729","v":0},{"$f":"Inventory!E729","v":0},{"$f":"Inventory!W729","v":""},{"$f":"'Year 09'!AM730","v":""},{"$f":"IF($J730='Year 09'!$J730,'Year 09'!H730,$J730)","v":""},{"$f":"IF($J730='Year 09'!$J730,'Year 09'!I730,$J730)","v":""},{"$f":"'Year 09'!AN730","v":""},"",{"$f":"IF(E730 = 0, \"\", MATCH($E730,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!BA$7+$J730-1))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$W$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AB$7+$J730-1)*$F730)","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,1,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0)*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=1,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=2,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,0,IF($G730=3,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AX$7+$G730-1),IF($G730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AT$7+$G730-1),0))*(1-$M730)))","v":""},"","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$B$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$F$7+$G730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$O$7+$J730-1))*$F730))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$BF$7+$K730-1))","v":""},{"$f":"IF(L730=\"\", \"\", VLOOKUP(X730,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,P730,IF($X730=1,IF(Z$9=$G730,(1-$M730),0),IF($X730=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,Q730,IF($X730=1,IF(AA$9=$G730,(1-$M730),0),IF($X730=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,R730,IF($X730=1,IF(AB$9=$G730,(1-$M730),0),IF($X730=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L730=\"\", \"\", IF($X730=0,S730,IF($X730=1,IF(AC$9=$G730,(1-$M730),0),IF($X730=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AG$7+$G730-2),(1-$M730),0),IF($X730=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AJ$7+$J730-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X730=3,1,IF($X730=4,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$AO$7+$J730-1),$J730))","v":""},"",{"$f":"IF(L730=\"\", \"\", IF($X730=0,$V730,IF($G730=5,$N730,(INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$T$7+$X730-1)+INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1))*$F730)))","v":""},{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$CE$7+$K730-1)*$F730)","v":""},"","","","","","","","","","",{"$f":"IF(L730=\"\", \"\", IF($G730=5,$O730,IF($AK730=0,$W730,INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$J$7+$J730-1)*$F730)))","v":""},"",{"$f":"IF(L730=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L730,'Asset Models'!$V$7)*$F730)","v":""}]
[0.28243215629471996,0.55759793893636478,{"$f":"IF(Inventory!AH737=Inventory!$C$1032,0.5,1)*B738","v":0.55759793893636478},{"$f":"Inventory!C737","v":0},{"$f":"Inventory!E737","v":0},{"$f":"Inventory!W737","v":""},{"$f":"'Year 09'!AM738","v":""},{"$f":"IF($J738='Year 09'!$J738,'Year 09'!H738,$J738)","v":""},{"$f":"IF($J738='Year 09'!$J738,'Year 09'!I738,$J738)","v":""},{"$f":"'Year 09'!AN738","v":""},"",{"$f":"IF(E738 = 0, \"\", MATCH($E738,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!BA$7+$J738-1))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$W$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AB$7+$J738-1)*$F738)","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,1,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0)*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=1,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=2,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,0,IF($G738=3,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AX$7+$G738-1),IF($G738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AT$7+$G738-1),0))*(1-$M738)))","v":""},"","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$B$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$F$7+$G738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$O$7+$J738-1))*$F738))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$BF$7+$K738-1))","v":""},{"$f":"IF(L738=\"\", \"\", VLOOKUP(X738,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,P738,IF($X738=1,IF(Z$9=$G738,(1-$M738),0),IF($X738=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,Q738,IF($X738=1,IF(AA$9=$G738,(1-$M738),0),IF($X738=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,R738,IF($X738=1,IF(AB$9=$G738,(1-$M738),0),IF($X738=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L738=\"\", \"\", IF($X738=0,S738,IF($X738=1,IF(AC$9=$G738,(1-$M738),0),IF($X738=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AG$7+$G738-2),(1-$M738),0),IF($X738=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AJ$7+$J738-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X738=3,1,IF($X738=4,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$AO$7+$J738-1),$J738))","v":""},"",{"$f":"IF(L738=\"\", \"\", IF($X738=0,$V738,IF($G738=5,$N738,(INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$T$7+$X738-1)+INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1))*$F738)))","v":""},{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$CE$7+$K738-1)*$F738)","v":""},"","","","","","","","","","",{"$f":"IF(L738=\"\", \"\", IF($G738=5,$O738,IF($AK738=0,$W738,INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$J$7+$J738-1)*$F738)))","v":""},"",{"$f":"IF(L738=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L738,'Asset Models'!$V$7)*$F738)","v":""}]
[0.32200986557590461,0.21205203852421606,{"$f":"IF(Inventory!AH744=Inventory!$C$1032,0.5,1)*B745","v":0.21205203852421606},{"$f":"Inventory!C744","v":0},{"$f":"Inventory!E744","v":0},{"$f":"Inventory!W744","v":""},{"$f":"'Year 09'!AM745","v":""},{"$f":"IF($J745='Year 09'!$J745,'Year 09'!H745,$J745)","v":""},{"$f":"IF($J745='Year 09'!$J745,'Year 09'!I745,$J745)","v":""},{"$f":"'Year 09'!AN745","v":""},"",{"$f":"IF(E745 = 0, \"\", MATCH($E745,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!BA$7+$J745-1))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$W$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AB$7+$J745-1)*$F745)","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,1,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0)*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=1,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=2,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,0,IF($G745=3,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AX$7+$G745-1),IF($G745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AT$7+$G745-1),0))*(1-$M745)))","v":""},"","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$B$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$F$7+$G745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$O$7+$J745-1))*$F745))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$BF$7+$K745-1))","v":""},{"$f":"IF(L745=\"\", \"\", VLOOKUP(X745,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,P745,IF($X745=1,IF(Z$9=$G745,(1-$M745),0),IF($X745=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,Q745,IF($X745=1,IF(AA$9=$G745,(1-$M745),0),IF($X745=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,R745,IF($X745=1,IF(AB$9=$G745,(1-$M745),0),IF($X745=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L745=\"\", \"\", IF($X745=0,S745,IF($X745=1,IF(AC$9=$G745,(1-$M745),0),IF($X745=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AG$7+$G745-2),(1-$M745),0),IF($X745=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AJ$7+$J745-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X745=3,1,IF($X745=4,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$AO$7+$J745-1),$J745))","v":""},"",{"$f":"IF(L745=\"\", \"\", IF($X745=0,$V745,IF($G745=5,$N745,(INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$T$7+$X745-1)+INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1))*$F745)))","v":""},{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$CE$7+$K745-1)*$F745)","v":""},"","","","","","","","","","",{"$f":"IF(L745=\"\", \"\", IF($G745=5,$O745,IF($AK745=0,$W745,INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$J$7+$J745-1)*$F745)))","v":""},"",{"$f":"IF(L745=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L745,'Asset Models'!$V$7)*$F745)","v":""}]
[0.76292690057282975,0.43388519752103516,{"$f":"IF(Inventory!AH749=Inventory!$C$1032,0.5,1)*B750","v":0.43388519752103516},{"$f":"Inventory!C749","v":0},{"$f":"Inventory!E749","v":0},{"$f":"Inventory!W749","v":""},{"$f":"'Year 09'!AM750","v":""},{"$f":"IF($J750='Year 09'!$J750,'Year 09'!H750,$J750)","v":""},{"$f":"IF($J750='Year 09'!$J750,'Year 09'!I750,$J750)","v":""},{"$f":"'Year 09'!AN750","v":""},"",{"$f":"IF(E750 = 0, \"\", MATCH($E750,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!BA$7+$J750-1))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$W$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AB$7+$J750-1)*$F750)","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,1,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0)*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=1,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=2,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,0,IF($G750=3,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AX$7+$G750-1),IF($G750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AT$7+$G750-1),0))*(1-$M750)))","v":""},"","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$B$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$F$7+$G750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$O$7+$J750-1))*$F750))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$BF$7+$K750-1))","v":""},{"$f":"IF(L750=\"\", \"\", VLOOKUP(X750,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,P750,IF($X750=1,IF(Z$9=$G750,(1-$M750),0),IF($X750=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,Q750,IF($X750=1,IF(AA$9=$G750,(1-$M750),0),IF($X750=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,R750,IF($X750=1,IF(AB$9=$G750,(1-$M750),0),IF($X750=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L750=\"\", \"\", IF($X750=0,S750,IF($X750=1,IF(AC$9=$G750,(1-$M750),0),IF($X750=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AG$7+$G750-2),(1-$M750),0),IF($X750=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AJ$7+$J750-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X750=3,1,IF($X750=4,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$AO$7+$J750-1),$J750))","v":""},"",{"$f":"IF(L750=\"\", \"\", IF($X750=0,$V750,IF($G750=5,$N750,(INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$T$7+$X750-1)+INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1))*$F750)))","v":""},{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$CE$7+$K750-1)*$F750)","v":""},"","","","","","","","","","",{"$f":"IF(L750=\"\", \"\", IF($G750=5,$O750,IF($AK750=0,$W750,INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$J$7+$J750-1)*$F750)))","v":""},"",{"$f":"IF(L750=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L750,'Asset Models'!$V$7)*$F750)","v":""}]
[0.71341096142271976,0.67126387402817733,{"$f":"IF(Inventory!AH754=Inventory!$C$1032,0.5,1)*B755","v":0.67126387402817733},{"$f":"Inventory!C754","v":0},{"$f":"Inventory!E754","v":0},{"$f":"Inventory!W754","v":""},{"$f":"'Year 09'!AM755","v":""},{"$f":"IF($J755='Year 09'!$J755,'Year 09'!H755,$J755)","v":""},{"$f":"IF($J755='Year 09'!$J755,'Year 09'!I755,$J755)","v":""},{"$f":"'Year 09'!AN755","v":""},"",{"$f":"IF(E755 = 0, \"\", MATCH($E755,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!BA$7+$J755-1))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$W$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AB$7+$J755-1)*$F755)","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,1,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0)*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=1,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=2,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,0,IF($G755=3,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AX$7+$G755-1),IF($G755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AT$7+$G755-1),0))*(1-$M755)))","v":""},"","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$B$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$F$7+$G755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$O$7+$J755-1))*$F755))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$BF$7+$K755-1))","v":""},{"$f":"IF(L755=\"\", \"\", VLOOKUP(X755,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,P755,IF($X755=1,IF(Z$9=$G755,(1-$M755),0),IF($X755=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,Q755,IF($X755=1,IF(AA$9=$G755,(1-$M755),0),IF($X755=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,R755,IF($X755=1,IF(AB$9=$G755,(1-$M755),0),IF($X755=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L755=\"\", \"\", IF($X755=0,S755,IF($X755=1,IF(AC$9=$G755,(1-$M755),0),IF($X755=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AG$7+$G755-2),(1-$M755),0),IF($X755=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AJ$7+$J755-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X755=3,1,IF($X755=4,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$AO$7+$J755-1),$J755))","v":""},"",{"$f":"IF(L755=\"\", \"\", IF($X755=0,$V755,IF($G755=5,$N755,(INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$T$7+$X755-1)+INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1))*$F755)))","v":""},{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$CE$7+$K755-1)*$F755)","v":""},"","","","","","","","","","",{"$f":"IF(L755=\"\", \"\", IF($G755=5,$O755,IF($AK755=0,$W755,INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$J$7+$J755-1)*$F755)))","v":""},"",{"$f":"IF(L755=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L755,'Asset Models'!$V$7)*$F755)","v":""}]
[0.64662994172467791,0.159992831234262,{"$f":"IF(Inventory!AH762=Inventory!$C$1032,0.5,1)*B763","v":0.159992831234262},{"$f":"Inventory!C762","v":0},{"$f":"Inventory!E762","v":0},{"$f":"Inventory!W762","v":""},{"$f":"'Year 09'!AM763","v":""},{"$f":"IF($J763='Year 09'!$J763,'Year 09'!H763,$J763)","v":""},{"$f":"IF($J763='Year 09'!$J763,'Year 09'!I763,$J763)","v":""},{"$f":"'Year 09'!AN763","v":""},"",{"$f":"IF(E763 = 0, \"\", MATCH($E763,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!BA$7+$J763-1))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$W$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AB$7+$J763-1)*$F763)","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,1,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0)*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=1,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=2,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,0,IF($G763=3,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AX$7+$G763-1),IF($G763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AT$7+$G763-1),0))*(1-$M763)))","v":""},"","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$B$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$F$7+$G763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$O$7+$J763-1))*$F763))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$BF$7+$K763-1))","v":""},{"$f":"IF(L763=\"\", \"\", VLOOKUP(X763,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,P763,IF($X763=1,IF(Z$9=$G763,(1-$M763),0),IF($X763=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,Q763,IF($X763=1,IF(AA$9=$G763,(1-$M763),0),IF($X763=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,R763,IF($X763=1,IF(AB$9=$G763,(1-$M763),0),IF($X763=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L763=\"\", \"\", IF($X763=0,S763,IF($X763=1,IF(AC$9=$G763,(1-$M763),0),IF($X763=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AG$7+$G763-2),(1-$M763),0),IF($X763=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AJ$7+$J763-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X763=3,1,IF($X763=4,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$AO$7+$J763-1),$J763))","v":""},"",{"$f":"IF(L763=\"\", \"\", IF($X763=0,$V763,IF($G763=5,$N763,(INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$T$7+$X763-1)+INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1))*$F763)))","v":""},{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$CE$7+$K763-1)*$F763)","v":""},"","","","","","","","","","",{"$f":"IF(L763=\"\", \"\", IF($G763=5,$O763,IF($AK763=0,$W763,INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$J$7+$J763-1)*$F763)))","v":""},"",{"$f":"IF(L763=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L763,'Asset Models'!$V$7)*$F763)","v":""}]
[0.97790130390594698,0.43783942294352007,{"$f":"IF(Inventory!AH770=Inventory!$C$1032,0.5,1)*B771","v":0.43783942294352007},{"$f":"Inventory!C770","v":0},{"$f":"Inventory!E770","v":0},{"$f":"Inventory!W770","v":""},{"$f":"'Year 09'!AM771","v":""},{"$f":"IF($J771='Year 09'!$J771,'Year 09'!H771,$J771)","v":""},{"$f":"IF($J771='Year 09'!$J771,'Year 09'!I771,$J771)","v":""},{"$f":"'Year 09'!AN771","v":""},"",{"$f":"IF(E771 = 0, \"\", MATCH($E771,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!BA$7+$J771-1))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$W$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AB$7+$J771-1)*$F771)","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,1,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0)*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=1,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=2,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,0,IF($G771=3,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AX$7+$G771-1),IF($G771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AT$7+$G771-1),0))*(1-$M771)))","v":""},"","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$B$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$F$7+$G771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$O$7+$J771-1))*$F771))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$BF$7+$K771-1))","v":""},{"$f":"IF(L771=\"\", \"\", VLOOKUP(X771,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,P771,IF($X771=1,IF(Z$9=$G771,(1-$M771),0),IF($X771=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,Q771,IF($X771=1,IF(AA$9=$G771,(1-$M771),0),IF($X771=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,R771,IF($X771=1,IF(AB$9=$G771,(1-$M771),0),IF($X771=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L771=\"\", \"\", IF($X771=0,S771,IF($X771=1,IF(AC$9=$G771,(1-$M771),0),IF($X771=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AG$7+$G771-2),(1-$M771),0),IF($X771=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AJ$7+$J771-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X771=3,1,IF($X771=4,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$AO$7+$J771-1),$J771))","v":""},"",{"$f":"IF(L771=\"\", \"\", IF($X771=0,$V771,IF($G771=5,$N771,(INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$T$7+$X771-1)+INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1))*$F771)))","v":""},{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$CE$7+$K771-1)*$F771)","v":""},"","","","","","","","","","",{"$f":"IF(L771=\"\", \"\", IF($G771=5,$O771,IF($AK771=0,$W771,INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$J$7+$J771-1)*$F771)))","v":""},"",{"$f":"IF(L771=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L771,'Asset Models'!$V$7)*$F771)","v":""}]
[0.74036826388465249,0.70860097152782187,{"$f":"IF(Inventory!AH775=Inventory!$C$1032,0.5,1)*B776","v":0.70860097152782187},{"$f":"Inventory!C775","v":0},{"$f":"Inventory!E775","v":0},{"$f":"Inventory!W775","v":""},{"$f":"'Year 09'!AM776","v":""},{"$f":"IF($J776='Year 09'!$J776,'Year 09'!H776,$J776)","v":""},{"$f":"IF($J776='Year 09'!$J776,'Year 09'!I776,$J776)","v":""},{"$f":"'Year 09'!AN776","v":""},"",{"$f":"IF(E776 = 0, \"\", MATCH($E776,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!BA$7+$J776-1))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$W$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AB$7+$J776-1)*$F776)","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,1,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0)*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=1,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=2,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,0,IF($G776=3,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AX$7+$G776-1),IF($G776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AT$7+$G776-1),0))*(1-$M776)))","v":""},"","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$B$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$F$7+$G776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$O$7+$J776-1))*$F776))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$BF$7+$K776-1))","v":""},{"$f":"IF(L776=\"\", \"\", VLOOKUP(X776,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,P776,IF($X776=1,IF(Z$9=$G776,(1-$M776),0),IF($X776=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,Q776,IF($X776=1,IF(AA$9=$G776,(1-$M776),0),IF($X776=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,R776,IF($X776=1,IF(AB$9=$G776,(1-$M776),0),IF($X776=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L776=\"\", \"\", IF($X776=0,S776,IF($X776=1,IF(AC$9=$G776,(1-$M776),0),IF($X776=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AG$7+$G776-2),(1-$M776),0),IF($X776=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AJ$7+$J776-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X776=3,1,IF($X776=4,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$AO$7+$J776-1),$J776))","v":""},"",{"$f":"IF(L776=\"\", \"\", IF($X776=0,$V776,IF($G776=5,$N776,(INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$T$7+$X776-1)+INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1))*$F776)))","v":""},{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$CE$7+$K776-1)*$F776)","v":""},"","","","","","","","","","",{"$f":"IF(L776=\"\", \"\", IF($G776=5,$O776,IF($AK776=0,$W776,INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$J$7+$J776-1)*$F776)))","v":""},"",{"$f":"IF(L776=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L776,'Asset Models'!$V$7)*$F776)","v":""}]
[0.14833398641304063,0.36893570709067502,{"$f":"IF(Inventory!AH781=Inventory!$C$1032,0.5,1)*B782","v":0.36893570709067502},{"$f":"Inventory!C781","v":0},{"$f":"Inventory!E781","v":0},{"$f":"Inventory!W781","v":""},{"$f":"'Year 09'!AM782","v":""},{"$f":"IF($J782='Year 09'!$J782,'Year 09'!H782,$J782)","v":""},{"$f":"IF($J782='Year 09'!$J782,'Year 09'!I782,$J782)","v":""},{"$f":"'Year 09'!AN782","v":""},"",{"$f":"IF(E782 = 0, \"\", MATCH($E782,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!BA$7+$J782-1))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$W$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AB$7+$J782-1)*$F782)","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,1,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0)*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=1,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=2,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,0,IF($G782=3,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AX$7+$G782-1),IF($G782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AT$7+$G782-1),0))*(1-$M782)))","v":""},"","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$B$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$F$7+$G782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$O$7+$J782-1))*$F782))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$BF$7+$K782-1))","v":""},{"$f":"IF(L782=\"\", \"\", VLOOKUP(X782,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,P782,IF($X782=1,IF(Z$9=$G782,(1-$M782),0),IF($X782=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,Q782,IF($X782=1,IF(AA$9=$G782,(1-$M782),0),IF($X782=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,R782,IF($X782=1,IF(AB$9=$G782,(1-$M782),0),IF($X782=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L782=\"\", \"\", IF($X782=0,S782,IF($X782=1,IF(AC$9=$G782,(1-$M782),0),IF($X782=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AG$7+$G782-2),(1-$M782),0),IF($X782=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AJ$7+$J782-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X782=3,1,IF($X782=4,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$AO$7+$J782-1),$J782))","v":""},"",{"$f":"IF(L782=\"\", \"\", IF($X782=0,$V782,IF($G782=5,$N782,(INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$T$7+$X782-1)+INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1))*$F782)))","v":""},{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$CE$7+$K782-1)*$F782)","v":""},"","","","","","","","","","",{"$f":"IF(L782=\"\", \"\", IF($G782=5,$O782,IF($AK782=0,$W782,INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$J$7+$J782-1)*$F782)))","v":""},"",{"$f":"IF(L782=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L782,'Asset Models'!$V$7)*$F782)","v":""}]
[1.4051914849184333E-2,0.3626232202962637,{"$f":"IF(Inventory!AH787=Inventory!$C$1032,0.5,1)*B788","v":0.3626232202962637},{"$f":"Inventory!C787","v":0},{"$f":"Inventory!E787","v":0},{"$f":"Inventory!W787","v":""},{"$f":"'Year 09'!AM788","v":""},{"$f":"IF($J788='Year 09'!$J788,'Year 09'!H788,$J788)","v":""},{"$f":"IF($J788='Year 09'!$J788,'Year 09'!I788,$J788)","v":""},{"$f":"'Year 09'!AN788","v":""},"",{"$f":"IF(E788 = 0, \"\", MATCH($E788,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!BA$7+$J788-1))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$W$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AB$7+$J788-1)*$F788)","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,1,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0)*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=1,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=2,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,0,IF($G788=3,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AX$7+$G788-1),IF($G788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AT$7+$G788-1),0))*(1-$M788)))","v":""},"","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$B$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$F$7+$G788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$O$7+$J788-1))*$F788))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$BF$7+$K788-1))","v":""},{"$f":"IF(L788=\"\", \"\", VLOOKUP(X788,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,P788,IF($X788=1,IF(Z$9=$G788,(1-$M788),0),IF($X788=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,Q788,IF($X788=1,IF(AA$9=$G788,(1-$M788),0),IF($X788=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,R788,IF($X788=1,IF(AB$9=$G788,(1-$M788),0),IF($X788=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L788=\"\", \"\", IF($X788=0,S788,IF($X788=1,IF(AC$9=$G788,(1-$M788),0),IF($X788=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AG$7+$G788-2),(1-$M788),0),IF($X788=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AJ$7+$J788-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X788=3,1,IF($X788=4,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$AO$7+$J788-1),$J788))","v":""},"",{"$f":"IF(L788=\"\", \"\", IF($X788=0,$V788,IF($G788=5,$N788,(INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$T$7+$X788-1)+INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1))*$F788)))","v":""},{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$CE$7+$K788-1)*$F788)","v":""},"","","","","","","","","","",{"$f":"IF(L788=\"\", \"\", IF($G788=5,$O788,IF($AK788=0,$W788,INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$J$7+$J788-1)*$F788)))","v":""},"",{"$f":"IF(L788=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L788,'Asset Models'!$V$7)*$F788)","v":""}]
[0.31393661451867161,0.87563665457362894,{"$f":"IF(Inventory!AH795=Inventory!$C$1032,0.5,1)*B796","v":0.87563665457362894},{"$f":"Inventory!C795","v":0},{"$f":"Inventory!E795","v":0},{"$f":"Inventory!W795","v":""},{"$f":"'Year 09'!AM796","v":""},{"$f":"IF($J796='Year 09'!$J796,'Year 09'!H796,$J796)","v":""},{"$f":"IF($J796='Year 09'!$J796,'Year 09'!I796,$J796)","v":""},{"$f":"'Year 09'!AN796","v":""},"",{"$f":"IF(E796 = 0, \"\", MATCH($E796,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!BA$7+$J796-1))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$W$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AB$7+$J796-1)*$F796)","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,1,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0)*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=1,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=2,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,0,IF($G796=3,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AX$7+$G796-1),IF($G796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AT$7+$G796-1),0))*(1-$M796)))","v":""},"","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$B$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$F$7+$G796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$O$7+$J796-1))*$F796))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$BF$7+$K796-1))","v":""},{"$f":"IF(L796=\"\", \"\", VLOOKUP(X796,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,P796,IF($X796=1,IF(Z$9=$G796,(1-$M796),0),IF($X796=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,Q796,IF($X796=1,IF(AA$9=$G796,(1-$M796),0),IF($X796=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,R796,IF($X796=1,IF(AB$9=$G796,(1-$M796),0),IF($X796=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L796=\"\", \"\", IF($X796=0,S796,IF($X796=1,IF(AC$9=$G796,(1-$M796),0),IF($X796=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AG$7+$G796-2),(1-$M796),0),IF($X796=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AJ$7+$J796-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X796=3,1,IF($X796=4,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$AO$7+$J796-1),$J796))","v":""},"",{"$f":"IF(L796=\"\", \"\", IF($X796=0,$V796,IF($G796=5,$N796,(INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$T$7+$X796-1)+INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1))*$F796)))","v":""},{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$CE$7+$K796-1)*$F796)","v":""},"","","","","","","","","","",{"$f":"IF(L796=\"\", \"\", IF($G796=5,$O796,IF($AK796=0,$W796,INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$J$7+$J796-1)*$F796)))","v":""},"",{"$f":"IF(L796=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L796,'Asset Models'!$V$7)*$F796)","v":""}]
[0.67231664334969421,0.7330793323466156,{"$f":"IF(Inventory!AH803=Inventory!$C$1032,0.5,1)*B804","v":0.7330793323466156},{"$f":"Inventory!C803","v":0},{"$f":"Inventory!E803","v":0},{"$f":"Inventory!W803","v":""},{"$f":"'Year 09'!AM804","v":""},{"$f":"IF($J804='Year 09'!$J804,'Year 09'!H804,$J804)","v":""},{"$f":"IF($J804='Year 09'!$J804,'Year 09'!I804,$J804)","v":""},{"$f":"'Year 09'!AN804","v":""},"",{"$f":"IF(E804 = 0, \"\", MATCH($E804,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!BA$7+$J804-1))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$W$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AB$7+$J804-1)*$F804)","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,1,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0)*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=1,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=2,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,0,IF($G804=3,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AX$7+$G804-1),IF($G804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AT$7+$G804-1),0))*(1-$M804)))","v":""},"","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$B$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$F$7+$G804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$O$7+$J804-1))*$F804))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$BF$7+$K804-1))","v":""},{"$f":"IF(L804=\"\", \"\", VLOOKUP(X804,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,P804,IF($X804=1,IF(Z$9=$G804,(1-$M804),0),IF($X804=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,Q804,IF($X804=1,IF(AA$9=$G804,(1-$M804),0),IF($X804=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,R804,IF($X804=1,IF(AB$9=$G804,(1-$M804),0),IF($X804=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L804=\"\", \"\", IF($X804=0,S804,IF($X804=1,IF(AC$9=$G804,(1-$M804),0),IF($X804=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AG$7+$G804-2),(1-$M804),0),IF($X804=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AJ$7+$J804-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X804=3,1,IF($X804=4,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$AO$7+$J804-1),$J804))","v":""},"",{"$f":"IF(L804=\"\", \"\", IF($X804=0,$V804,IF($G804=5,$N804,(INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$T$7+$X804-1)+INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1))*$F804)))","v":""},{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$CE$7+$K804-1)*$F804)","v":""},"","","","","","","","","","",{"$f":"IF(L804=\"\", \"\", IF($G804=5,$O804,IF($AK804=0,$W804,INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$J$7+$J804-1)*$F804)))","v":""},"",{"$f":"IF(L804=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L804,'Asset Models'!$V$7)*$F804)","v":""}]
[7.7689663264349895E-2,0.9358115002194527,{"$f":"IF(Inventory!AH808=Inventory!$C$1032,0.5,1)*B809","v":0.9358115002194527},{"$f":"Inventory!C808","v":0},{"$f":"Inventory!E808","v":0},{"$f":"Inventory!W808","v":""},{"$f":"'Year 09'!AM809","v":""},{"$f":"IF($J809='Year 09'!$J809,'Year 09'!H809,$J809)","v":""},{"$f":"IF($J809='Year 09'!$J809,'Year 09'!I809,$J809)","v":""},{"$f":"'Year 09'!AN809","v":""},"",{"$f":"IF(E809 = 0, \"\", MATCH($E809,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!BA$7+$J809-1))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$W$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AB$7+$J809-1)*$F809)","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,1,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0)*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=1,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=2,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,0,IF($G809=3,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AX$7+$G809-1),IF($G809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AT$7+$G809-1),0))*(1-$M809)))","v":""},"","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$B$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$F$7+$G809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$O$7+$J809-1))*$F809))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$BF$7+$K809-1))","v":""},{"$f":"IF(L809=\"\", \"\", VLOOKUP(X809,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,P809,IF($X809=1,IF(Z$9=$G809,(1-$M809),0),IF($X809=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,Q809,IF($X809=1,IF(AA$9=$G809,(1-$M809),0),IF($X809=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,R809,IF($X809=1,IF(AB$9=$G809,(1-$M809),0),IF($X809=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L809=\"\", \"\", IF($X809=0,S809,IF($X809=1,IF(AC$9=$G809,(1-$M809),0),IF($X809=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AG$7+$G809-2),(1-$M809),0),IF($X809=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AJ$7+$J809-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X809=3,1,IF($X809=4,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$AO$7+$J809-1),$J809))","v":""},"",{"$f":"IF(L809=\"\", \"\", IF($X809=0,$V809,IF($G809=5,$N809,(INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$T$7+$X809-1)+INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1))*$F809)))","v":""},{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$CE$7+$K809-1)*$F809)","v":""},"","","","","","","","","","",{"$f":"IF(L809=\"\", \"\", IF($G809=5,$O809,IF($AK809=0,$W809,INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$J$7+$J809-1)*$F809)))","v":""},"",{"$f":"IF(L809=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L809,'Asset Models'!$V$7)*$F809)","v":""}]
[0.75322214608885396,0.90689800073868554,{"$f":"IF(Inventory!AH816=Inventory!$C$1032,0.5,1)*B817","v":0.90689800073868554},{"$f":"Inventory!C816","v":0},{"$f":"Inventory!E816","v":0},{"$f":"Inventory!W816","v":""},{"$f":"'Year 09'!AM817","v":""},{"$f":"IF($J817='Year 09'!$J817,'Year 09'!H817,$J817)","v":""},{"$f":"IF($J817='Year 09'!$J817,'Year 09'!I817,$J817)","v":""},{"$f":"'Year 09'!AN817","v":""},"",{"$f":"IF(E817 = 0, \"\", MATCH($E817,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!BA$7+$J817-1))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$W$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AB$7+$J817-1)*$F817)","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,1,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0)*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=1,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=2,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,0,IF($G817=3,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AX$7+$G817-1),IF($G817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AT$7+$G817-1),0))*(1-$M817)))","v":""},"","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$B$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$F$7+$G817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$O$7+$J817-1))*$F817))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$BF$7+$K817-1))","v":""},{"$f":"IF(L817=\"\", \"\", VLOOKUP(X817,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,P817,IF($X817=1,IF(Z$9=$G817,(1-$M817),0),IF($X817=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,Q817,IF($X817=1,IF(AA$9=$G817,(1-$M817),0),IF($X817=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,R817,IF($X817=1,IF(AB$9=$G817,(1-$M817),0),IF($X817=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L817=\"\", \"\", IF($X817=0,S817,IF($X817=1,IF(AC$9=$G817,(1-$M817),0),IF($X817=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AG$7+$G817-2),(1-$M817),0),IF($X817=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AJ$7+$J817-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X817=3,1,IF($X817=4,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$AO$7+$J817-1),$J817))","v":""},"",{"$f":"IF(L817=\"\", \"\", IF($X817=0,$V817,IF($G817=5,$N817,(INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$T$7+$X817-1)+INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1))*$F817)))","v":""},{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$CE$7+$K817-1)*$F817)","v":""},"","","","","","","","","","",{"$f":"IF(L817=\"\", \"\", IF($G817=5,$O817,IF($AK817=0,$W817,INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$J$7+$J817-1)*$F817)))","v":""},"",{"$f":"IF(L817=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L817,'Asset Models'!$V$7)*$F817)","v":""}]
[0.2533617023722281,0.84585039591935851,{"$f":"IF(Inventory!AH824=Inventory!$C$1032,0.5,1)*B825","v":0.84585039591935851},{"$f":"Inventory!C824","v":0},{"$f":"Inventory!E824","v":0},{"$f":"Inventory!W824","v":""},{"$f":"'Year 09'!AM825","v":""},{"$f":"IF($J825='Year 09'!$J825,'Year 09'!H825,$J825)","v":""},{"$f":"IF($J825='Year 09'!$J825,'Year 09'!I825,$J825)","v":""},{"$f":"'Year 09'!AN825","v":""},"",{"$f":"IF(E825 = 0, \"\", MATCH($E825,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!BA$7+$J825-1))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$W$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AB$7+$J825-1)*$F825)","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,1,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0)*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=1,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=2,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,0,IF($G825=3,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AX$7+$G825-1),IF($G825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AT$7+$G825-1),0))*(1-$M825)))","v":""},"","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$B$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$F$7+$G825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$O$7+$J825-1))*$F825))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$BF$7+$K825-1))","v":""},{"$f":"IF(L825=\"\", \"\", VLOOKUP(X825,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,P825,IF($X825=1,IF(Z$9=$G825,(1-$M825),0),IF($X825=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,Q825,IF($X825=1,IF(AA$9=$G825,(1-$M825),0),IF($X825=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,R825,IF($X825=1,IF(AB$9=$G825,(1-$M825),0),IF($X825=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L825=\"\", \"\", IF($X825=0,S825,IF($X825=1,IF(AC$9=$G825,(1-$M825),0),IF($X825=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AG$7+$G825-2),(1-$M825),0),IF($X825=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AJ$7+$J825-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X825=3,1,IF($X825=4,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$AO$7+$J825-1),$J825))","v":""},"",{"$f":"IF(L825=\"\", \"\", IF($X825=0,$V825,IF($G825=5,$N825,(INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$T$7+$X825-1)+INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1))*$F825)))","v":""},{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$CE$7+$K825-1)*$F825)","v":""},"","","","","","","","","","",{"$f":"IF(L825=\"\", \"\", IF($G825=5,$O825,IF($AK825=0,$W825,INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$J$7+$J825-1)*$F825)))","v":""},"",{"$f":"IF(L825=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L825,'Asset Models'!$V$7)*$F825)","v":""}]
[0.69208425985475575,0.47131537420081548,{"$f":"IF(Inventory!AH828=Inventory!$C$1032,0.5,1)*B829","v":0.47131537420081548},{"$f":"Inventory!C828","v":0},{"$f":"Inventory!E828","v":0},{"$f":"Inventory!W828","v":""},{"$f":"'Year 09'!AM829","v":""},{"$f":"IF($J829='Year 09'!$J829,'Year 09'!H829,$J829)","v":""},{"$f":"IF($J829='Year 09'!$J829,'Year 09'!I829,$J829)","v":""},{"$f":"'Year 09'!AN829","v":""},"",{"$f":"IF(E829 = 0, \"\", MATCH($E829,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!BA$7+$J829-1))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$W$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AB$7+$J829-1)*$F829)","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,1,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0)*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=1,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=2,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,0,IF($G829=3,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AX$7+$G829-1),IF($G829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AT$7+$G829-1),0))*(1-$M829)))","v":""},"","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$B$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$F$7+$G829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$O$7+$J829-1))*$F829))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$BF$7+$K829-1))","v":""},{"$f":"IF(L829=\"\", \"\", VLOOKUP(X829,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,P829,IF($X829=1,IF(Z$9=$G829,(1-$M829),0),IF($X829=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,Q829,IF($X829=1,IF(AA$9=$G829,(1-$M829),0),IF($X829=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,R829,IF($X829=1,IF(AB$9=$G829,(1-$M829),0),IF($X829=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L829=\"\", \"\", IF($X829=0,S829,IF($X829=1,IF(AC$9=$G829,(1-$M829),0),IF($X829=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AG$7+$G829-2),(1-$M829),0),IF($X829=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AJ$7+$J829-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X829=3,1,IF($X829=4,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$AO$7+$J829-1),$J829))","v":""},"",{"$f":"IF(L829=\"\", \"\", IF($X829=0,$V829,IF($G829=5,$N829,(INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$T$7+$X829-1)+INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1))*$F829)))","v":""},{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$CE$7+$K829-1)*$F829)","v":""},"","","","","","","","","","",{"$f":"IF(L829=\"\", \"\", IF($G829=5,$O829,IF($AK829=0,$W829,INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$J$7+$J829-1)*$F829)))","v":""},"",{"$f":"IF(L829=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L829,'Asset Models'!$V$7)*$F829)","v":""}]
[0.28089842602602766,0.95440744616409956,{"$f":"IF(Inventory!AH836=Inventory!$C$1032,0.5,1)*B837","v":0.95440744616409956},{"$f":"Inventory!C836","v":0},{"$f":"Inventory!E836","v":0},{"$f":"Inventory!W836","v":""},{"$f":"'Year 09'!AM837","v":""},{"$f":"IF($J837='Year 09'!$J837,'Year 09'!H837,$J837)","v":""},{"$f":"IF($J837='Year 09'!$J837,'Year 09'!I837,$J837)","v":""},{"$f":"'Year 09'!AN837","v":""},"",{"$f":"IF(E837 = 0, \"\", MATCH($E837,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!BA$7+$J837-1))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$W$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AB$7+$J837-1)*$F837)","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,1,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0)*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=1,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=2,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,0,IF($G837=3,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AX$7+$G837-1),IF($G837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AT$7+$G837-1),0))*(1-$M837)))","v":""},"","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$B$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$F$7+$G837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$O$7+$J837-1))*$F837))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$BF$7+$K837-1))","v":""},{"$f":"IF(L837=\"\", \"\", VLOOKUP(X837,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,P837,IF($X837=1,IF(Z$9=$G837,(1-$M837),0),IF($X837=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,Q837,IF($X837=1,IF(AA$9=$G837,(1-$M837),0),IF($X837=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,R837,IF($X837=1,IF(AB$9=$G837,(1-$M837),0),IF($X837=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L837=\"\", \"\", IF($X837=0,S837,IF($X837=1,IF(AC$9=$G837,(1-$M837),0),IF($X837=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AG$7+$G837-2),(1-$M837),0),IF($X837=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AJ$7+$J837-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X837=3,1,IF($X837=4,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$AO$7+$J837-1),$J837))","v":""},"",{"$f":"IF(L837=\"\", \"\", IF($X837=0,$V837,IF($G837=5,$N837,(INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$T$7+$X837-1)+INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1))*$F837)))","v":""},{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$CE$7+$K837-1)*$F837)","v":""},"","","","","","","","","","",{"$f":"IF(L837=\"\", \"\", IF($G837=5,$O837,IF($AK837=0,$W837,INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$J$7+$J837-1)*$F837)))","v":""},"",{"$f":"IF(L837=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L837,'Asset Models'!$V$7)*$F837)","v":""}]
[{"$f":"RAND()","v":6.6566899477132901E-3},0.1750251179164517,{"$f":"IF(Inventory!AH841=Inventory!$C$1032,0.5,1)*B842","v":0.1750251179164517},{"$f":"Inventory!C841","v":0},{"$f":"Inventory!E841","v":0},{"$f":"Inventory!W841","v":""},{"$f":"'Year 09'!AM842","v":""},{"$f":"IF($J842='Year 09'!$J842,'Year 09'!H842,$J842)","v":""},{"$f":"IF($J842='Year 09'!$J842,'Year 09'!I842,$J842)","v":""},{"$f":"'Year 09'!AN842","v":""},{"$f":"IF(J842 = \"\", \"\", (J842-1)*5+G842)","v":""},{"$f":"IF(E842 = 0, \"\", MATCH($E842,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!BA$7+$J842-1))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$W$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AB$7+$J842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,1,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0)*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=1,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=2,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,0,IF($G842=3,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AX$7+$G842-1),IF($G842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AT$7+$G842-1),0))*(1-$M842)))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(P842:S842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($C842<=T842,($J842-1)*5+5,(IF($C842<=S842+T842,4,IF($C842<=R842+S842+T842,3,IF($C842<=Q842+R842+S842+T842,2,1))))+($J842-1)*5))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$B$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$F$7+$G842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$O$7+$J842-1))*$F842))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$BF$7+$K842-1))","v":""},{"$f":"IF(L842=\"\", \"\", VLOOKUP(X842,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,P842,IF($X842=1,IF(Z$9=$G842,(1-$M842),0),IF($X842=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,Q842,IF($X842=1,IF(AA$9=$G842,(1-$M842),0),IF($X842=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,R842,IF($X842=1,IF(AB$9=$G842,(1-$M842),0),IF($X842=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", IF($X842=0,S842,IF($X842=1,IF(AC$9=$G842,(1-$M842),0),IF($X842=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AG$7+$G842-2),(1-$M842),0),IF($X842=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AJ$7+$J842-1)=AC$9,1,0))))))","v":""},{"$f":"IF(L842=\"\", \"\", 1-SUM(Z842:AC842))","v":""},{"$f":"IF($X842=3,1,IF($X842=4,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$AO$7+$J842-1),$J842))","v":""},"",{"$f":"IF(L842=\"\", \"\", IF($X842=0,$V842,IF($G842=5,$N842,(INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$T$7+$X842-1)+INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1))*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$CE$7+$K842-1)*$F842)","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AH842=0,AG842=0,AG842=V842),999999,AH842/(AG842-V842)))","v":""},{"$f":"IF(L842=\"\", \"\", SUMIF($AI$10:$AI$1009,\">=\"&$AI842,$AG$10:$AG$1009))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(AI842=999999,$AJ842<=$B$5),1,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$X842,0))","v":""},{"$f":"IF(L842=\"\", \"\", $AO842-($AN842-1)*5)","v":""},{"$f":"IF(L842=\"\", \"\", INT(($AO842-1)/5)+1)","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AF842,$U842))","v":""},{"$f":"IF(L842=\"\", \"\", IF($AK842,$AG842,$V842))","v":""},{"$f":"IF(L842=\"\", \"\", IF(OR(X842=0,AK842=0),AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AP842,0))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,$O842,IF($AK842=0,$W842,INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$J$7+$J842-1)*$F842)))","v":""},{"$f":"IF(L842=\"\", \"\", IF($G842=5,AS842,0))","v":""},{"$f":"IF(L842=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L842,'Asset Models'!$V$7)*$F842)","v":""}]
[0.88949824822372336,0.62798206158932379,{"$f":"IF(Inventory!AH849=Inventory!$C$1032,0.5,1)*B850","v":0.62798206158932379},{"$f":"Inventory!C849","v":0},{"$f":"Inventory!E849","v":0},{"$f":"Inventory!W849","v":""},{"$f":"'Year 09'!AM850","v":""},{"$f":"IF($J850='Year 09'!$J850,'Year 09'!H850,$J850)","v":""},{"$f":"IF($J850='Year 09'!$J850,'Year 09'!I850,$J850)","v":""},{"$f":"'Year 09'!AN850","v":""},"",{"$f":"IF(E850 = 0, \"\", MATCH($E850,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!BA$7+$J850-1))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$W$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AB$7+$J850-1)*$F850)","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,1,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0)*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=1,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=2,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,0,IF($G850=3,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AX$7+$G850-1),IF($G850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AT$7+$G850-1),0))*(1-$M850)))","v":""},"","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$B$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$F$7+$G850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$O$7+$J850-1))*$F850))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$BF$7+$K850-1))","v":""},{"$f":"IF(L850=\"\", \"\", VLOOKUP(X850,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,P850,IF($X850=1,IF(Z$9=$G850,(1-$M850),0),IF($X850=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,Q850,IF($X850=1,IF(AA$9=$G850,(1-$M850),0),IF($X850=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,R850,IF($X850=1,IF(AB$9=$G850,(1-$M850),0),IF($X850=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L850=\"\", \"\", IF($X850=0,S850,IF($X850=1,IF(AC$9=$G850,(1-$M850),0),IF($X850=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AG$7+$G850-2),(1-$M850),0),IF($X850=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AJ$7+$J850-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X850=3,1,IF($X850=4,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$AO$7+$J850-1),$J850))","v":""},"",{"$f":"IF(L850=\"\", \"\", IF($X850=0,$V850,IF($G850=5,$N850,(INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$T$7+$X850-1)+INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1))*$F850)))","v":""},{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$CE$7+$K850-1)*$F850)","v":""},"","","","","","","","","","",{"$f":"IF(L850=\"\", \"\", IF($G850=5,$O850,IF($AK850=0,$W850,INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$J$7+$J850-1)*$F850)))","v":""},"",{"$f":"IF(L850=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L850,'Asset Models'!$V$7)*$F850)","v":""}]
[0.40236014064988901,0.54969486381035149,{"$f":"IF(Inventory!AH857=Inventory!$C$1032,0.5,1)*B858","v":0.54969486381035149},{"$f":"Inventory!C857","v":0},{"$f":"Inventory!E857","v":0},{"$f":"Inventory!W857","v":""},{"$f":"'Year 09'!AM858","v":""},{"$f":"IF($J858='Year 09'!$J858,'Year 09'!H858,$J858)","v":""},{"$f":"IF($J858='Year 09'!$J858,'Year 09'!I858,$J858)","v":""},{"$f":"'Year 09'!AN858","v":""},"",{"$f":"IF(E858 = 0, \"\", MATCH($E858,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!BA$7+$J858-1))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$W$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AB$7+$J858-1)*$F858)","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,1,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0)*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=1,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=2,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,0,IF($G858=3,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AX$7+$G858-1),IF($G858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AT$7+$G858-1),0))*(1-$M858)))","v":""},"","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$B$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$F$7+$G858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$O$7+$J858-1))*$F858))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$BF$7+$K858-1))","v":""},{"$f":"IF(L858=\"\", \"\", VLOOKUP(X858,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,P858,IF($X858=1,IF(Z$9=$G858,(1-$M858),0),IF($X858=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,Q858,IF($X858=1,IF(AA$9=$G858,(1-$M858),0),IF($X858=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,R858,IF($X858=1,IF(AB$9=$G858,(1-$M858),0),IF($X858=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L858=\"\", \"\", IF($X858=0,S858,IF($X858=1,IF(AC$9=$G858,(1-$M858),0),IF($X858=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AG$7+$G858-2),(1-$M858),0),IF($X858=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AJ$7+$J858-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X858=3,1,IF($X858=4,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$AO$7+$J858-1),$J858))","v":""},"",{"$f":"IF(L858=\"\", \"\", IF($X858=0,$V858,IF($G858=5,$N858,(INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$T$7+$X858-1)+INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1))*$F858)))","v":""},{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$CE$7+$K858-1)*$F858)","v":""},"","","","","","","","","","",{"$f":"IF(L858=\"\", \"\", IF($G858=5,$O858,IF($AK858=0,$W858,INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$J$7+$J858-1)*$F858)))","v":""},"",{"$f":"IF(L858=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L858,'Asset Models'!$V$7)*$F858)","v":""}]
[0.59015421318637695,0.99160737202738891,{"$f":"IF(Inventory!AH861=Inventory!$C$1032,0.5,1)*B862","v":0.99160737202738891},{"$f":"Inventory!C861","v":0},{"$f":"Inventory!E861","v":0},{"$f":"Inventory!W861","v":""},{"$f":"'Year 09'!AM862","v":""},{"$f":"IF($J862='Year 09'!$J862,'Year 09'!H862,$J862)","v":""},{"$f":"IF($J862='Year 09'!$J862,'Year 09'!I862,$J862)","v":""},{"$f":"'Year 09'!AN862","v":""},"",{"$f":"IF(E862 = 0, \"\", MATCH($E862,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!BA$7+$J862-1))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$W$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AB$7+$J862-1)*$F862)","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,1,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0)*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=1,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=2,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,0,IF($G862=3,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AX$7+$G862-1),IF($G862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AT$7+$G862-1),0))*(1-$M862)))","v":""},"","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$B$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$F$7+$G862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$O$7+$J862-1))*$F862))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$BF$7+$K862-1))","v":""},{"$f":"IF(L862=\"\", \"\", VLOOKUP(X862,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,P862,IF($X862=1,IF(Z$9=$G862,(1-$M862),0),IF($X862=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,Q862,IF($X862=1,IF(AA$9=$G862,(1-$M862),0),IF($X862=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,R862,IF($X862=1,IF(AB$9=$G862,(1-$M862),0),IF($X862=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L862=\"\", \"\", IF($X862=0,S862,IF($X862=1,IF(AC$9=$G862,(1-$M862),0),IF($X862=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AG$7+$G862-2),(1-$M862),0),IF($X862=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AJ$7+$J862-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X862=3,1,IF($X862=4,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$AO$7+$J862-1),$J862))","v":""},"",{"$f":"IF(L862=\"\", \"\", IF($X862=0,$V862,IF($G862=5,$N862,(INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$T$7+$X862-1)+INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1))*$F862)))","v":""},{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$CE$7+$K862-1)*$F862)","v":""},"","","","","","","","","","",{"$f":"IF(L862=\"\", \"\", IF($G862=5,$O862,IF($AK862=0,$W862,INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$J$7+$J862-1)*$F862)))","v":""},"",{"$f":"IF(L862=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L862,'Asset Models'!$V$7)*$F862)","v":""}]
[0.46927647561978902,0.8740526908676407,{"$f":"IF(Inventory!AH869=Inventory!$C$1032,0.5,1)*B870","v":0.8740526908676407},{"$f":"Inventory!C869","v":0},{"$f":"Inventory!E869","v":0},{"$f":"Inventory!W869","v":""},{"$f":"'Year 09'!AM870","v":""},{"$f":"IF($J870='Year 09'!$J870,'Year 09'!H870,$J870)","v":""},{"$f":"IF($J870='Year 09'!$J870,'Year 09'!I870,$J870)","v":""},{"$f":"'Year 09'!AN870","v":""},"",{"$f":"IF(E870 = 0, \"\", MATCH($E870,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!BA$7+$J870-1))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$W$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AB$7+$J870-1)*$F870)","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,1,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0)*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=1,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=2,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,0,IF($G870=3,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AX$7+$G870-1),IF($G870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AT$7+$G870-1),0))*(1-$M870)))","v":""},"","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$B$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$F$7+$G870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$O$7+$J870-1))*$F870))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$BF$7+$K870-1))","v":""},{"$f":"IF(L870=\"\", \"\", VLOOKUP(X870,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,P870,IF($X870=1,IF(Z$9=$G870,(1-$M870),0),IF($X870=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,Q870,IF($X870=1,IF(AA$9=$G870,(1-$M870),0),IF($X870=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,R870,IF($X870=1,IF(AB$9=$G870,(1-$M870),0),IF($X870=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L870=\"\", \"\", IF($X870=0,S870,IF($X870=1,IF(AC$9=$G870,(1-$M870),0),IF($X870=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AG$7+$G870-2),(1-$M870),0),IF($X870=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AJ$7+$J870-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X870=3,1,IF($X870=4,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$AO$7+$J870-1),$J870))","v":""},"",{"$f":"IF(L870=\"\", \"\", IF($X870=0,$V870,IF($G870=5,$N870,(INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$T$7+$X870-1)+INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1))*$F870)))","v":""},{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$CE$7+$K870-1)*$F870)","v":""},"","","","","","","","","","",{"$f":"IF(L870=\"\", \"\", IF($G870=5,$O870,IF($AK870=0,$W870,INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$J$7+$J870-1)*$F870)))","v":""},"",{"$f":"IF(L870=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L870,'Asset Models'!$V$7)*$F870)","v":""}]
[0.52666802358762765,0.94412416595515392,{"$f":"IF(Inventory!AH881=Inventory!$C$1032,0.5,1)*B882","v":0.94412416595515392},{"$f":"Inventory!C881","v":0},{"$f":"Inventory!E881","v":0},{"$f":"Inventory!W881","v":""},{"$f":"'Year 09'!AM882","v":""},{"$f":"IF($J882='Year 09'!$J882,'Year 09'!H882,$J882)","v":""},{"$f":"IF($J882='Year 09'!$J882,'Year 09'!I882,$J882)","v":""},{"$f":"'Year 09'!AN882","v":""},"",{"$f":"IF(E882 = 0, \"\", MATCH($E882,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!BA$7+$J882-1))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$W$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AB$7+$J882-1)*$F882)","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,1,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0)*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=1,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=2,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,0,IF($G882=3,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AX$7+$G882-1),IF($G882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AT$7+$G882-1),0))*(1-$M882)))","v":""},"","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$B$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$F$7+$G882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$O$7+$J882-1))*$F882))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$BF$7+$K882-1))","v":""},{"$f":"IF(L882=\"\", \"\", VLOOKUP(X882,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,P882,IF($X882=1,IF(Z$9=$G882,(1-$M882),0),IF($X882=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,Q882,IF($X882=1,IF(AA$9=$G882,(1-$M882),0),IF($X882=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,R882,IF($X882=1,IF(AB$9=$G882,(1-$M882),0),IF($X882=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L882=\"\", \"\", IF($X882=0,S882,IF($X882=1,IF(AC$9=$G882,(1-$M882),0),IF($X882=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AG$7+$G882-2),(1-$M882),0),IF($X882=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AJ$7+$J882-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X882=3,1,IF($X882=4,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$AO$7+$J882-1),$J882))","v":""},"",{"$f":"IF(L882=\"\", \"\", IF($X882=0,$V882,IF($G882=5,$N882,(INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$T$7+$X882-1)+INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1))*$F882)))","v":""},{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$CE$7+$K882-1)*$F882)","v":""},"","","","","","","","","","",{"$f":"IF(L882=\"\", \"\", IF($G882=5,$O882,IF($AK882=0,$W882,INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$J$7+$J882-1)*$F882)))","v":""},"",{"$f":"IF(L882=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L882,'Asset Models'!$V$7)*$F882)","v":""}]
[0.57068251641905499,0.53437852205656333,{"$f":"IF(Inventory!AH882=Inventory!$C$1032,0.5,1)*B883","v":0.53437852205656333},{"$f":"Inventory!C882","v":0},{"$f":"Inventory!E882","v":0},{"$f":"Inventory!W882","v":""},{"$f":"'Year 09'!AM883","v":""},{"$f":"IF($J883='Year 09'!$J883,'Year 09'!H883,$J883)","v":""},{"$f":"IF($J883='Year 09'!$J883,'Year 09'!I883,$J883)","v":""},{"$f":"'Year 09'!AN883","v":""},"",{"$f":"IF(E883 = 0, \"\", MATCH($E883,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!BA$7+$J883-1))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$W$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AB$7+$J883-1)*$F883)","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,1,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0)*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=1,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=2,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,0,IF($G883=3,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AX$7+$G883-1),IF($G883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AT$7+$G883-1),0))*(1-$M883)))","v":""},"","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$B$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$F$7+$G883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$O$7+$J883-1))*$F883))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$BF$7+$K883-1))","v":""},{"$f":"IF(L883=\"\", \"\", VLOOKUP(X883,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,P883,IF($X883=1,IF(Z$9=$G883,(1-$M883),0),IF($X883=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,Q883,IF($X883=1,IF(AA$9=$G883,(1-$M883),0),IF($X883=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,R883,IF($X883=1,IF(AB$9=$G883,(1-$M883),0),IF($X883=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L883=\"\", \"\", IF($X883=0,S883,IF($X883=1,IF(AC$9=$G883,(1-$M883),0),IF($X883=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AG$7+$G883-2),(1-$M883),0),IF($X883=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AJ$7+$J883-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X883=3,1,IF($X883=4,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$AO$7+$J883-1),$J883))","v":""},"",{"$f":"IF(L883=\"\", \"\", IF($X883=0,$V883,IF($G883=5,$N883,(INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$T$7+$X883-1)+INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1))*$F883)))","v":""},{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$CE$7+$K883-1)*$F883)","v":""},"","","","","","","","","","",{"$f":"IF(L883=\"\", \"\", IF($G883=5,$O883,IF($AK883=0,$W883,INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$J$7+$J883-1)*$F883)))","v":""},"",{"$f":"IF(L883=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L883,'Asset Models'!$V$7)*$F883)","v":""}]
[0.55439553172074663,0.35539244085888444,{"$f":"IF(Inventory!AH890=Inventory!$C$1032,0.5,1)*B891","v":0.35539244085888444},{"$f":"Inventory!C890","v":0},{"$f":"Inventory!E890","v":0},{"$f":"Inventory!W890","v":""},{"$f":"'Year 09'!AM891","v":""},{"$f":"IF($J891='Year 09'!$J891,'Year 09'!H891,$J891)","v":""},{"$f":"IF($J891='Year 09'!$J891,'Year 09'!I891,$J891)","v":""},{"$f":"'Year 09'!AN891","v":""},"",{"$f":"IF(E891 = 0, \"\", MATCH($E891,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!BA$7+$J891-1))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$W$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AB$7+$J891-1)*$F891)","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,1,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0)*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=1,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=2,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,0,IF($G891=3,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AX$7+$G891-1),IF($G891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AT$7+$G891-1),0))*(1-$M891)))","v":""},"","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$B$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$F$7+$G891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$O$7+$J891-1))*$F891))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$BF$7+$K891-1))","v":""},{"$f":"IF(L891=\"\", \"\", VLOOKUP(X891,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,P891,IF($X891=1,IF(Z$9=$G891,(1-$M891),0),IF($X891=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,Q891,IF($X891=1,IF(AA$9=$G891,(1-$M891),0),IF($X891=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,R891,IF($X891=1,IF(AB$9=$G891,(1-$M891),0),IF($X891=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L891=\"\", \"\", IF($X891=0,S891,IF($X891=1,IF(AC$9=$G891,(1-$M891),0),IF($X891=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AG$7+$G891-2),(1-$M891),0),IF($X891=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AJ$7+$J891-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X891=3,1,IF($X891=4,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$AO$7+$J891-1),$J891))","v":""},"",{"$f":"IF(L891=\"\", \"\", IF($X891=0,$V891,IF($G891=5,$N891,(INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$T$7+$X891-1)+INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1))*$F891)))","v":""},{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$CE$7+$K891-1)*$F891)","v":""},"","","","","","","","","","",{"$f":"IF(L891=\"\", \"\", IF($G891=5,$O891,IF($AK891=0,$W891,INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$J$7+$J891-1)*$F891)))","v":""},"",{"$f":"IF(L891=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L891,'Asset Models'!$V$7)*$F891)","v":""}]
[0.12139584631968814,0.84147123454041561,{"$f":"IF(Inventory!AH898=Inventory!$C$1032,0.5,1)*B899","v":0.84147123454041561},{"$f":"Inventory!C898","v":0},{"$f":"Inventory!E898","v":0},{"$f":"Inventory!W898","v":""},{"$f":"'Year 09'!AM899","v":""},{"$f":"IF($J899='Year 09'!$J899,'Year 09'!H899,$J899)","v":""},{"$f":"IF($J899='Year 09'!$J899,'Year 09'!I899,$J899)","v":""},{"$f":"'Year 09'!AN899","v":""},"",{"$f":"IF(E899 = 0, \"\", MATCH($E899,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!BA$7+$J899-1))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$W$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AB$7+$J899-1)*$F899)","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,1,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0)*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=1,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=2,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,0,IF($G899=3,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AX$7+$G899-1),IF($G899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AT$7+$G899-1),0))*(1-$M899)))","v":""},"","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$B$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$F$7+$G899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$O$7+$J899-1))*$F899))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$BF$7+$K899-1))","v":""},{"$f":"IF(L899=\"\", \"\", VLOOKUP(X899,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,P899,IF($X899=1,IF(Z$9=$G899,(1-$M899),0),IF($X899=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,Q899,IF($X899=1,IF(AA$9=$G899,(1-$M899),0),IF($X899=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,R899,IF($X899=1,IF(AB$9=$G899,(1-$M899),0),IF($X899=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L899=\"\", \"\", IF($X899=0,S899,IF($X899=1,IF(AC$9=$G899,(1-$M899),0),IF($X899=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AG$7+$G899-2),(1-$M899),0),IF($X899=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AJ$7+$J899-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X899=3,1,IF($X899=4,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$AO$7+$J899-1),$J899))","v":""},"",{"$f":"IF(L899=\"\", \"\", IF($X899=0,$V899,IF($G899=5,$N899,(INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$T$7+$X899-1)+INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1))*$F899)))","v":""},{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$CE$7+$K899-1)*$F899)","v":""},"","","","","","","","","","",{"$f":"IF(L899=\"\", \"\", IF($G899=5,$O899,IF($AK899=0,$W899,INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$J$7+$J899-1)*$F899)))","v":""},"",{"$f":"IF(L899=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L899,'Asset Models'!$V$7)*$F899)","v":""}]
[0.30068677112463171,9.3727736311708387E-2,{"$f":"IF(Inventory!AH902=Inventory!$C$1032,0.5,1)*B903","v":9.3727736311708387E-2},{"$f":"Inventory!C902","v":0},{"$f":"Inventory!E902","v":0},{"$f":"Inventory!W902","v":""},{"$f":"'Year 09'!AM903","v":""},{"$f":"IF($J903='Year 09'!$J903,'Year 09'!H903,$J903)","v":""},{"$f":"IF($J903='Year 09'!$J903,'Year 09'!I903,$J903)","v":""},{"$f":"'Year 09'!AN903","v":""},"",{"$f":"IF(E903 = 0, \"\", MATCH($E903,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!BA$7+$J903-1))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$W$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AB$7+$J903-1)*$F903)","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,1,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0)*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=1,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=2,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,0,IF($G903=3,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AX$7+$G903-1),IF($G903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AT$7+$G903-1),0))*(1-$M903)))","v":""},"","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$B$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$F$7+$G903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$O$7+$J903-1))*$F903))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$BF$7+$K903-1))","v":""},{"$f":"IF(L903=\"\", \"\", VLOOKUP(X903,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,P903,IF($X903=1,IF(Z$9=$G903,(1-$M903),0),IF($X903=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,Q903,IF($X903=1,IF(AA$9=$G903,(1-$M903),0),IF($X903=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,R903,IF($X903=1,IF(AB$9=$G903,(1-$M903),0),IF($X903=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L903=\"\", \"\", IF($X903=0,S903,IF($X903=1,IF(AC$9=$G903,(1-$M903),0),IF($X903=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AG$7+$G903-2),(1-$M903),0),IF($X903=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AJ$7+$J903-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X903=3,1,IF($X903=4,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$AO$7+$J903-1),$J903))","v":""},"",{"$f":"IF(L903=\"\", \"\", IF($X903=0,$V903,IF($G903=5,$N903,(INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$T$7+$X903-1)+INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1))*$F903)))","v":""},{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$CE$7+$K903-1)*$F903)","v":""},"","","","","","","","","","",{"$f":"IF(L903=\"\", \"\", IF($G903=5,$O903,IF($AK903=0,$W903,INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$J$7+$J903-1)*$F903)))","v":""},"",{"$f":"IF(L903=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L903,'Asset Models'!$V$7)*$F903)","v":""}]
[0.12784303054280699,0.74530153927220577,{"$f":"IF(Inventory!AH910=Inventory!$C$1032,0.5,1)*B911","v":0.74530153927220577},{"$f":"Inventory!C910","v":0},{"$f":"Inventory!E910","v":0},{"$f":"Inventory!W910","v":""},{"$f":"'Year 09'!AM911","v":""},{"$f":"IF($J911='Year 09'!$J911,'Year 09'!H911,$J911)","v":""},{"$f":"IF($J911='Year 09'!$J911,'Year 09'!I911,$J911)","v":""},{"$f":"'Year 09'!AN911","v":""},"",{"$f":"IF(E911 = 0, \"\", MATCH($E911,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!BA$7+$J911-1))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$W$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AB$7+$J911-1)*$F911)","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,1,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0)*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=1,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=2,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,0,IF($G911=3,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AX$7+$G911-1),IF($G911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AT$7+$G911-1),0))*(1-$M911)))","v":""},"","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$B$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$F$7+$G911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$O$7+$J911-1))*$F911))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$BF$7+$K911-1))","v":""},{"$f":"IF(L911=\"\", \"\", VLOOKUP(X911,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,P911,IF($X911=1,IF(Z$9=$G911,(1-$M911),0),IF($X911=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,Q911,IF($X911=1,IF(AA$9=$G911,(1-$M911),0),IF($X911=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,R911,IF($X911=1,IF(AB$9=$G911,(1-$M911),0),IF($X911=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L911=\"\", \"\", IF($X911=0,S911,IF($X911=1,IF(AC$9=$G911,(1-$M911),0),IF($X911=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AG$7+$G911-2),(1-$M911),0),IF($X911=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AJ$7+$J911-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X911=3,1,IF($X911=4,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$AO$7+$J911-1),$J911))","v":""},"",{"$f":"IF(L911=\"\", \"\", IF($X911=0,$V911,IF($G911=5,$N911,(INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$T$7+$X911-1)+INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1))*$F911)))","v":""},{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$CE$7+$K911-1)*$F911)","v":""},"","","","","","","","","","",{"$f":"IF(L911=\"\", \"\", IF($G911=5,$O911,IF($AK911=0,$W911,INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$J$7+$J911-1)*$F911)))","v":""},"",{"$f":"IF(L911=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L911,'Asset Models'!$V$7)*$F911)","v":""}]
[0.54992459543865546,0.88212171177825305,{"$f":"IF(Inventory!AH922=Inventory!$C$1032,0.5,1)*B923","v":0.88212171177825305},{"$f":"Inventory!C922","v":0},{"$f":"Inventory!E922","v":0},{"$f":"Inventory!W922","v":""},{"$f":"'Year 09'!AM923","v":""},{"$f":"IF($J923='Year 09'!$J923,'Year 09'!H923,$J923)","v":""},{"$f":"IF($J923='Year 09'!$J923,'Year 09'!I923,$J923)","v":""},{"$f":"'Year 09'!AN923","v":""},"",{"$f":"IF(E923 = 0, \"\", MATCH($E923,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!BA$7+$J923-1))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$W$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AB$7+$J923-1)*$F923)","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,1,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0)*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=1,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=2,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,0,IF($G923=3,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AX$7+$G923-1),IF($G923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AT$7+$G923-1),0))*(1-$M923)))","v":""},"","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$B$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$F$7+$G923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$O$7+$J923-1))*$F923))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$BF$7+$K923-1))","v":""},{"$f":"IF(L923=\"\", \"\", VLOOKUP(X923,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,P923,IF($X923=1,IF(Z$9=$G923,(1-$M923),0),IF($X923=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,Q923,IF($X923=1,IF(AA$9=$G923,(1-$M923),0),IF($X923=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,R923,IF($X923=1,IF(AB$9=$G923,(1-$M923),0),IF($X923=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L923=\"\", \"\", IF($X923=0,S923,IF($X923=1,IF(AC$9=$G923,(1-$M923),0),IF($X923=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AG$7+$G923-2),(1-$M923),0),IF($X923=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AJ$7+$J923-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X923=3,1,IF($X923=4,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$AO$7+$J923-1),$J923))","v":""},"",{"$f":"IF(L923=\"\", \"\", IF($X923=0,$V923,IF($G923=5,$N923,(INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$T$7+$X923-1)+INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1))*$F923)))","v":""},{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$CE$7+$K923-1)*$F923)","v":""},"","","","","","","","","","",{"$f":"IF(L923=\"\", \"\", IF($G923=5,$O923,IF($AK923=0,$W923,INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$J$7+$J923-1)*$F923)))","v":""},"",{"$f":"IF(L923=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L923,'Asset Models'!$V$7)*$F923)","v":""}]
[0.74944208349087182,0.25035774550929357,{"$f":"IF(Inventory!AH923=Inventory!$C$1032,0.5,1)*B924","v":0.25035774550929357},{"$f":"Inventory!C923","v":0},{"$f":"Inventory!E923","v":0},{"$f":"Inventory!W923","v":""},{"$f":"'Year 09'!AM924","v":""},{"$f":"IF($J924='Year 09'!$J924,'Year 09'!H924,$J924)","v":""},{"$f":"IF($J924='Year 09'!$J924,'Year 09'!I924,$J924)","v":""},{"$f":"'Year 09'!AN924","v":""},"",{"$f":"IF(E924 = 0, \"\", MATCH($E924,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!BA$7+$J924-1))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$W$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AB$7+$J924-1)*$F924)","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,1,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0)*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=1,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=2,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,0,IF($G924=3,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AX$7+$G924-1),IF($G924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AT$7+$G924-1),0))*(1-$M924)))","v":""},"","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$B$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$F$7+$G924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$O$7+$J924-1))*$F924))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$BF$7+$K924-1))","v":""},{"$f":"IF(L924=\"\", \"\", VLOOKUP(X924,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,P924,IF($X924=1,IF(Z$9=$G924,(1-$M924),0),IF($X924=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,Q924,IF($X924=1,IF(AA$9=$G924,(1-$M924),0),IF($X924=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,R924,IF($X924=1,IF(AB$9=$G924,(1-$M924),0),IF($X924=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L924=\"\", \"\", IF($X924=0,S924,IF($X924=1,IF(AC$9=$G924,(1-$M924),0),IF($X924=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AG$7+$G924-2),(1-$M924),0),IF($X924=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AJ$7+$J924-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X924=3,1,IF($X924=4,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$AO$7+$J924-1),$J924))","v":""},"",{"$f":"IF(L924=\"\", \"\", IF($X924=0,$V924,IF($G924=5,$N924,(INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$T$7+$X924-1)+INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1))*$F924)))","v":""},{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$CE$7+$K924-1)*$F924)","v":""},"","","","","","","","","","",{"$f":"IF(L924=\"\", \"\", IF($G924=5,$O924,IF($AK924=0,$W924,INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$J$7+$J924-1)*$F924)))","v":""},"",{"$f":"IF(L924=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L924,'Asset Models'!$V$7)*$F924)","v":""}]
[0.24278418900543952,0.26062920802740797,{"$f":"IF(Inventory!AH935=Inventory!$C$1032,0.5,1)*B936","v":0.26062920802740797},{"$f":"Inventory!C935","v":0},{"$f":"Inventory!E935","v":0},{"$f":"Inventory!W935","v":""},{"$f":"'Year 09'!AM936","v":""},{"$f":"IF($J936='Year 09'!$J936,'Year 09'!H936,$J936)","v":""},{"$f":"IF($J936='Year 09'!$J936,'Year 09'!I936,$J936)","v":""},{"$f":"'Year 09'!AN936","v":""},"",{"$f":"IF(E936 = 0, \"\", MATCH($E936,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!BA$7+$J936-1))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$W$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AB$7+$J936-1)*$F936)","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,1,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0)*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=1,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=2,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,0,IF($G936=3,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AX$7+$G936-1),IF($G936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AT$7+$G936-1),0))*(1-$M936)))","v":""},"","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$B$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$F$7+$G936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$O$7+$J936-1))*$F936))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$BF$7+$K936-1))","v":""},{"$f":"IF(L936=\"\", \"\", VLOOKUP(X936,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,P936,IF($X936=1,IF(Z$9=$G936,(1-$M936),0),IF($X936=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,Q936,IF($X936=1,IF(AA$9=$G936,(1-$M936),0),IF($X936=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,R936,IF($X936=1,IF(AB$9=$G936,(1-$M936),0),IF($X936=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L936=\"\", \"\", IF($X936=0,S936,IF($X936=1,IF(AC$9=$G936,(1-$M936),0),IF($X936=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AG$7+$G936-2),(1-$M936),0),IF($X936=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AJ$7+$J936-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X936=3,1,IF($X936=4,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$AO$7+$J936-1),$J936))","v":""},"",{"$f":"IF(L936=\"\", \"\", IF($X936=0,$V936,IF($G936=5,$N936,(INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$T$7+$X936-1)+INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1))*$F936)))","v":""},{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$CE$7+$K936-1)*$F936)","v":""},"","","","","","","","","","",{"$f":"IF(L936=\"\", \"\", IF($G936=5,$O936,IF($AK936=0,$W936,INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$J$7+$J936-1)*$F936)))","v":""},"",{"$f":"IF(L936=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L936,'Asset Models'!$V$7)*$F936)","v":""}]
[0.68615362513604816,0.16511766745271372,{"$f":"IF(Inventory!AH941=Inventory!$C$1032,0.5,1)*B942","v":0.16511766745271372},{"$f":"Inventory!C941","v":0},{"$f":"Inventory!E941","v":0},{"$f":"Inventory!W941","v":""},{"$f":"'Year 09'!AM942","v":""},{"$f":"IF($J942='Year 09'!$J942,'Year 09'!H942,$J942)","v":""},{"$f":"IF($J942='Year 09'!$J942,'Year 09'!I942,$J942)","v":""},{"$f":"'Year 09'!AN942","v":""},"",{"$f":"IF(E942 = 0, \"\", MATCH($E942,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!BA$7+$J942-1))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$W$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AB$7+$J942-1)*$F942)","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,1,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0)*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=1,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=2,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,0,IF($G942=3,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AX$7+$G942-1),IF($G942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AT$7+$G942-1),0))*(1-$M942)))","v":""},"","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$B$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$F$7+$G942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$O$7+$J942-1))*$F942))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$BF$7+$K942-1))","v":""},{"$f":"IF(L942=\"\", \"\", VLOOKUP(X942,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,P942,IF($X942=1,IF(Z$9=$G942,(1-$M942),0),IF($X942=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,Q942,IF($X942=1,IF(AA$9=$G942,(1-$M942),0),IF($X942=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,R942,IF($X942=1,IF(AB$9=$G942,(1-$M942),0),IF($X942=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L942=\"\", \"\", IF($X942=0,S942,IF($X942=1,IF(AC$9=$G942,(1-$M942),0),IF($X942=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AG$7+$G942-2),(1-$M942),0),IF($X942=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AJ$7+$J942-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X942=3,1,IF($X942=4,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$AO$7+$J942-1),$J942))","v":""},"",{"$f":"IF(L942=\"\", \"\", IF($X942=0,$V942,IF($G942=5,$N942,(INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$T$7+$X942-1)+INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1))*$F942)))","v":""},{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$CE$7+$K942-1)*$F942)","v":""},"","","","","","","","","","",{"$f":"IF(L942=\"\", \"\", IF($G942=5,$O942,IF($AK942=0,$W942,INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$J$7+$J942-1)*$F942)))","v":""},"",{"$f":"IF(L942=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L942,'Asset Models'!$V$7)*$F942)","v":""}]
[0.67637810111506202,0.3290276465717924,{"$f":"IF(Inventory!AH943=Inventory!$C$1032,0.5,1)*B944","v":0.3290276465717924},{"$f":"Inventory!C943","v":0},{"$f":"Inventory!E943","v":0},{"$f":"Inventory!W943","v":""},{"$f":"'Year 09'!AM944","v":""},{"$f":"IF($J944='Year 09'!$J944,'Year 09'!H944,$J944)","v":""},{"$f":"IF($J944='Year 09'!$J944,'Year 09'!I944,$J944)","v":""},{"$f":"'Year 09'!AN944","v":""},"",{"$f":"IF(E944 = 0, \"\", MATCH($E944,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!BA$7+$J944-1))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$W$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AB$7+$J944-1)*$F944)","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,1,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0)*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=1,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=2,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,0,IF($G944=3,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AX$7+$G944-1),IF($G944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AT$7+$G944-1),0))*(1-$M944)))","v":""},"","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$B$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$F$7+$G944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$O$7+$J944-1))*$F944))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$BF$7+$K944-1))","v":""},{"$f":"IF(L944=\"\", \"\", VLOOKUP(X944,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,P944,IF($X944=1,IF(Z$9=$G944,(1-$M944),0),IF($X944=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,Q944,IF($X944=1,IF(AA$9=$G944,(1-$M944),0),IF($X944=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,R944,IF($X944=1,IF(AB$9=$G944,(1-$M944),0),IF($X944=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L944=\"\", \"\", IF($X944=0,S944,IF($X944=1,IF(AC$9=$G944,(1-$M944),0),IF($X944=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AG$7+$G944-2),(1-$M944),0),IF($X944=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AJ$7+$J944-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X944=3,1,IF($X944=4,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$AO$7+$J944-1),$J944))","v":""},"",{"$f":"IF(L944=\"\", \"\", IF($X944=0,$V944,IF($G944=5,$N944,(INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$T$7+$X944-1)+INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1))*$F944)))","v":""},{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$CE$7+$K944-1)*$F944)","v":""},"","","","","","","","","","",{"$f":"IF(L944=\"\", \"\", IF($G944=5,$O944,IF($AK944=0,$W944,INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$J$7+$J944-1)*$F944)))","v":""},"",{"$f":"IF(L944=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L944,'Asset Models'!$V$7)*$F944)","v":""}]
[0.59299440883343801,0.19798046363505872,{"$f":"IF(Inventory!AH955=Inventory!$C$1032,0.5,1)*B956","v":0.19798046363505872},{"$f":"Inventory!C955","v":0},{"$f":"Inventory!E955","v":0},{"$f":"Inventory!W955","v":""},{"$f":"'Year 09'!AM956","v":""},{"$f":"IF($J956='Year 09'!$J956,'Year 09'!H956,$J956)","v":""},{"$f":"IF($J956='Year 09'!$J956,'Year 09'!I956,$J956)","v":""},{"$f":"'Year 09'!AN956","v":""},"",{"$f":"IF(E956 = 0, \"\", MATCH($E956,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!BA$7+$J956-1))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$W$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AB$7+$J956-1)*$F956)","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,1,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0)*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=1,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=2,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,0,IF($G956=3,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AX$7+$G956-1),IF($G956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AT$7+$G956-1),0))*(1-$M956)))","v":""},"","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$B$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$F$7+$G956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$O$7+$J956-1))*$F956))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$BF$7+$K956-1))","v":""},{"$f":"IF(L956=\"\", \"\", VLOOKUP(X956,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,P956,IF($X956=1,IF(Z$9=$G956,(1-$M956),0),IF($X956=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,Q956,IF($X956=1,IF(AA$9=$G956,(1-$M956),0),IF($X956=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,R956,IF($X956=1,IF(AB$9=$G956,(1-$M956),0),IF($X956=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L956=\"\", \"\", IF($X956=0,S956,IF($X956=1,IF(AC$9=$G956,(1-$M956),0),IF($X956=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AG$7+$G956-2),(1-$M956),0),IF($X956=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AJ$7+$J956-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X956=3,1,IF($X956=4,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$AO$7+$J956-1),$J956))","v":""},"",{"$f":"IF(L956=\"\", \"\", IF($X956=0,$V956,IF($G956=5,$N956,(INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$T$7+$X956-1)+INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1))*$F956)))","v":""},{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$CE$7+$K956-1)*$F956)","v":""},"","","","","","","","","","",{"$f":"IF(L956=\"\", \"\", IF($G956=5,$O956,IF($AK956=0,$W956,INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$J$7+$J956-1)*$F956)))","v":""},"",{"$f":"IF(L956=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L956,'Asset Models'!$V$7)*$F956)","v":""}]
[0.84399153761658652,0.3131936541514283,{"$f":"IF(Inventory!AH963=Inventory!$C$1032,0.5,1)*B964","v":0.3131936541514283},{"$f":"Inventory!C963","v":0},{"$f":"Inventory!E963","v":0},{"$f":"Inventory!W963","v":""},{"$f":"'Year 09'!AM964","v":""},{"$f":"IF($J964='Year 09'!$J964,'Year 09'!H964,$J964)","v":""},{"$f":"IF($J964='Year 09'!$J964,'Year 09'!I964,$J964)","v":""},{"$f":"'Year 09'!AN964","v":""},"",{"$f":"IF(E964 = 0, \"\", MATCH($E964,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!BA$7+$J964-1))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$W$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AB$7+$J964-1)*$F964)","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,1,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0)*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=1,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=2,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,0,IF($G964=3,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AX$7+$G964-1),IF($G964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AT$7+$G964-1),0))*(1-$M964)))","v":""},"","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$B$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$F$7+$G964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$O$7+$J964-1))*$F964))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$BF$7+$K964-1))","v":""},{"$f":"IF(L964=\"\", \"\", VLOOKUP(X964,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,P964,IF($X964=1,IF(Z$9=$G964,(1-$M964),0),IF($X964=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,Q964,IF($X964=1,IF(AA$9=$G964,(1-$M964),0),IF($X964=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,R964,IF($X964=1,IF(AB$9=$G964,(1-$M964),0),IF($X964=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L964=\"\", \"\", IF($X964=0,S964,IF($X964=1,IF(AC$9=$G964,(1-$M964),0),IF($X964=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AG$7+$G964-2),(1-$M964),0),IF($X964=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AJ$7+$J964-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X964=3,1,IF($X964=4,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$AO$7+$J964-1),$J964))","v":""},"",{"$f":"IF(L964=\"\", \"\", IF($X964=0,$V964,IF($G964=5,$N964,(INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$T$7+$X964-1)+INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1))*$F964)))","v":""},{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$CE$7+$K964-1)*$F964)","v":""},"","","","","","","","","","",{"$f":"IF(L964=\"\", \"\", IF($G964=5,$O964,IF($AK964=0,$W964,INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$J$7+$J964-1)*$F964)))","v":""},"",{"$f":"IF(L964=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L964,'Asset Models'!$V$7)*$F964)","v":""}]
[0.66569193936544002,0.85383550045288736,{"$f":"IF(Inventory!AH964=Inventory!$C$1032,0.5,1)*B965","v":0.85383550045288736},{"$f":"Inventory!C964","v":0},{"$f":"Inventory!E964","v":0},{"$f":"Inventory!W964","v":""},{"$f":"'Year 09'!AM965","v":""},{"$f":"IF($J965='Year 09'!$J965,'Year 09'!H965,$J965)","v":""},{"$f":"IF($J965='Year 09'!$J965,'Year 09'!I965,$J965)","v":""},{"$f":"'Year 09'!AN965","v":""},"",{"$f":"IF(E965 = 0, \"\", MATCH($E965,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!BA$7+$J965-1))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$W$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AB$7+$J965-1)*$F965)","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,1,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0)*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=1,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=2,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,0,IF($G965=3,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AX$7+$G965-1),IF($G965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AT$7+$G965-1),0))*(1-$M965)))","v":""},"","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$B$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$F$7+$G965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$O$7+$J965-1))*$F965))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$BF$7+$K965-1))","v":""},{"$f":"IF(L965=\"\", \"\", VLOOKUP(X965,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,P965,IF($X965=1,IF(Z$9=$G965,(1-$M965),0),IF($X965=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,Q965,IF($X965=1,IF(AA$9=$G965,(1-$M965),0),IF($X965=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,R965,IF($X965=1,IF(AB$9=$G965,(1-$M965),0),IF($X965=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L965=\"\", \"\", IF($X965=0,S965,IF($X965=1,IF(AC$9=$G965,(1-$M965),0),IF($X965=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AG$7+$G965-2),(1-$M965),0),IF($X965=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AJ$7+$J965-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X965=3,1,IF($X965=4,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$AO$7+$J965-1),$J965))","v":""},"",{"$f":"IF(L965=\"\", \"\", IF($X965=0,$V965,IF($G965=5,$N965,(INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$T$7+$X965-1)+INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1))*$F965)))","v":""},{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$CE$7+$K965-1)*$F965)","v":""},"","","","","","","","","","",{"$f":"IF(L965=\"\", \"\", IF($G965=5,$O965,IF($AK965=0,$W965,INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$J$7+$J965-1)*$F965)))","v":""},"",{"$f":"IF(L965=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L965,'Asset Models'!$V$7)*$F965)","v":""}]
[0.28037024811544808,0.59822252568960788,{"$f":"IF(Inventory!AH976=Inventory!$C$1032,0.5,1)*B977","v":0.59822252568960788},{"$f":"Inventory!C976","v":0},{"$f":"Inventory!E976","v":0},{"$f":"Inventory!W976","v":""},{"$f":"'Year 09'!AM977","v":""},{"$f":"IF($J977='Year 09'!$J977,'Year 09'!H977,$J977)","v":""},{"$f":"IF($J977='Year 09'!$J977,'Year 09'!I977,$J977)","v":""},{"$f":"'Year 09'!AN977","v":""},"",{"$f":"IF(E977 = 0, \"\", MATCH($E977,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!BA$7+$J977-1))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$W$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AB$7+$J977-1)*$F977)","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,1,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0)*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=1,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=2,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,0,IF($G977=3,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AX$7+$G977-1),IF($G977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AT$7+$G977-1),0))*(1-$M977)))","v":""},"","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$B$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$F$7+$G977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$O$7+$J977-1))*$F977))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$BF$7+$K977-1))","v":""},{"$f":"IF(L977=\"\", \"\", VLOOKUP(X977,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,P977,IF($X977=1,IF(Z$9=$G977,(1-$M977),0),IF($X977=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,Q977,IF($X977=1,IF(AA$9=$G977,(1-$M977),0),IF($X977=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,R977,IF($X977=1,IF(AB$9=$G977,(1-$M977),0),IF($X977=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L977=\"\", \"\", IF($X977=0,S977,IF($X977=1,IF(AC$9=$G977,(1-$M977),0),IF($X977=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AG$7+$G977-2),(1-$M977),0),IF($X977=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AJ$7+$J977-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X977=3,1,IF($X977=4,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$AO$7+$J977-1),$J977))","v":""},"",{"$f":"IF(L977=\"\", \"\", IF($X977=0,$V977,IF($G977=5,$N977,(INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$T$7+$X977-1)+INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1))*$F977)))","v":""},{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$CE$7+$K977-1)*$F977)","v":""},"","","","","","","","","","",{"$f":"IF(L977=\"\", \"\", IF($G977=5,$O977,IF($AK977=0,$W977,INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$J$7+$J977-1)*$F977)))","v":""},"",{"$f":"IF(L977=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L977,'Asset Models'!$V$7)*$F977)","v":""}]
[0.70843999266070301,0.29326052196814889,{"$f":"IF(Inventory!AH978=Inventory!$C$1032,0.5,1)*B979","v":0.29326052196814889},{"$f":"Inventory!C978","v":0},{"$f":"Inventory!E978","v":0},{"$f":"Inventory!W978","v":""},{"$f":"'Year 09'!AM979","v":""},{"$f":"IF($J979='Year 09'!$J979,'Year 09'!H979,$J979)","v":""},{"$f":"IF($J979='Year 09'!$J979,'Year 09'!I979,$J979)","v":""},{"$f":"'Year 09'!AN979","v":""},"",{"$f":"IF(E979 = 0, \"\", MATCH($E979,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!BA$7+$J979-1))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$W$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AB$7+$J979-1)*$F979)","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,1,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0)*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=1,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=2,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,0,IF($G979=3,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AX$7+$G979-1),IF($G979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AT$7+$G979-1),0))*(1-$M979)))","v":""},"","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$B$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$F$7+$G979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$O$7+$J979-1))*$F979))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$BF$7+$K979-1))","v":""},{"$f":"IF(L979=\"\", \"\", VLOOKUP(X979,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,P979,IF($X979=1,IF(Z$9=$G979,(1-$M979),0),IF($X979=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,Q979,IF($X979=1,IF(AA$9=$G979,(1-$M979),0),IF($X979=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,R979,IF($X979=1,IF(AB$9=$G979,(1-$M979),0),IF($X979=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L979=\"\", \"\", IF($X979=0,S979,IF($X979=1,IF(AC$9=$G979,(1-$M979),0),IF($X979=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AG$7+$G979-2),(1-$M979),0),IF($X979=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AJ$7+$J979-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X979=3,1,IF($X979=4,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$AO$7+$J979-1),$J979))","v":""},"",{"$f":"IF(L979=\"\", \"\", IF($X979=0,$V979,IF($G979=5,$N979,(INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$T$7+$X979-1)+INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1))*$F979)))","v":""},{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$CE$7+$K979-1)*$F979)","v":""},"","","","","","","","","","",{"$f":"IF(L979=\"\", \"\", IF($G979=5,$O979,IF($AK979=0,$W979,INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$J$7+$J979-1)*$F979)))","v":""},"",{"$f":"IF(L979=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L979,'Asset Models'!$V$7)*$F979)","v":""}]
[0.4212341524057519,0.54157228944069058,{"$f":"IF(Inventory!AH979=Inventory!$C$1032,0.5,1)*B980","v":0.54157228944069058},{"$f":"Inventory!C979","v":0},{"$f":"Inventory!E979","v":0},{"$f":"Inventory!W979","v":""},{"$f":"'Year 09'!AM980","v":""},{"$f":"IF($J980='Year 09'!$J980,'Year 09'!H980,$J980)","v":""},{"$f":"IF($J980='Year 09'!$J980,'Year 09'!I980,$J980)","v":""},{"$f":"'Year 09'!AN980","v":""},"",{"$f":"IF(E980 = 0, \"\", MATCH($E980,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!BA$7+$J980-1))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$W$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AB$7+$J980-1)*$F980)","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,1,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0)*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=1,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=2,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,0,IF($G980=3,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AX$7+$G980-1),IF($G980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AT$7+$G980-1),0))*(1-$M980)))","v":""},"","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$B$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$F$7+$G980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$O$7+$J980-1))*$F980))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$BF$7+$K980-1))","v":""},{"$f":"IF(L980=\"\", \"\", VLOOKUP(X980,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,P980,IF($X980=1,IF(Z$9=$G980,(1-$M980),0),IF($X980=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,Q980,IF($X980=1,IF(AA$9=$G980,(1-$M980),0),IF($X980=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,R980,IF($X980=1,IF(AB$9=$G980,(1-$M980),0),IF($X980=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L980=\"\", \"\", IF($X980=0,S980,IF($X980=1,IF(AC$9=$G980,(1-$M980),0),IF($X980=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AG$7+$G980-2),(1-$M980),0),IF($X980=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AJ$7+$J980-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X980=3,1,IF($X980=4,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$AO$7+$J980-1),$J980))","v":""},"",{"$f":"IF(L980=\"\", \"\", IF($X980=0,$V980,IF($G980=5,$N980,(INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$T$7+$X980-1)+INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1))*$F980)))","v":""},{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$CE$7+$K980-1)*$F980)","v":""},"","","","","","","","","","",{"$f":"IF(L980=\"\", \"\", IF($G980=5,$O980,IF($AK980=0,$W980,INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$J$7+$J980-1)*$F980)))","v":""},"",{"$f":"IF(L980=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L980,'Asset Models'!$V$7)*$F980)","v":""}]
[0.97900884197943727,0.4617177821781302,{"$f":"IF(Inventory!AH980=Inventory!$C$1032,0.5,1)*B981","v":0.4617177821781302},{"$f":"Inventory!C980","v":0},{"$f":"Inventory!E980","v":0},{"$f":"Inventory!W980","v":""},{"$f":"'Year 09'!AM981","v":""},{"$f":"IF($J981='Year 09'!$J981,'Year 09'!H981,$J981)","v":""},{"$f":"IF($J981='Year 09'!$J981,'Year 09'!I981,$J981)","v":""},{"$f":"'Year 09'!AN981","v":""},"",{"$f":"IF(E981 = 0, \"\", MATCH($E981,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!BA$7+$J981-1))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$W$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AB$7+$J981-1)*$F981)","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,1,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0)*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=1,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=2,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,0,IF($G981=3,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AX$7+$G981-1),IF($G981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AT$7+$G981-1),0))*(1-$M981)))","v":""},"","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$B$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$F$7+$G981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$O$7+$J981-1))*$F981))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$BF$7+$K981-1))","v":""},{"$f":"IF(L981=\"\", \"\", VLOOKUP(X981,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,P981,IF($X981=1,IF(Z$9=$G981,(1-$M981),0),IF($X981=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,Q981,IF($X981=1,IF(AA$9=$G981,(1-$M981),0),IF($X981=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,R981,IF($X981=1,IF(AB$9=$G981,(1-$M981),0),IF($X981=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L981=\"\", \"\", IF($X981=0,S981,IF($X981=1,IF(AC$9=$G981,(1-$M981),0),IF($X981=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AG$7+$G981-2),(1-$M981),0),IF($X981=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AJ$7+$J981-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X981=3,1,IF($X981=4,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$AO$7+$J981-1),$J981))","v":""},"",{"$f":"IF(L981=\"\", \"\", IF($X981=0,$V981,IF($G981=5,$N981,(INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$T$7+$X981-1)+INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1))*$F981)))","v":""},{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$CE$7+$K981-1)*$F981)","v":""},"","","","","","","","","","",{"$f":"IF(L981=\"\", \"\", IF($G981=5,$O981,IF($AK981=0,$W981,INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$J$7+$J981-1)*$F981)))","v":""},"",{"$f":"IF(L981=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L981,'Asset Models'!$V$7)*$F981)","v":""}]
[0.34363338685992095,0.42702750708692039,{"$f":"IF(Inventory!AH981=Inventory!$C$1032,0.5,1)*B982","v":0.42702750708692039},{"$f":"Inventory!C981","v":0},{"$f":"Inventory!E981","v":0},{"$f":"Inventory!W981","v":""},{"$f":"'Year 09'!AM982","v":""},{"$f":"IF($J982='Year 09'!$J982,'Year 09'!H982,$J982)","v":""},{"$f":"IF($J982='Year 09'!$J982,'Year 09'!I982,$J982)","v":""},{"$f":"'Year 09'!AN982","v":""},"",{"$f":"IF(E982 = 0, \"\", MATCH($E982,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!BA$7+$J982-1))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$W$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AB$7+$J982-1)*$F982)","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,1,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0)*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=1,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=2,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,0,IF($G982=3,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AX$7+$G982-1),IF($G982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AT$7+$G982-1),0))*(1-$M982)))","v":""},"","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$B$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$F$7+$G982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$O$7+$J982-1))*$F982))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$BF$7+$K982-1))","v":""},{"$f":"IF(L982=\"\", \"\", VLOOKUP(X982,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,P982,IF($X982=1,IF(Z$9=$G982,(1-$M982),0),IF($X982=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,Q982,IF($X982=1,IF(AA$9=$G982,(1-$M982),0),IF($X982=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,R982,IF($X982=1,IF(AB$9=$G982,(1-$M982),0),IF($X982=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L982=\"\", \"\", IF($X982=0,S982,IF($X982=1,IF(AC$9=$G982,(1-$M982),0),IF($X982=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AG$7+$G982-2),(1-$M982),0),IF($X982=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AJ$7+$J982-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X982=3,1,IF($X982=4,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$AO$7+$J982-1),$J982))","v":""},"",{"$f":"IF(L982=\"\", \"\", IF($X982=0,$V982,IF($G982=5,$N982,(INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$T$7+$X982-1)+INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1))*$F982)))","v":""},{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$CE$7+$K982-1)*$F982)","v":""},"","","","","","","","","","",{"$f":"IF(L982=\"\", \"\", IF($G982=5,$O982,IF($AK982=0,$W982,INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$J$7+$J982-1)*$F982)))","v":""},"",{"$f":"IF(L982=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L982,'Asset Models'!$V$7)*$F982)","v":""}]
[0.71249056017374512,0.66481599140350867,{"$f":"IF(Inventory!AH982=Inventory!$C$1032,0.5,1)*B983","v":0.66481599140350867},{"$f":"Inventory!C982","v":0},{"$f":"Inventory!E982","v":0},{"$f":"Inventory!W982","v":""},{"$f":"'Year 09'!AM983","v":""},{"$f":"IF($J983='Year 09'!$J983,'Year 09'!H983,$J983)","v":""},{"$f":"IF($J983='Year 09'!$J983,'Year 09'!I983,$J983)","v":""},{"$f":"'Year 09'!AN983","v":""},"",{"$f":"IF(E983 = 0, \"\", MATCH($E983,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!BA$7+$J983-1))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$W$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AB$7+$J983-1)*$F983)","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,1,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0)*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=1,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=2,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,0,IF($G983=3,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AX$7+$G983-1),IF($G983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AT$7+$G983-1),0))*(1-$M983)))","v":""},"","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$B$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$F$7+$G983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$O$7+$J983-1))*$F983))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$BF$7+$K983-1))","v":""},{"$f":"IF(L983=\"\", \"\", VLOOKUP(X983,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,P983,IF($X983=1,IF(Z$9=$G983,(1-$M983),0),IF($X983=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,Q983,IF($X983=1,IF(AA$9=$G983,(1-$M983),0),IF($X983=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,R983,IF($X983=1,IF(AB$9=$G983,(1-$M983),0),IF($X983=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L983=\"\", \"\", IF($X983=0,S983,IF($X983=1,IF(AC$9=$G983,(1-$M983),0),IF($X983=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AG$7+$G983-2),(1-$M983),0),IF($X983=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AJ$7+$J983-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X983=3,1,IF($X983=4,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$AO$7+$J983-1),$J983))","v":""},"",{"$f":"IF(L983=\"\", \"\", IF($X983=0,$V983,IF($G983=5,$N983,(INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$T$7+$X983-1)+INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1))*$F983)))","v":""},{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$CE$7+$K983-1)*$F983)","v":""},"","","","","","","","","","",{"$f":"IF(L983=\"\", \"\", IF($G983=5,$O983,IF($AK983=0,$W983,INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$J$7+$J983-1)*$F983)))","v":""},"",{"$f":"IF(L983=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L983,'Asset Models'!$V$7)*$F983)","v":""}]
[0.16260844105612005,0.13897689890528331,{"$f":"IF(Inventory!AH983=Inventory!$C$1032,0.5,1)*B984","v":0.13897689890528331},{"$f":"Inventory!C983","v":0},{"$f":"Inventory!E983","v":0},{"$f":"Inventory!W983","v":""},{"$f":"'Year 09'!AM984","v":""},{"$f":"IF($J984='Year 09'!$J984,'Year 09'!H984,$J984)","v":""},{"$f":"IF($J984='Year 09'!$J984,'Year 09'!I984,$J984)","v":""},{"$f":"'Year 09'!AN984","v":""},"",{"$f":"IF(E984 = 0, \"\", MATCH($E984,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!BA$7+$J984-1))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$W$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AB$7+$J984-1)*$F984)","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,1,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0)*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=1,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=2,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,0,IF($G984=3,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AX$7+$G984-1),IF($G984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AT$7+$G984-1),0))*(1-$M984)))","v":""},"","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$B$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$F$7+$G984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$O$7+$J984-1))*$F984))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$BF$7+$K984-1))","v":""},{"$f":"IF(L984=\"\", \"\", VLOOKUP(X984,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,P984,IF($X984=1,IF(Z$9=$G984,(1-$M984),0),IF($X984=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,Q984,IF($X984=1,IF(AA$9=$G984,(1-$M984),0),IF($X984=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,R984,IF($X984=1,IF(AB$9=$G984,(1-$M984),0),IF($X984=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L984=\"\", \"\", IF($X984=0,S984,IF($X984=1,IF(AC$9=$G984,(1-$M984),0),IF($X984=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AG$7+$G984-2),(1-$M984),0),IF($X984=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AJ$7+$J984-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X984=3,1,IF($X984=4,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$AO$7+$J984-1),$J984))","v":""},"",{"$f":"IF(L984=\"\", \"\", IF($X984=0,$V984,IF($G984=5,$N984,(INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$T$7+$X984-1)+INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1))*$F984)))","v":""},{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$CE$7+$K984-1)*$F984)","v":""},"","","","","","","","","","",{"$f":"IF(L984=\"\", \"\", IF($G984=5,$O984,IF($AK984=0,$W984,INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$J$7+$J984-1)*$F984)))","v":""},"",{"$f":"IF(L984=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L984,'Asset Models'!$V$7)*$F984)","v":""}]
[0.33457782056885843,0.37824302442267954,{"$f":"IF(Inventory!AH984=Inventory!$C$1032,0.5,1)*B985","v":0.37824302442267954},{"$f":"Inventory!C984","v":0},{"$f":"Inventory!E984","v":0},{"$f":"Inventory!W984","v":""},{"$f":"'Year 09'!AM985","v":""},{"$f":"IF($J985='Year 09'!$J985,'Year 09'!H985,$J985)","v":""},{"$f":"IF($J985='Year 09'!$J985,'Year 09'!I985,$J985)","v":""},{"$f":"'Year 09'!AN985","v":""},"",{"$f":"IF(E985 = 0, \"\", MATCH($E985,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!BA$7+$J985-1))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$W$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AB$7+$J985-1)*$F985)","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,1,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0)*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=1,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=2,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,0,IF($G985=3,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AX$7+$G985-1),IF($G985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AT$7+$G985-1),0))*(1-$M985)))","v":""},"","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$B$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$F$7+$G985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$O$7+$J985-1))*$F985))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$BF$7+$K985-1))","v":""},{"$f":"IF(L985=\"\", \"\", VLOOKUP(X985,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,P985,IF($X985=1,IF(Z$9=$G985,(1-$M985),0),IF($X985=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,Q985,IF($X985=1,IF(AA$9=$G985,(1-$M985),0),IF($X985=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,R985,IF($X985=1,IF(AB$9=$G985,(1-$M985),0),IF($X985=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L985=\"\", \"\", IF($X985=0,S985,IF($X985=1,IF(AC$9=$G985,(1-$M985),0),IF($X985=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AG$7+$G985-2),(1-$M985),0),IF($X985=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AJ$7+$J985-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X985=3,1,IF($X985=4,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$AO$7+$J985-1),$J985))","v":""},"",{"$f":"IF(L985=\"\", \"\", IF($X985=0,$V985,IF($G985=5,$N985,(INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$T$7+$X985-1)+INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1))*$F985)))","v":""},{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$CE$7+$K985-1)*$F985)","v":""},"","","","","","","","","","",{"$f":"IF(L985=\"\", \"\", IF($G985=5,$O985,IF($AK985=0,$W985,INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$J$7+$J985-1)*$F985)))","v":""},"",{"$f":"IF(L985=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L985,'Asset Models'!$V$7)*$F985)","v":""}]
[0.40615692409386728,0.66336519985709763,{"$f":"IF(Inventory!AH985=Inventory!$C$1032,0.5,1)*B986","v":0.66336519985709763},{"$f":"Inventory!C985","v":0},{"$f":"Inventory!E985","v":0},{"$f":"Inventory!W985","v":""},{"$f":"'Year 09'!AM986","v":""},{"$f":"IF($J986='Year 09'!$J986,'Year 09'!H986,$J986)","v":""},{"$f":"IF($J986='Year 09'!$J986,'Year 09'!I986,$J986)","v":""},{"$f":"'Year 09'!AN986","v":""},"",{"$f":"IF(E986 = 0, \"\", MATCH($E986,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!BA$7+$J986-1))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$W$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AB$7+$J986-1)*$F986)","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,1,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0)*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=1,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=2,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,0,IF($G986=3,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AX$7+$G986-1),IF($G986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AT$7+$G986-1),0))*(1-$M986)))","v":""},"","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$B$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$F$7+$G986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$O$7+$J986-1))*$F986))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$BF$7+$K986-1))","v":""},{"$f":"IF(L986=\"\", \"\", VLOOKUP(X986,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,P986,IF($X986=1,IF(Z$9=$G986,(1-$M986),0),IF($X986=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,Q986,IF($X986=1,IF(AA$9=$G986,(1-$M986),0),IF($X986=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,R986,IF($X986=1,IF(AB$9=$G986,(1-$M986),0),IF($X986=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L986=\"\", \"\", IF($X986=0,S986,IF($X986=1,IF(AC$9=$G986,(1-$M986),0),IF($X986=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AG$7+$G986-2),(1-$M986),0),IF($X986=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AJ$7+$J986-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X986=3,1,IF($X986=4,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$AO$7+$J986-1),$J986))","v":""},"",{"$f":"IF(L986=\"\", \"\", IF($X986=0,$V986,IF($G986=5,$N986,(INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$T$7+$X986-1)+INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1))*$F986)))","v":""},{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$CE$7+$K986-1)*$F986)","v":""},"","","","","","","","","","",{"$f":"IF(L986=\"\", \"\", IF($G986=5,$O986,IF($AK986=0,$W986,INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$J$7+$J986-1)*$F986)))","v":""},"",{"$f":"IF(L986=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L986,'Asset Models'!$V$7)*$F986)","v":""}]
[0.1871973752963012,0.63414544400359718,{"$f":"IF(Inventory!AH986=Inventory!$C$1032,0.5,1)*B987","v":0.63414544400359718},{"$f":"Inventory!C986","v":0},{"$f":"Inventory!E986","v":0},{"$f":"Inventory!W986","v":""},{"$f":"'Year 09'!AM987","v":""},{"$f":"IF($J987='Year 09'!$J987,'Year 09'!H987,$J987)","v":""},{"$f":"IF($J987='Year 09'!$J987,'Year 09'!I987,$J987)","v":""},{"$f":"'Year 09'!AN987","v":""},"",{"$f":"IF(E987 = 0, \"\", MATCH($E987,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!BA$7+$J987-1))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$W$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AB$7+$J987-1)*$F987)","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,1,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0)*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=1,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=2,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,0,IF($G987=3,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AX$7+$G987-1),IF($G987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AT$7+$G987-1),0))*(1-$M987)))","v":""},"","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$B$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$F$7+$G987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$O$7+$J987-1))*$F987))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$BF$7+$K987-1))","v":""},{"$f":"IF(L987=\"\", \"\", VLOOKUP(X987,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,P987,IF($X987=1,IF(Z$9=$G987,(1-$M987),0),IF($X987=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,Q987,IF($X987=1,IF(AA$9=$G987,(1-$M987),0),IF($X987=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,R987,IF($X987=1,IF(AB$9=$G987,(1-$M987),0),IF($X987=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L987=\"\", \"\", IF($X987=0,S987,IF($X987=1,IF(AC$9=$G987,(1-$M987),0),IF($X987=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AG$7+$G987-2),(1-$M987),0),IF($X987=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AJ$7+$J987-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X987=3,1,IF($X987=4,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$AO$7+$J987-1),$J987))","v":""},"",{"$f":"IF(L987=\"\", \"\", IF($X987=0,$V987,IF($G987=5,$N987,(INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$T$7+$X987-1)+INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1))*$F987)))","v":""},{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$CE$7+$K987-1)*$F987)","v":""},"","","","","","","","","","",{"$f":"IF(L987=\"\", \"\", IF($G987=5,$O987,IF($AK987=0,$W987,INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$J$7+$J987-1)*$F987)))","v":""},"",{"$f":"IF(L987=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L987,'Asset Models'!$V$7)*$F987)","v":""}]
[0.54097408909033295,0.31485813826119757,{"$f":"IF(Inventory!AH987=Inventory!$C$1032,0.5,1)*B988","v":0.31485813826119757},{"$f":"Inventory!C987","v":0},{"$f":"Inventory!E987","v":0},{"$f":"Inventory!W987","v":""},{"$f":"'Year 09'!AM988","v":""},{"$f":"IF($J988='Year 09'!$J988,'Year 09'!H988,$J988)","v":""},{"$f":"IF($J988='Year 09'!$J988,'Year 09'!I988,$J988)","v":""},{"$f":"'Year 09'!AN988","v":""},"",{"$f":"IF(E988 = 0, \"\", MATCH($E988,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!BA$7+$J988-1))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$W$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AB$7+$J988-1)*$F988)","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,1,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0)*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=1,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=2,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,0,IF($G988=3,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AX$7+$G988-1),IF($G988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AT$7+$G988-1),0))*(1-$M988)))","v":""},"","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$B$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$F$7+$G988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$O$7+$J988-1))*$F988))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$BF$7+$K988-1))","v":""},{"$f":"IF(L988=\"\", \"\", VLOOKUP(X988,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,P988,IF($X988=1,IF(Z$9=$G988,(1-$M988),0),IF($X988=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,Q988,IF($X988=1,IF(AA$9=$G988,(1-$M988),0),IF($X988=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,R988,IF($X988=1,IF(AB$9=$G988,(1-$M988),0),IF($X988=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L988=\"\", \"\", IF($X988=0,S988,IF($X988=1,IF(AC$9=$G988,(1-$M988),0),IF($X988=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AG$7+$G988-2),(1-$M988),0),IF($X988=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AJ$7+$J988-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X988=3,1,IF($X988=4,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$AO$7+$J988-1),$J988))","v":""},"",{"$f":"IF(L988=\"\", \"\", IF($X988=0,$V988,IF($G988=5,$N988,(INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$T$7+$X988-1)+INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1))*$F988)))","v":""},{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$CE$7+$K988-1)*$F988)","v":""},"","","","","","","","","","",{"$f":"IF(L988=\"\", \"\", IF($G988=5,$O988,IF($AK988=0,$W988,INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$J$7+$J988-1)*$F988)))","v":""},"",{"$f":"IF(L988=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L988,'Asset Models'!$V$7)*$F988)","v":""}]
[0.59829709602439007,7.5602494123366282E-2,{"$f":"IF(Inventory!AH988=Inventory!$C$1032,0.5,1)*B989","v":7.5602494123366282E-2},{"$f":"Inventory!C988","v":0},{"$f":"Inventory!E988","v":0},{"$f":"Inventory!W988","v":""},{"$f":"'Year 09'!AM989","v":""},{"$f":"IF($J989='Year 09'!$J989,'Year 09'!H989,$J989)","v":""},{"$f":"IF($J989='Year 09'!$J989,'Year 09'!I989,$J989)","v":""},{"$f":"'Year 09'!AN989","v":""},"",{"$f":"IF(E989 = 0, \"\", MATCH($E989,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!BA$7+$J989-1))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$W$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AB$7+$J989-1)*$F989)","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,1,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0)*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=1,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=2,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,0,IF($G989=3,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AX$7+$G989-1),IF($G989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AT$7+$G989-1),0))*(1-$M989)))","v":""},"","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$B$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$F$7+$G989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$O$7+$J989-1))*$F989))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$BF$7+$K989-1))","v":""},{"$f":"IF(L989=\"\", \"\", VLOOKUP(X989,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,P989,IF($X989=1,IF(Z$9=$G989,(1-$M989),0),IF($X989=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,Q989,IF($X989=1,IF(AA$9=$G989,(1-$M989),0),IF($X989=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,R989,IF($X989=1,IF(AB$9=$G989,(1-$M989),0),IF($X989=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L989=\"\", \"\", IF($X989=0,S989,IF($X989=1,IF(AC$9=$G989,(1-$M989),0),IF($X989=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AG$7+$G989-2),(1-$M989),0),IF($X989=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AJ$7+$J989-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X989=3,1,IF($X989=4,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$AO$7+$J989-1),$J989))","v":""},"",{"$f":"IF(L989=\"\", \"\", IF($X989=0,$V989,IF($G989=5,$N989,(INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$T$7+$X989-1)+INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1))*$F989)))","v":""},{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$CE$7+$K989-1)*$F989)","v":""},"","","","","","","","","","",{"$f":"IF(L989=\"\", \"\", IF($G989=5,$O989,IF($AK989=0,$W989,INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$J$7+$J989-1)*$F989)))","v":""},"",{"$f":"IF(L989=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L989,'Asset Models'!$V$7)*$F989)","v":""}]
[0.71977117095537779,0.13655680921337598,{"$f":"IF(Inventory!AH989=Inventory!$C$1032,0.5,1)*B990","v":0.13655680921337598},{"$f":"Inventory!C989","v":0},{"$f":"Inventory!E989","v":0},{"$f":"Inventory!W989","v":""},{"$f":"'Year 09'!AM990","v":""},{"$f":"IF($J990='Year 09'!$J990,'Year 09'!H990,$J990)","v":""},{"$f":"IF($J990='Year 09'!$J990,'Year 09'!I990,$J990)","v":""},{"$f":"'Year 09'!AN990","v":""},"",{"$f":"IF(E990 = 0, \"\", MATCH($E990,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!BA$7+$J990-1))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$W$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AB$7+$J990-1)*$F990)","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,1,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0)*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=1,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=2,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,0,IF($G990=3,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AX$7+$G990-1),IF($G990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AT$7+$G990-1),0))*(1-$M990)))","v":""},"","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$B$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$F$7+$G990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$O$7+$J990-1))*$F990))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$BF$7+$K990-1))","v":""},{"$f":"IF(L990=\"\", \"\", VLOOKUP(X990,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,P990,IF($X990=1,IF(Z$9=$G990,(1-$M990),0),IF($X990=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,Q990,IF($X990=1,IF(AA$9=$G990,(1-$M990),0),IF($X990=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,R990,IF($X990=1,IF(AB$9=$G990,(1-$M990),0),IF($X990=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L990=\"\", \"\", IF($X990=0,S990,IF($X990=1,IF(AC$9=$G990,(1-$M990),0),IF($X990=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AG$7+$G990-2),(1-$M990),0),IF($X990=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AJ$7+$J990-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X990=3,1,IF($X990=4,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$AO$7+$J990-1),$J990))","v":""},"",{"$f":"IF(L990=\"\", \"\", IF($X990=0,$V990,IF($G990=5,$N990,(INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$T$7+$X990-1)+INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1))*$F990)))","v":""},{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$CE$7+$K990-1)*$F990)","v":""},"","","","","","","","","","",{"$f":"IF(L990=\"\", \"\", IF($G990=5,$O990,IF($AK990=0,$W990,INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$J$7+$J990-1)*$F990)))","v":""},"",{"$f":"IF(L990=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L990,'Asset Models'!$V$7)*$F990)","v":""}]
[0.16347415028346846,0.99325592591218026,{"$f":"IF(Inventory!AH990=Inventory!$C$1032,0.5,1)*B991","v":0.99325592591218026},{"$f":"Inventory!C990","v":0},{"$f":"Inventory!E990","v":0},{"$f":"Inventory!W990","v":""},{"$f":"'Year 09'!AM991","v":""},{"$f":"IF($J991='Year 09'!$J991,'Year 09'!H991,$J991)","v":""},{"$f":"IF($J991='Year 09'!$J991,'Year 09'!I991,$J991)","v":""},{"$f":"'Year 09'!AN991","v":""},"",{"$f":"IF(E991 = 0, \"\", MATCH($E991,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!BA$7+$J991-1))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$W$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AB$7+$J991-1)*$F991)","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,1,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0)*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=1,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=2,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,0,IF($G991=3,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AX$7+$G991-1),IF($G991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AT$7+$G991-1),0))*(1-$M991)))","v":""},"","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$B$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$F$7+$G991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$O$7+$J991-1))*$F991))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$BF$7+$K991-1))","v":""},{"$f":"IF(L991=\"\", \"\", VLOOKUP(X991,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,P991,IF($X991=1,IF(Z$9=$G991,(1-$M991),0),IF($X991=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,Q991,IF($X991=1,IF(AA$9=$G991,(1-$M991),0),IF($X991=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,R991,IF($X991=1,IF(AB$9=$G991,(1-$M991),0),IF($X991=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L991=\"\", \"\", IF($X991=0,S991,IF($X991=1,IF(AC$9=$G991,(1-$M991),0),IF($X991=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AG$7+$G991-2),(1-$M991),0),IF($X991=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AJ$7+$J991-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X991=3,1,IF($X991=4,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$AO$7+$J991-1),$J991))","v":""},"",{"$f":"IF(L991=\"\", \"\", IF($X991=0,$V991,IF($G991=5,$N991,(INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$T$7+$X991-1)+INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1))*$F991)))","v":""},{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$CE$7+$K991-1)*$F991)","v":""},"","","","","","","","","","",{"$f":"IF(L991=\"\", \"\", IF($G991=5,$O991,IF($AK991=0,$W991,INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$J$7+$J991-1)*$F991)))","v":""},"",{"$f":"IF(L991=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L991,'Asset Models'!$V$7)*$F991)","v":""}]
[0.30284121007331988,0.94356527583110028,{"$f":"IF(Inventory!AH991=Inventory!$C$1032,0.5,1)*B992","v":0.94356527583110028},{"$f":"Inventory!C991","v":0},{"$f":"Inventory!E991","v":0},{"$f":"Inventory!W991","v":""},{"$f":"'Year 09'!AM992","v":""},{"$f":"IF($J992='Year 09'!$J992,'Year 09'!H992,$J992)","v":""},{"$f":"IF($J992='Year 09'!$J992,'Year 09'!I992,$J992)","v":""},{"$f":"'Year 09'!AN992","v":""},"",{"$f":"IF(E992 = 0, \"\", MATCH($E992,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!BA$7+$J992-1))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$W$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AB$7+$J992-1)*$F992)","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,1,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0)*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=1,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=2,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,0,IF($G992=3,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AX$7+$G992-1),IF($G992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AT$7+$G992-1),0))*(1-$M992)))","v":""},"","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$B$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$F$7+$G992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$O$7+$J992-1))*$F992))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$BF$7+$K992-1))","v":""},{"$f":"IF(L992=\"\", \"\", VLOOKUP(X992,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,P992,IF($X992=1,IF(Z$9=$G992,(1-$M992),0),IF($X992=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,Q992,IF($X992=1,IF(AA$9=$G992,(1-$M992),0),IF($X992=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,R992,IF($X992=1,IF(AB$9=$G992,(1-$M992),0),IF($X992=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L992=\"\", \"\", IF($X992=0,S992,IF($X992=1,IF(AC$9=$G992,(1-$M992),0),IF($X992=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AG$7+$G992-2),(1-$M992),0),IF($X992=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AJ$7+$J992-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X992=3,1,IF($X992=4,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$AO$7+$J992-1),$J992))","v":""},"",{"$f":"IF(L992=\"\", \"\", IF($X992=0,$V992,IF($G992=5,$N992,(INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$T$7+$X992-1)+INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1))*$F992)))","v":""},{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$CE$7+$K992-1)*$F992)","v":""},"","","","","","","","","","",{"$f":"IF(L992=\"\", \"\", IF($G992=5,$O992,IF($AK992=0,$W992,INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$J$7+$J992-1)*$F992)))","v":""},"",{"$f":"IF(L992=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L992,'Asset Models'!$V$7)*$F992)","v":""}]
[0.40320780772610998,0.31240390152633191,{"$f":"IF(Inventory!AH992=Inventory!$C$1032,0.5,1)*B993","v":0.31240390152633191},{"$f":"Inventory!C992","v":0},{"$f":"Inventory!E992","v":0},{"$f":"Inventory!W992","v":""},{"$f":"'Year 09'!AM993","v":""},{"$f":"IF($J993='Year 09'!$J993,'Year 09'!H993,$J993)","v":""},{"$f":"IF($J993='Year 09'!$J993,'Year 09'!I993,$J993)","v":""},{"$f":"'Year 09'!AN993","v":""},"",{"$f":"IF(E993 = 0, \"\", MATCH($E993,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!BA$7+$J993-1))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$W$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AB$7+$J993-1)*$F993)","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,1,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0)*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=1,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=2,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,0,IF($G993=3,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AX$7+$G993-1),IF($G993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AT$7+$G993-1),0))*(1-$M993)))","v":""},"","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$B$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$F$7+$G993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$O$7+$J993-1))*$F993))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$BF$7+$K993-1))","v":""},{"$f":"IF(L993=\"\", \"\", VLOOKUP(X993,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,P993,IF($X993=1,IF(Z$9=$G993,(1-$M993),0),IF($X993=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,Q993,IF($X993=1,IF(AA$9=$G993,(1-$M993),0),IF($X993=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,R993,IF($X993=1,IF(AB$9=$G993,(1-$M993),0),IF($X993=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L993=\"\", \"\", IF($X993=0,S993,IF($X993=1,IF(AC$9=$G993,(1-$M993),0),IF($X993=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AG$7+$G993-2),(1-$M993),0),IF($X993=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AJ$7+$J993-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X993=3,1,IF($X993=4,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$AO$7+$J993-1),$J993))","v":""},"",{"$f":"IF(L993=\"\", \"\", IF($X993=0,$V993,IF($G993=5,$N993,(INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$T$7+$X993-1)+INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1))*$F993)))","v":""},{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$CE$7+$K993-1)*$F993)","v":""},"","","","","","","","","","",{"$f":"IF(L993=\"\", \"\", IF($G993=5,$O993,IF($AK993=0,$W993,INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$J$7+$J993-1)*$F993)))","v":""},"",{"$f":"IF(L993=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L993,'Asset Models'!$V$7)*$F993)","v":""}]
[0.26319205861152961,0.47379188428429442,{"$f":"IF(Inventory!AH993=Inventory!$C$1032,0.5,1)*B994","v":0.47379188428429442},{"$f":"Inventory!C993","v":0},{"$f":"Inventory!E993","v":0},{"$f":"Inventory!W993","v":""},{"$f":"'Year 09'!AM994","v":""},{"$f":"IF($J994='Year 09'!$J994,'Year 09'!H994,$J994)","v":""},{"$f":"IF($J994='Year 09'!$J994,'Year 09'!I994,$J994)","v":""},{"$f":"'Year 09'!AN994","v":""},"",{"$f":"IF(E994 = 0, \"\", MATCH($E994,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!BA$7+$J994-1))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$W$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AB$7+$J994-1)*$F994)","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,1,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0)*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=1,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=2,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,0,IF($G994=3,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AX$7+$G994-1),IF($G994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AT$7+$G994-1),0))*(1-$M994)))","v":""},"","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$B$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$F$7+$G994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$O$7+$J994-1))*$F994))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$BF$7+$K994-1))","v":""},{"$f":"IF(L994=\"\", \"\", VLOOKUP(X994,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,P994,IF($X994=1,IF(Z$9=$G994,(1-$M994),0),IF($X994=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,Q994,IF($X994=1,IF(AA$9=$G994,(1-$M994),0),IF($X994=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,R994,IF($X994=1,IF(AB$9=$G994,(1-$M994),0),IF($X994=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L994=\"\", \"\", IF($X994=0,S994,IF($X994=1,IF(AC$9=$G994,(1-$M994),0),IF($X994=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AG$7+$G994-2),(1-$M994),0),IF($X994=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AJ$7+$J994-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X994=3,1,IF($X994=4,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$AO$7+$J994-1),$J994))","v":""},"",{"$f":"IF(L994=\"\", \"\", IF($X994=0,$V994,IF($G994=5,$N994,(INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$T$7+$X994-1)+INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1))*$F994)))","v":""},{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$CE$7+$K994-1)*$F994)","v":""},"","","","","","","","","","",{"$f":"IF(L994=\"\", \"\", IF($G994=5,$O994,IF($AK994=0,$W994,INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$J$7+$J994-1)*$F994)))","v":""},"",{"$f":"IF(L994=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L994,'Asset Models'!$V$7)*$F994)","v":""}]
[0.73340756823908959,0.36149130698902765,{"$f":"IF(Inventory!AH994=Inventory!$C$1032,0.5,1)*B995","v":0.36149130698902765},{"$f":"Inventory!C994","v":0},{"$f":"Inventory!E994","v":0},{"$f":"Inventory!W994","v":""},{"$f":"'Year 09'!AM995","v":""},{"$f":"IF($J995='Year 09'!$J995,'Year 09'!H995,$J995)","v":""},{"$f":"IF($J995='Year 09'!$J995,'Year 09'!I995,$J995)","v":""},{"$f":"'Year 09'!AN995","v":""},"",{"$f":"IF(E995 = 0, \"\", MATCH($E995,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!BA$7+$J995-1))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$W$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AB$7+$J995-1)*$F995)","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,1,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0)*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=1,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=2,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,0,IF($G995=3,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AX$7+$G995-1),IF($G995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AT$7+$G995-1),0))*(1-$M995)))","v":""},"","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$B$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$F$7+$G995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$O$7+$J995-1))*$F995))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$BF$7+$K995-1))","v":""},{"$f":"IF(L995=\"\", \"\", VLOOKUP(X995,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,P995,IF($X995=1,IF(Z$9=$G995,(1-$M995),0),IF($X995=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,Q995,IF($X995=1,IF(AA$9=$G995,(1-$M995),0),IF($X995=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,R995,IF($X995=1,IF(AB$9=$G995,(1-$M995),0),IF($X995=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L995=\"\", \"\", IF($X995=0,S995,IF($X995=1,IF(AC$9=$G995,(1-$M995),0),IF($X995=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AG$7+$G995-2),(1-$M995),0),IF($X995=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AJ$7+$J995-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X995=3,1,IF($X995=4,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$AO$7+$J995-1),$J995))","v":""},"",{"$f":"IF(L995=\"\", \"\", IF($X995=0,$V995,IF($G995=5,$N995,(INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$T$7+$X995-1)+INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1))*$F995)))","v":""},{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$CE$7+$K995-1)*$F995)","v":""},"","","","","","","","","","",{"$f":"IF(L995=\"\", \"\", IF($G995=5,$O995,IF($AK995=0,$W995,INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$J$7+$J995-1)*$F995)))","v":""},"",{"$f":"IF(L995=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L995,'Asset Models'!$V$7)*$F995)","v":""}]
[0.69718221335869834,0.1505071803505289,{"$f":"IF(Inventory!AH995=Inventory!$C$1032,0.5,1)*B996","v":0.1505071803505289},{"$f":"Inventory!C995","v":0},{"$f":"Inventory!E995","v":0},{"$f":"Inventory!W995","v":""},{"$f":"'Year 09'!AM996","v":""},{"$f":"IF($J996='Year 09'!$J996,'Year 09'!H996,$J996)","v":""},{"$f":"IF($J996='Year 09'!$J996,'Year 09'!I996,$J996)","v":""},{"$f":"'Year 09'!AN996","v":""},"",{"$f":"IF(E996 = 0, \"\", MATCH($E996,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!BA$7+$J996-1))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$W$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AB$7+$J996-1)*$F996)","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,1,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0)*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=1,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=2,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,0,IF($G996=3,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AX$7+$G996-1),IF($G996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AT$7+$G996-1),0))*(1-$M996)))","v":""},"","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$B$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$F$7+$G996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$O$7+$J996-1))*$F996))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$BF$7+$K996-1))","v":""},{"$f":"IF(L996=\"\", \"\", VLOOKUP(X996,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,P996,IF($X996=1,IF(Z$9=$G996,(1-$M996),0),IF($X996=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,Q996,IF($X996=1,IF(AA$9=$G996,(1-$M996),0),IF($X996=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,R996,IF($X996=1,IF(AB$9=$G996,(1-$M996),0),IF($X996=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L996=\"\", \"\", IF($X996=0,S996,IF($X996=1,IF(AC$9=$G996,(1-$M996),0),IF($X996=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AG$7+$G996-2),(1-$M996),0),IF($X996=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AJ$7+$J996-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X996=3,1,IF($X996=4,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$AO$7+$J996-1),$J996))","v":""},"",{"$f":"IF(L996=\"\", \"\", IF($X996=0,$V996,IF($G996=5,$N996,(INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$T$7+$X996-1)+INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1))*$F996)))","v":""},{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$CE$7+$K996-1)*$F996)","v":""},"","","","","","","","","","",{"$f":"IF(L996=\"\", \"\", IF($G996=5,$O996,IF($AK996=0,$W996,INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$J$7+$J996-1)*$F996)))","v":""},"",{"$f":"IF(L996=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L996,'Asset Models'!$V$7)*$F996)","v":""}]
[0.9760555124744843,0.76701043551659787,{"$f":"IF(Inventory!AH996=Inventory!$C$1032,0.5,1)*B997","v":0.76701043551659787},{"$f":"Inventory!C996","v":0},{"$f":"Inventory!E996","v":0},{"$f":"Inventory!W996","v":""},{"$f":"'Year 09'!AM997","v":""},{"$f":"IF($J997='Year 09'!$J997,'Year 09'!H997,$J997)","v":""},{"$f":"IF($J997='Year 09'!$J997,'Year 09'!I997,$J997)","v":""},{"$f":"'Year 09'!AN997","v":""},"",{"$f":"IF(E997 = 0, \"\", MATCH($E997,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!BA$7+$J997-1))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$W$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AB$7+$J997-1)*$F997)","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,1,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0)*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=1,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=2,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,0,IF($G997=3,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AX$7+$G997-1),IF($G997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AT$7+$G997-1),0))*(1-$M997)))","v":""},"","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$B$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$F$7+$G997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$O$7+$J997-1))*$F997))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$BF$7+$K997-1))","v":""},{"$f":"IF(L997=\"\", \"\", VLOOKUP(X997,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,P997,IF($X997=1,IF(Z$9=$G997,(1-$M997),0),IF($X997=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,Q997,IF($X997=1,IF(AA$9=$G997,(1-$M997),0),IF($X997=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,R997,IF($X997=1,IF(AB$9=$G997,(1-$M997),0),IF($X997=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L997=\"\", \"\", IF($X997=0,S997,IF($X997=1,IF(AC$9=$G997,(1-$M997),0),IF($X997=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AG$7+$G997-2),(1-$M997),0),IF($X997=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AJ$7+$J997-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X997=3,1,IF($X997=4,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$AO$7+$J997-1),$J997))","v":""},"",{"$f":"IF(L997=\"\", \"\", IF($X997=0,$V997,IF($G997=5,$N997,(INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$T$7+$X997-1)+INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1))*$F997)))","v":""},{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$CE$7+$K997-1)*$F997)","v":""},"","","","","","","","","","",{"$f":"IF(L997=\"\", \"\", IF($G997=5,$O997,IF($AK997=0,$W997,INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$J$7+$J997-1)*$F997)))","v":""},"",{"$f":"IF(L997=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L997,'Asset Models'!$V$7)*$F997)","v":""}]
[0.34583767547262134,0.67881140320786404,{"$f":"IF(Inventory!AH997=Inventory!$C$1032,0.5,1)*B998","v":0.67881140320786404},{"$f":"Inventory!C997","v":0},{"$f":"Inventory!E997","v":0},{"$f":"Inventory!W997","v":""},{"$f":"'Year 09'!AM998","v":""},{"$f":"IF($J998='Year 09'!$J998,'Year 09'!H998,$J998)","v":""},{"$f":"IF($J998='Year 09'!$J998,'Year 09'!I998,$J998)","v":""},{"$f":"'Year 09'!AN998","v":""},"",{"$f":"IF(E998 = 0, \"\", MATCH($E998,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!BA$7+$J998-1))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$W$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AB$7+$J998-1)*$F998)","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,1,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0)*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=1,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=2,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,0,IF($G998=3,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AX$7+$G998-1),IF($G998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AT$7+$G998-1),0))*(1-$M998)))","v":""},"","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$B$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$F$7+$G998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$O$7+$J998-1))*$F998))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$BF$7+$K998-1))","v":""},{"$f":"IF(L998=\"\", \"\", VLOOKUP(X998,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,P998,IF($X998=1,IF(Z$9=$G998,(1-$M998),0),IF($X998=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,Q998,IF($X998=1,IF(AA$9=$G998,(1-$M998),0),IF($X998=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,R998,IF($X998=1,IF(AB$9=$G998,(1-$M998),0),IF($X998=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L998=\"\", \"\", IF($X998=0,S998,IF($X998=1,IF(AC$9=$G998,(1-$M998),0),IF($X998=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AG$7+$G998-2),(1-$M998),0),IF($X998=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AJ$7+$J998-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X998=3,1,IF($X998=4,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$AO$7+$J998-1),$J998))","v":""},"",{"$f":"IF(L998=\"\", \"\", IF($X998=0,$V998,IF($G998=5,$N998,(INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$T$7+$X998-1)+INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1))*$F998)))","v":""},{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$CE$7+$K998-1)*$F998)","v":""},"","","","","","","","","","",{"$f":"IF(L998=\"\", \"\", IF($G998=5,$O998,IF($AK998=0,$W998,INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$J$7+$J998-1)*$F998)))","v":""},"",{"$f":"IF(L998=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L998,'Asset Models'!$V$7)*$F998)","v":""}]
[0.60601176176913418,0.39177982309776516,{"$f":"IF(Inventory!AH998=Inventory!$C$1032,0.5,1)*B999","v":0.39177982309776516},{"$f":"Inventory!C998","v":0},{"$f":"Inventory!E998","v":0},{"$f":"Inventory!W998","v":""},{"$f":"'Year 09'!AM999","v":""},{"$f":"IF($J999='Year 09'!$J999,'Year 09'!H999,$J999)","v":""},{"$f":"IF($J999='Year 09'!$J999,'Year 09'!I999,$J999)","v":""},{"$f":"'Year 09'!AN999","v":""},"",{"$f":"IF(E999 = 0, \"\", MATCH($E999,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!BA$7+$J999-1))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$W$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AB$7+$J999-1)*$F999)","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,1,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0)*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=1,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=2,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,0,IF($G999=3,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AX$7+$G999-1),IF($G999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AT$7+$G999-1),0))*(1-$M999)))","v":""},"","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$B$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$F$7+$G999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$O$7+$J999-1))*$F999))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$BF$7+$K999-1))","v":""},{"$f":"IF(L999=\"\", \"\", VLOOKUP(X999,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,P999,IF($X999=1,IF(Z$9=$G999,(1-$M999),0),IF($X999=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,Q999,IF($X999=1,IF(AA$9=$G999,(1-$M999),0),IF($X999=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,R999,IF($X999=1,IF(AB$9=$G999,(1-$M999),0),IF($X999=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L999=\"\", \"\", IF($X999=0,S999,IF($X999=1,IF(AC$9=$G999,(1-$M999),0),IF($X999=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AG$7+$G999-2),(1-$M999),0),IF($X999=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AJ$7+$J999-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X999=3,1,IF($X999=4,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$AO$7+$J999-1),$J999))","v":""},"",{"$f":"IF(L999=\"\", \"\", IF($X999=0,$V999,IF($G999=5,$N999,(INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$T$7+$X999-1)+INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1))*$F999)))","v":""},{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$CE$7+$K999-1)*$F999)","v":""},"","","","","","","","","","",{"$f":"IF(L999=\"\", \"\", IF($G999=5,$O999,IF($AK999=0,$W999,INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$J$7+$J999-1)*$F999)))","v":""},"",{"$f":"IF(L999=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L999,'Asset Models'!$V$7)*$F999)","v":""}]
[0.13036791360146183,0.66985784854036989,{"$f":"IF(Inventory!AH999=Inventory!$C$1032,0.5,1)*B1000","v":0.66985784854036989},{"$f":"Inventory!C999","v":0},{"$f":"Inventory!E999","v":0},{"$f":"Inventory!W999","v":""},{"$f":"'Year 09'!AM1000","v":""},{"$f":"IF($J1000='Year 09'!$J1000,'Year 09'!H1000,$J1000)","v":""},{"$f":"IF($J1000='Year 09'!$J1000,'Year 09'!I1000,$J1000)","v":""},{"$f":"'Year 09'!AN1000","v":""},"",{"$f":"IF(E1000 = 0, \"\", MATCH($E1000,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!BA$7+$J1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$W$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AB$7+$J1000-1)*$F1000)","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,1,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0)*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=1,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=2,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,0,IF($G1000=3,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AX$7+$G1000-1),IF($G1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AT$7+$G1000-1),0))*(1-$M1000)))","v":""},"","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$B$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$F$7+$G1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$O$7+$J1000-1))*$F1000))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$BF$7+$K1000-1))","v":""},{"$f":"IF(L1000=\"\", \"\", VLOOKUP(X1000,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,P1000,IF($X1000=1,IF(Z$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,Q1000,IF($X1000=1,IF(AA$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,R1000,IF($X1000=1,IF(AB$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,S1000,IF($X1000=1,IF(AC$9=$G1000,(1-$M1000),0),IF($X1000=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AG$7+$G1000-2),(1-$M1000),0),IF($X1000=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AJ$7+$J1000-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1000=3,1,IF($X1000=4,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$AO$7+$J1000-1),$J1000))","v":""},"",{"$f":"IF(L1000=\"\", \"\", IF($X1000=0,$V1000,IF($G1000=5,$N1000,(INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$T$7+$X1000-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1))*$F1000)))","v":""},{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$CE$7+$K1000-1)*$F1000)","v":""},"","","","","","","","","","",{"$f":"IF(L1000=\"\", \"\", IF($G1000=5,$O1000,IF($AK1000=0,$W1000,INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$J$7+$J1000-1)*$F1000)))","v":""},"",{"$f":"IF(L1000=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1000,'Asset Models'!$V$7)*$F1000)","v":""}]
[0.74634348626464886,0.45582890508611418,{"$f":"IF(Inventory!AH1000=Inventory!$C$1032,0.5,1)*B1001","v":0.45582890508611418},{"$f":"Inventory!C1000","v":0},{"$f":"Inventory!E1000","v":0},{"$f":"Inventory!W1000","v":""},{"$f":"'Year 09'!AM1001","v":""},{"$f":"IF($J1001='Year 09'!$J1001,'Year 09'!H1001,$J1001)","v":""},{"$f":"IF($J1001='Year 09'!$J1001,'Year 09'!I1001,$J1001)","v":""},{"$f":"'Year 09'!AN1001","v":""},"",{"$f":"IF(E1001 = 0, \"\", MATCH($E1001,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!BA$7+$J1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$W$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AB$7+$J1001-1)*$F1001)","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,1,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0)*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=1,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=2,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,0,IF($G1001=3,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AX$7+$G1001-1),IF($G1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AT$7+$G1001-1),0))*(1-$M1001)))","v":""},"","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$B$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$F$7+$G1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$O$7+$J1001-1))*$F1001))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$BF$7+$K1001-1))","v":""},{"$f":"IF(L1001=\"\", \"\", VLOOKUP(X1001,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,P1001,IF($X1001=1,IF(Z$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,Q1001,IF($X1001=1,IF(AA$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,R1001,IF($X1001=1,IF(AB$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,S1001,IF($X1001=1,IF(AC$9=$G1001,(1-$M1001),0),IF($X1001=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AG$7+$G1001-2),(1-$M1001),0),IF($X1001=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AJ$7+$J1001-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1001=3,1,IF($X1001=4,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$AO$7+$J1001-1),$J1001))","v":""},"",{"$f":"IF(L1001=\"\", \"\", IF($X1001=0,$V1001,IF($G1001=5,$N1001,(INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$T$7+$X1001-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1))*$F1001)))","v":""},{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$CE$7+$K1001-1)*$F1001)","v":""},"","","","","","","","","","",{"$f":"IF(L1001=\"\", \"\", IF($G1001=5,$O1001,IF($AK1001=0,$W1001,INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$J$7+$J1001-1)*$F1001)))","v":""},"",{"$f":"IF(L1001=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1001,'Asset Models'!$V$7)*$F1001)","v":""}]
[0.26498858935998149,0.45646798635610486,{"$f":"IF(Inventory!AH1001=Inventory!$C$1032,0.5,1)*B1002","v":0.45646798635610486},{"$f":"Inventory!C1001","v":0},{"$f":"Inventory!E1001","v":0},{"$f":"Inventory!W1001","v":""},{"$f":"'Year 09'!AM1002","v":""},{"$f":"IF($J1002='Year 09'!$J1002,'Year 09'!H1002,$J1002)","v":""},{"$f":"IF($J1002='Year 09'!$J1002,'Year 09'!I1002,$J1002)","v":""},{"$f":"'Year 09'!AN1002","v":""},"",{"$f":"IF(E1002 = 0, \"\", MATCH($E1002,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!BA$7+$J1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$W$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AB$7+$J1002-1)*$F1002)","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,1,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0)*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=1,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=2,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,0,IF($G1002=3,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AX$7+$G1002-1),IF($G1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AT$7+$G1002-1),0))*(1-$M1002)))","v":""},"","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$B$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$F$7+$G1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$O$7+$J1002-1))*$F1002))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$BF$7+$K1002-1))","v":""},{"$f":"IF(L1002=\"\", \"\", VLOOKUP(X1002,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,P1002,IF($X1002=1,IF(Z$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,Q1002,IF($X1002=1,IF(AA$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,R1002,IF($X1002=1,IF(AB$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,S1002,IF($X1002=1,IF(AC$9=$G1002,(1-$M1002),0),IF($X1002=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AG$7+$G1002-2),(1-$M1002),0),IF($X1002=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AJ$7+$J1002-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1002=3,1,IF($X1002=4,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$AO$7+$J1002-1),$J1002))","v":""},"",{"$f":"IF(L1002=\"\", \"\", IF($X1002=0,$V1002,IF($G1002=5,$N1002,(INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$T$7+$X1002-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1))*$F1002)))","v":""},{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$CE$7+$K1002-1)*$F1002)","v":""},"","","","","","","","","","",{"$f":"IF(L1002=\"\", \"\", IF($G1002=5,$O1002,IF($AK1002=0,$W1002,INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$J$7+$J1002-1)*$F1002)))","v":""},"",{"$f":"IF(L1002=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1002,'Asset Models'!$V$7)*$F1002)","v":""}]
[0.755670986932519,0.34754538387571909,{"$f":"IF(Inventory!AH1002=Inventory!$C$1032,0.5,1)*B1003","v":0.34754538387571909},{"$f":"Inventory!C1002","v":0},{"$f":"Inventory!E1002","v":0},{"$f":"Inventory!W1002","v":""},{"$f":"'Year 09'!AM1003","v":""},{"$f":"IF($J1003='Year 09'!$J1003,'Year 09'!H1003,$J1003)","v":""},{"$f":"IF($J1003='Year 09'!$J1003,'Year 09'!I1003,$J1003)","v":""},{"$f":"'Year 09'!AN1003","v":""},"",{"$f":"IF(E1003 = 0, \"\", MATCH($E1003,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!BA$7+$J1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$W$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AB$7+$J1003-1)*$F1003)","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,1,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0)*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=1,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=2,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,0,IF($G1003=3,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AX$7+$G1003-1),IF($G1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AT$7+$G1003-1),0))*(1-$M1003)))","v":""},"","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$B$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$F$7+$G1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$O$7+$J1003-1))*$F1003))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$BF$7+$K1003-1))","v":""},{"$f":"IF(L1003=\"\", \"\", VLOOKUP(X1003,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,P1003,IF($X1003=1,IF(Z$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,Q1003,IF($X1003=1,IF(AA$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,R1003,IF($X1003=1,IF(AB$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,S1003,IF($X1003=1,IF(AC$9=$G1003,(1-$M1003),0),IF($X1003=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AG$7+$G1003-2),(1-$M1003),0),IF($X1003=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AJ$7+$J1003-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1003=3,1,IF($X1003=4,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$AO$7+$J1003-1),$J1003))","v":""},"",{"$f":"IF(L1003=\"\", \"\", IF($X1003=0,$V1003,IF($G1003=5,$N1003,(INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$T$7+$X1003-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1))*$F1003)))","v":""},{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$CE$7+$K1003-1)*$F1003)","v":""},"","","","","","","","","","",{"$f":"IF(L1003=\"\", \"\", IF($G1003=5,$O1003,IF($AK1003=0,$W1003,INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$J$7+$J1003-1)*$F1003)))","v":""},"",{"$f":"IF(L1003=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1003,'Asset Models'!$V$7)*$F1003)","v":""}]
[0.24356671927842044,5.8806306119457918E-2,{"$f":"IF(Inventory!AH1003=Inventory!$C$1032,0.5,1)*B1004","v":5.8806306119457918E-2},{"$f":"Inventory!C1003","v":0},{"$f":"Inventory!E1003","v":0},{"$f":"Inventory!W1003","v":""},{"$f":"'Year 09'!AM1004","v":""},{"$f":"IF($J1004='Year 09'!$J1004,'Year 09'!H1004,$J1004)","v":""},{"$f":"IF($J1004='Year 09'!$J1004,'Year 09'!I1004,$J1004)","v":""},{"$f":"'Year 09'!AN1004","v":""},"",{"$f":"IF(E1004 = 0, \"\", MATCH($E1004,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!BA$7+$J1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$W$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AB$7+$J1004-1)*$F1004)","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,1,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0)*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=1,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=2,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,0,IF($G1004=3,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AX$7+$G1004-1),IF($G1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AT$7+$G1004-1),0))*(1-$M1004)))","v":""},"","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$B$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$F$7+$G1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$O$7+$J1004-1))*$F1004))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$BF$7+$K1004-1))","v":""},{"$f":"IF(L1004=\"\", \"\", VLOOKUP(X1004,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,P1004,IF($X1004=1,IF(Z$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,Q1004,IF($X1004=1,IF(AA$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,R1004,IF($X1004=1,IF(AB$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,S1004,IF($X1004=1,IF(AC$9=$G1004,(1-$M1004),0),IF($X1004=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AG$7+$G1004-2),(1-$M1004),0),IF($X1004=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AJ$7+$J1004-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1004=3,1,IF($X1004=4,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$AO$7+$J1004-1),$J1004))","v":""},"",{"$f":"IF(L1004=\"\", \"\", IF($X1004=0,$V1004,IF($G1004=5,$N1004,(INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$T$7+$X1004-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1))*$F1004)))","v":""},{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$CE$7+$K1004-1)*$F1004)","v":""},"","","","","","","","","","",{"$f":"IF(L1004=\"\", \"\", IF($G1004=5,$O1004,IF($AK1004=0,$W1004,INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$J$7+$J1004-1)*$F1004)))","v":""},"",{"$f":"IF(L1004=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1004,'Asset Models'!$V$7)*$F1004)","v":""}]
[0.57598859659341206,0.7971289835919475,{"$f":"IF(Inventory!AH1004=Inventory!$C$1032,0.5,1)*B1005","v":0.7971289835919475},{"$f":"Inventory!C1004","v":0},{"$f":"Inventory!E1004","v":0},{"$f":"Inventory!W1004","v":""},{"$f":"'Year 09'!AM1005","v":""},{"$f":"IF($J1005='Year 09'!$J1005,'Year 09'!H1005,$J1005)","v":""},{"$f":"IF($J1005='Year 09'!$J1005,'Year 09'!I1005,$J1005)","v":""},{"$f":"'Year 09'!AN1005","v":""},"",{"$f":"IF(E1005 = 0, \"\", MATCH($E1005,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!BA$7+$J1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$W$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AB$7+$J1005-1)*$F1005)","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,1,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0)*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=1,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=2,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,0,IF($G1005=3,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AX$7+$G1005-1),IF($G1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AT$7+$G1005-1),0))*(1-$M1005)))","v":""},"","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$B$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$F$7+$G1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$O$7+$J1005-1))*$F1005))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$BF$7+$K1005-1))","v":""},{"$f":"IF(L1005=\"\", \"\", VLOOKUP(X1005,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,P1005,IF($X1005=1,IF(Z$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,Q1005,IF($X1005=1,IF(AA$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,R1005,IF($X1005=1,IF(AB$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,S1005,IF($X1005=1,IF(AC$9=$G1005,(1-$M1005),0),IF($X1005=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AG$7+$G1005-2),(1-$M1005),0),IF($X1005=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AJ$7+$J1005-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1005=3,1,IF($X1005=4,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$AO$7+$J1005-1),$J1005))","v":""},"",{"$f":"IF(L1005=\"\", \"\", IF($X1005=0,$V1005,IF($G1005=5,$N1005,(INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$T$7+$X1005-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1))*$F1005)))","v":""},{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$CE$7+$K1005-1)*$F1005)","v":""},"","","","","","","","","","",{"$f":"IF(L1005=\"\", \"\", IF($G1005=5,$O1005,IF($AK1005=0,$W1005,INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$J$7+$J1005-1)*$F1005)))","v":""},"",{"$f":"IF(L1005=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1005,'Asset Models'!$V$7)*$F1005)","v":""}]
[0.2945605056339099,9.8810522898430619E-2,{"$f":"IF(Inventory!AH1005=Inventory!$C$1032,0.5,1)*B1006","v":9.8810522898430619E-2},{"$f":"Inventory!C1005","v":0},{"$f":"Inventory!E1005","v":0},{"$f":"Inventory!W1005","v":""},{"$f":"'Year 09'!AM1006","v":""},{"$f":"IF($J1006='Year 09'!$J1006,'Year 09'!H1006,$J1006)","v":""},{"$f":"IF($J1006='Year 09'!$J1006,'Year 09'!I1006,$J1006)","v":""},{"$f":"'Year 09'!AN1006","v":""},"",{"$f":"IF(E1006 = 0, \"\", MATCH($E1006,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!BA$7+$J1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$W$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AB$7+$J1006-1)*$F1006)","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,1,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0)*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=1,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=2,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,0,IF($G1006=3,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AX$7+$G1006-1),IF($G1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AT$7+$G1006-1),0))*(1-$M1006)))","v":""},"","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$B$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$F$7+$G1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$O$7+$J1006-1))*$F1006))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$BF$7+$K1006-1))","v":""},{"$f":"IF(L1006=\"\", \"\", VLOOKUP(X1006,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,P1006,IF($X1006=1,IF(Z$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,Q1006,IF($X1006=1,IF(AA$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,R1006,IF($X1006=1,IF(AB$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,S1006,IF($X1006=1,IF(AC$9=$G1006,(1-$M1006),0),IF($X1006=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AG$7+$G1006-2),(1-$M1006),0),IF($X1006=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AJ$7+$J1006-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1006=3,1,IF($X1006=4,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$AO$7+$J1006-1),$J1006))","v":""},"",{"$f":"IF(L1006=\"\", \"\", IF($X1006=0,$V1006,IF($G1006=5,$N1006,(INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$T$7+$X1006-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1))*$F1006)))","v":""},{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$CE$7+$K1006-1)*$F1006)","v":""},"","","","","","","","","","",{"$f":"IF(L1006=\"\", \"\", IF($G1006=5,$O1006,IF($AK1006=0,$W1006,INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$J$7+$J1006-1)*$F1006)))","v":""},"",{"$f":"IF(L1006=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1006,'Asset Models'!$V$7)*$F1006)","v":""}]
[5.9992292978875428E-3,0.89871645993882787,{"$f":"IF(Inventory!AH1006=Inventory!$C$1032,0.5,1)*B1007","v":0.89871645993882787},{"$f":"Inventory!C1006","v":0},{"$f":"Inventory!E1006","v":0},{"$f":"Inventory!W1006","v":""},{"$f":"'Year 09'!AM1007","v":""},{"$f":"IF($J1007='Year 09'!$J1007,'Year 09'!H1007,$J1007)","v":""},{"$f":"IF($J1007='Year 09'!$J1007,'Year 09'!I1007,$J1007)","v":""},{"$f":"'Year 09'!AN1007","v":""},"",{"$f":"IF(E1007 = 0, \"\", MATCH($E1007,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!BA$7+$J1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$W$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AB$7+$J1007-1)*$F1007)","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,1,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0)*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=1,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=2,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,0,IF($G1007=3,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AX$7+$G1007-1),IF($G1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AT$7+$G1007-1),0))*(1-$M1007)))","v":""},"","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$B$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$F$7+$G1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$O$7+$J1007-1))*$F1007))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$BF$7+$K1007-1))","v":""},{"$f":"IF(L1007=\"\", \"\", VLOOKUP(X1007,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,P1007,IF($X1007=1,IF(Z$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,Q1007,IF($X1007=1,IF(AA$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,R1007,IF($X1007=1,IF(AB$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,S1007,IF($X1007=1,IF(AC$9=$G1007,(1-$M1007),0),IF($X1007=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AG$7+$G1007-2),(1-$M1007),0),IF($X1007=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AJ$7+$J1007-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1007=3,1,IF($X1007=4,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$AO$7+$J1007-1),$J1007))","v":""},"",{"$f":"IF(L1007=\"\", \"\", IF($X1007=0,$V1007,IF($G1007=5,$N1007,(INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$T$7+$X1007-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1))*$F1007)))","v":""},{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$CE$7+$K1007-1)*$F1007)","v":""},"","","","","","","","","","",{"$f":"IF(L1007=\"\", \"\", IF($G1007=5,$O1007,IF($AK1007=0,$W1007,INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$J$7+$J1007-1)*$F1007)))","v":""},"",{"$f":"IF(L1007=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1007,'Asset Models'!$V$7)*$F1007)","v":""}]
[6.0452876573380054E-2,0.8238063685718271,{"$f":"IF(Inventory!AH1007=Inventory!$C$1032,0.5,1)*B1008","v":0.8238063685718271},{"$f":"Inventory!C1007","v":0},{"$f":"Inventory!E1007","v":0},{"$f":"Inventory!W1007","v":""},{"$f":"'Year 09'!AM1008","v":""},{"$f":"IF($J1008='Year 09'!$J1008,'Year 09'!H1008,$J1008)","v":""},{"$f":"IF($J1008='Year 09'!$J1008,'Year 09'!I1008,$J1008)","v":""},{"$f":"'Year 09'!AN1008","v":""},"",{"$f":"IF(E1008 = 0, \"\", MATCH($E1008,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!BA$7+$J1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$W$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AB$7+$J1008-1)*$F1008)","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,1,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0)*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=1,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=2,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,0,IF($G1008=3,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AX$7+$G1008-1),IF($G1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AT$7+$G1008-1),0))*(1-$M1008)))","v":""},"","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$B$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$F$7+$G1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$O$7+$J1008-1))*$F1008))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$BF$7+$K1008-1))","v":""},{"$f":"IF(L1008=\"\", \"\", VLOOKUP(X1008,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,P1008,IF($X1008=1,IF(Z$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,Q1008,IF($X1008=1,IF(AA$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,R1008,IF($X1008=1,IF(AB$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,S1008,IF($X1008=1,IF(AC$9=$G1008,(1-$M1008),0),IF($X1008=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AG$7+$G1008-2),(1-$M1008),0),IF($X1008=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AJ$7+$J1008-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1008=3,1,IF($X1008=4,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$AO$7+$J1008-1),$J1008))","v":""},"",{"$f":"IF(L1008=\"\", \"\", IF($X1008=0,$V1008,IF($G1008=5,$N1008,(INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$T$7+$X1008-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1))*$F1008)))","v":""},{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$CE$7+$K1008-1)*$F1008)","v":""},"","","","","","","","","","",{"$f":"IF(L1008=\"\", \"\", IF($G1008=5,$O1008,IF($AK1008=0,$W1008,INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$J$7+$J1008-1)*$F1008)))","v":""},"",{"$f":"IF(L1008=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1008,'Asset Models'!$V$7)*$F1008)","v":""}]
[0.18874273639690686,0.44069691554234458,{"$f":"IF(Inventory!AH1008=Inventory!$C$1032,0.5,1)*B1009","v":0.44069691554234458},{"$f":"Inventory!C1008","v":0},{"$f":"Inventory!E1008","v":0},{"$f":"Inventory!W1008","v":""},{"$f":"'Year 09'!AM1009","v":""},{"$f":"IF($J1009='Year 09'!$J1009,'Year 09'!H1009,$J1009)","v":""},{"$f":"IF($J1009='Year 09'!$J1009,'Year 09'!I1009,$J1009)","v":""},{"$f":"'Year 09'!AN1009","v":""},"",{"$f":"IF(E1009 = 0, \"\", MATCH($E1009,'Asset Models'!$A$7:$A$18,0))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!BA$7+$J1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$W$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AB$7+$J1009-1)*$F1009)","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,1,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0)*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=1,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=2,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,0,IF($G1009=3,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AX$7+$G1009-1),IF($G1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AT$7+$G1009-1),0))*(1-$M1009)))","v":""},"","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$B$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$F$7+$G1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$O$7+$J1009-1))*$F1009))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$BF$7+$K1009-1))","v":""},{"$f":"IF(L1009=\"\", \"\", VLOOKUP(X1009,'Asset Model Builder'!$E$169:$F$173,2))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,P1009,IF($X1009=1,IF(Z$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(Z$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(Z$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=Z$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,Q1009,IF($X1009=1,IF(AA$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AA$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AA$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AA$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,R1009,IF($X1009=1,IF(AB$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AB$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AB$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AB$9,1,0))))))","v":""},{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,S1009,IF($X1009=1,IF(AC$9=$G1009,(1-$M1009),0),IF($X1009=2,IF(AC$9=INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AG$7+$G1009-2),(1-$M1009),0),IF($X1009=3,IF(AC$9=1,1,0),IF(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AJ$7+$J1009-1)=AC$9,1,0))))))","v":""},"",{"$f":"IF($X1009=3,1,IF($X1009=4,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$AO$7+$J1009-1),$J1009))","v":""},"",{"$f":"IF(L1009=\"\", \"\", IF($X1009=0,$V1009,IF($G1009=5,$N1009,(INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$T$7+$X1009-1)+INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1))*$F1009)))","v":""},{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$CE$7+$K1009-1)*$F1009)","v":""},"","","","","","","","","","",{"$f":"IF(L1009=\"\", \"\", IF($G1009=5,$O1009,IF($AK1009=0,$W1009,INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$J$7+$J1009-1)*$F1009)))","v":""},"",{"$f":"IF(L1009=\"\", \"\", INDEX('Asset Models'!$A$7:$DC$18,$L1009,'Asset Models'!$V$7)*$F1009)","v":""}]

{"sheet":"Cut-All","index":17,"n_rows":178,"n_cols":111,"rows_kept":178,"cut":false,"hidden":false,"merged":[[31,12,31,14],[32,12,32,14],[33,12,33,14],[34,12,34,14],[35,12,35,14],[29,3,30,3],[30,12,30,14],[19,3,20,3],[19,7,20,7],[20,12,20,14],[21,12,21,14],[22,12,22,14],[23,12,23,14],[24,12,24,14],[28,4,29,6],[28,7,30,7],[28,8,28,9],[28,10,28,11],[11,7,11,10],[12,7,12,10],[13,7,13,10],[14,7,14,10],[18,4,18,6],[18,8,18,11]]}
[]
[null,"NCHRP Project 24-46 GAM Planner"]
[null,"Asset Model: Cut-All"]
[]
[null,null,"MISCELLANEOUS PARAMETERS"]
[]
[null,null,null,"Description",null,"Cut-All"]
[null,null,null,"Discount Rate",null,0.05]
[]
[null,null,"TREATMENTS"]
[]
[null,null,null,"ID","Description","Feasible","Annual Agency Cost","Notes"]
[null,null,null,1,{"$f":"F170","v":"Maintain"},"Yes",5000,"$10/ln-ft: erosion and vegetation control, maintaining a clean ditch in design condition (if present) (AKDOT GAM value was ~$12/ln-ft for ditch cleaning)"]
[null,null,null,2,{"$f":"F171","v":"Rehab"},"Yes",250000,"$500/ln-ft: Options such as place barrier, mesh, scaling, permanent erosion control, widen ditch (LT AKDOT GAM study would arrive at ~$300/ln-ft for a 10 ft tall slope)"]
[null,null,null,3,{"$f":"F172","v":"Reconstruct"},"Yes",750000,"$1500/ln-ft: Restores asset to Level 1 for Maintenance O&M and Safety/Mobility Consequence with long design-life (assume $100/Sqft for 500x15 slope)"]
[]
[null,null,"PARAMETERS SPECIFIED BY OPERATIONS & MAINTENANCE CONDITION LEVEL"]
[]
[null,null,null,null,"Do Minimum Cost",null,null,null,"One-Year Probabilities for the Do-Minimum Action"]
[null,null,null,"Risk Level",null,null,null,"O&M Condition Level After Rehab",null,null,"Med. Years"]
[null,null,null,null,"Agency","User","Total",null,"Stay the Same","Deteriorate","to Deteriorate","Fail","Notes"]
[null,null,null,1,0,0,{"$f":"E22+F22","v":0},"N/A",0.98,{"$f":"1-I22-L22","v":1.0000000000000018E-2},{"$f":"LN(0.5)/LN(I22)","v":34.309618491520645},0.01]
[null,null,null,2,500,0,{"$f":"E23+F23","v":500},1,0.9,{"$f":"1-I23-L23","v":4.9999999999999975E-2},{"$f":"LN(0.5)/LN(I23)","v":6.5788134789605852},0.05]
[null,null,null,3,2500,0,{"$f":"E24+F24","v":2500},2,0.8,{"$f":"1-I24-L24","v":9.999999999999995E-2},{"$f":"LN(0.5)/LN(I24)","v":3.1062837195053903},0.1]
[null,null,null,4,5000,0,{"$f":"E25+F25","v":5000},2,0.5,"N/A",{"$f":"LN(0.5)/LN(I25)","v":1},0.5]
[]
[null,null,"PARAMETERS SPECIFIED BY SAFETY & MOBILITY RISK LEVEL"]
[]
[null,null,null,null,"Additional Annual Cost (Relative to Do Min Cost Above)",null,null,"Annual Failure Risk for a New Asset","Unit Failure Cost",null,"Level Following Failure"]
[null,null,null,"Risk Level"]
[null,null,null,null,"Agency","User","Total",null,"Agency","User","O&M Condition","Safety/Mobility Risk","Notes"]
[null,null,null,1,0,0,{"$f":"E32+F32","v":0},0,1125000,5000,1,1]
[null,null,null,2,0,0,{"$f":"E33+F33","v":0},0,1125000,5000,1,2]
[null,null,null,3,0,0,1000,0,1125000,25000,1,3]
[null,null,null,4,0,1000,{"$f":"E35+F35","v":1000},0,1125000,50000,1,4]
[null,null,null,5,0,100000,{"$f":"E36+F36","v":100000},0,1125000,500000,1,5]
[]
[null,null,"SOLUTION BY STATE"]
[]
[null,null,null,null,"O&M","Safety/Mobility"]
[null,null,null,"State","Condition Level","Conseq. Level","Rec. Action","Desc.","Long-Term Cost","Benefit"]
[null,null,null,1,1,1,{"$f":"SUMPRODUCT(F72:F73,$AK72:$AK73)","v":1},{"$f":"VLOOKUP(G42,$E$169:$F$173,2)","v":"Maintain"},{"$f":"SUMPRODUCT(AH72:AH73,$AK72:$AK73)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ72:AJ73,$AK72:$AK73)","v":33095.238095238135}]
[null,null,null,2,2,1,{"$f":"SUMPRODUCT(F74:F77,$AK74:$AK77)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH74:AH77,$AK74:$AK77)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ74:AJ77,$AK74:$AK77)","v":185976.19047619071}]
[null,null,null,3,3,1,{"$f":"SUMPRODUCT(F78:F81,$AK78:$AK81)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH78:AH81,$AK78:$AK81)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ78:AJ81,$AK78:$AK81)","v":378452.38095238089}]
[null,null,null,4,4,1,{"$f":"SUMPRODUCT(F82:F85,$AK82:$AK85)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH82:AH85,$AK82:$AK85)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ82:AJ85,$AK82:$AK85)","v":1904761.9047619046}]
[null,null,null,5,5,1,4,"Restore",{"$f":"AH86","v":1230000},0]
[null,null,null,6,1,2,{"$f":"SUMPRODUCT(F87:F89,$AK87:$AK89)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH87:AH89,$AK87:$AK89)","v":104999.9999999998},{"$f":"SUMPRODUCT(AJ87:AJ89,$AK87:$AK89)","v":33095.238095238135}]
[null,null,null,7,2,2,{"$f":"SUMPRODUCT(F90:F93,$AK90:$AK93)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH90:AH93,$AK90:$AK93)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ90:AJ93,$AK90:$AK93)","v":185976.19047619065}]
[null,null,null,8,3,2,{"$f":"SUMPRODUCT(F94:F97,$AK94:$AK97)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH94:AH97,$AK94:$AK97)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ94:AJ97,$AK94:$AK97)","v":378452.38095238083}]
[null,null,null,9,4,2,{"$f":"SUMPRODUCT(F98:F101,$AK98:$AK101)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH98:AH101,$AK98:$AK101)","v":104999.99999999994},{"$f":"SUMPRODUCT(AJ98:AJ101,$AK98:$AK101)","v":1904761.9047619046}]
[null,null,null,10,5,2,4,"Restore",{"$f":"AH102","v":1229999.9999999998},0]
[null,null,null,11,1,3,{"$f":"SUMPRODUCT(F103:F105,$AK103:$AK105)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH103:AH105,$AK103:$AK105)","v":125999.99999999977},{"$f":"SUMPRODUCT(AJ103:AJ105,$AK103:$AK105)","v":33276.190476190503}]
[null,null,null,12,2,3,{"$f":"SUMPRODUCT(F106:F109,$AK106:$AK109)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH106:AH109,$AK106:$AK109)","v":125999.99999999994},{"$f":"SUMPRODUCT(AJ106:AJ109,$AK106:$AK109)","v":186880.95238095254}]
[null,null,null,13,3,3,{"$f":"SUMPRODUCT(F110:F113,$AK110:$AK113)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH110:AH113,$AK110:$AK113)","v":125999.99999999994},{"$f":"SUMPRODUCT(AJ110:AJ113,$AK110:$AK113)","v":380261.90476190456}]
[null,null,null,14,4,3,{"$f":"SUMPRODUCT(F114:F117,$AK114:$AK117)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH114:AH117,$AK114:$AK117)","v":125999.99999999994},{"$f":"SUMPRODUCT(AJ114:AJ117,$AK114:$AK117)","v":1913809.5238095233}]
[null,null,null,15,5,3,4,"Restore",{"$f":"AH118","v":1269999.9999999998},0]
[null,null,null,16,1,4,{"$f":"SUMPRODUCT(F119:F121,$AK119:$AK121)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH119:AH121,$AK119:$AK121)","v":205999.99999999951},{"$f":"SUMPRODUCT(AJ119:AJ121,$AK119:$AK121)","v":33476.190476190503}]
[null,null,null,17,2,4,{"$f":"SUMPRODUCT(F122:F125,$AK122:$AK125)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH122:AH125,$AK122:$AK125)","v":205999.99999999977},{"$f":"SUMPRODUCT(AJ122:AJ125,$AK122:$AK125)","v":187880.95238095248}]
[null,null,null,18,3,4,{"$f":"SUMPRODUCT(F126:F129,$AK126:$AK129)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH126:AH129,$AK126:$AK129)","v":205999.99999999977},{"$f":"SUMPRODUCT(AJ126:AJ129,$AK126:$AK129)","v":382261.90476190462}]
[null,null,null,19,4,4,{"$f":"SUMPRODUCT(F130:F133,$AK130:$AK133)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH130:AH133,$AK130:$AK133)","v":205999.99999999977},{"$f":"SUMPRODUCT(AJ130:AJ133,$AK130:$AK133)","v":1923809.5238095236}]
[null,null,null,20,5,4,4,"Restore",{"$f":"AH134","v":1374999.9999999995},0]
[null,null,null,21,1,5,{"$f":"SUMPRODUCT(F135:F137,$AK135:$AK137)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH135:AH137,$AK135:$AK137)","v":724047.61904761905},{"$f":"SUMPRODUCT(AJ135:AJ137,$AK135:$AK137)","v":37562.358276644023}]
[null,null,null,22,2,5,{"$f":"SUMPRODUCT(F138:F141,$AK138:$AK141)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH138:AH141,$AK138:$AK141)","v":724047.61904761894},{"$f":"SUMPRODUCT(AJ138:AJ141,$AK138:$AK141)","v":208311.79138322012}]
[null,null,null,23,3,5,{"$f":"SUMPRODUCT(F142:F145,$AK142:$AK145)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH142:AH145,$AK142:$AK145)","v":724047.61904761894},{"$f":"SUMPRODUCT(AJ142:AJ145,$AK142:$AK145)","v":423123.58276643977}]
[null,null,null,24,4,5,{"$f":"SUMPRODUCT(F146:F149,$AK146:$AK149)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH146:AH149,$AK146:$AK149)","v":724047.61904761894},{"$f":"SUMPRODUCT(AJ146:AJ149,$AK146:$AK149)","v":2128117.9138321993}]
[null,null,null,25,5,5,4,"Restore",{"$f":"AH150","v":2244047.6190476189},0]
[]
[null,null,"DETAILED DATA"]
[]
[null,null,null,null,null,null,null,null,"Transition Probability to State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution Details"]
[null,null,null,null,"State","Action","Desc","Unit Cost",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"LT Cost","LT Cost - Slack","Benefit","Optimal"]
[null,null,null,null,1,0,{"$f":"VLOOKUP(F72,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$32","v":0},{"$f":"$I$22*(1-$H$32)","v":0.98},{"$f":"$J$22*(1-$H$32)","v":1.0000000000000018E-2},0,0,{"$f":"1-SUM(I72:L72)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I72:AF72)","v":0},{"$f":"H72+$F$177*SUMPRODUCT(I72:AG72,$E$155:$AC$155)","v":138095.23809523808},{"$f":"AH72-E$155","v":33095.238095238135},{"$f":"AH72-AH72","v":0},{"$f":"IF(AH72<=AH73,1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"IF($F$14=$E$164,1,0)*(1-$H$32)","v":1},0,0,0,{"$f":"1-SUM(I73:L73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I73:AA73)","v":0},0,0,0,0,{"$f":"1-SUM(I73:AF73)","v":0},104999.99999999994,{"$f":"AH73-E$155","v":0},{"$f":"AH72-AH73","v":33095.238095238135},{"$f":"1-AK72","v":1}]
[null,null,null,null,2,0,"Do Minimum",{"$f":"$G$23+$G$32","v":500},0,{"$f":"$I$23*(1-$H$32)","v":0.9},{"$f":"$J$23*(1-$H$32)","v":4.9999999999999975E-2},0,5.0000000000000044E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I74:AA74)","v":0},0,0,0,0,0,290976.19047619065,{"$f":"AH74-F$155","v":185976.19047619071},{"$f":"AH74-AH74","v":0},{"$f":"IF(AND(AH74<=AH75,AH74<=AH76,AH74<=AH77),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I75:AA75)","v":0},0,0,0,0,0,104999.99999999994,{"$f":"AH75-F$155","v":0},{"$f":"AH74-AH75","v":185976.19047619071},{"$f":"IF(AND(AK74=0,AH75<=AH76,AH75<=AH77),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$32)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I76:AA76)","v":0},0,0,0,0,0,349999.99999999994,{"$f":"AH76-F$155","v":245000},{"$f":"AH74-AH76","v":-59023.809523809294},{"$f":"IF(AND(AK74=0,AK75=0,AH76<=AH77),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":750000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I77:AA77)","v":0},0,0,0,0,0,850000,{"$f":"AH77-F$155","v":745000},{"$f":"AH74-AH77","v":-559023.80952380935},{"$f":"1-AK74-AK75-AK76","v":0}]
[null,null,null,null,3,0,"Do Minimum",{"$f":"$G$24+$G$32","v":2500},0,0,{"$f":"$I$24*(1-$H$32)","v":0.8},{"$f":"$J$24*(1-$H$32)","v":9.999999999999995E-2},9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,483452.38095238083,{"$f":"AH78-G$155","v":378452.38095238089},{"$f":"AH78-AH78","v":0},{"$f":"IF(AND(AH78<=AH79,AH78<=AH80,AH78<=AH81),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I75","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.99999999994,{"$f":"AH79-G$155","v":0},{"$f":"AH78-AH79","v":378452.38095238089},{"$f":"IF(AND(AK78=0,AH79<=AH80,AH79<=AH81),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$32)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349999.99999999994,{"$f":"AH80-G$155","v":245000},{"$f":"AH78-AH80","v":133452.38095238089},{"$f":"IF(AND(AK78=0,AK79=0,AH80<=AH81),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":750000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,850000,{"$f":"AH81-G$155","v":745000},{"$f":"AH78-AH81","v":-366547.61904761917},{"$f":"1-AK78-AK79-AK80","v":0}]
[null,null,null,null,4,0,"Do Minimum",{"$f":"$G$25+$G$32","v":5000},0,0,0,{"$f":"$I$25*(1-$H$32)","v":0.5},0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2009761.9047619046,{"$f":"AH82-H$155","v":1904761.9047619046},{"$f":"AH82-AH82","v":0},{"$f":"IF(AND(AH82<=AH83,AH82<=AH84,AH82<=AH85),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I79","v":0},{"$f":"J79","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.99999999994,{"$f":"AH83-H$155","v":0},{"$f":"AH82-AH83","v":1904761.9047619046},{"$f":"IF(AND(AK82=0,AH83<=AH84,AH83<=AH85),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$32)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349999.99999999994,{"$f":"AH84-H$155","v":245000},{"$f":"AH82-AH84","v":1659761.9047619046},{"$f":"IF(AND(AK82=0,AK83=0,AH84<=AH85),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":750000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,850000,{"$f":"AH85-H$155","v":745000},{"$f":"AH82-AH85","v":1159761.9047619046},{"$f":"1-AK82-AK83-AK84","v":0}]
[null,null,null,null,5,4,"Restore",{"$f":"$I$32+$J$32","v":1130000},{"$f":"IF(AND($K$32=1,$L$32=1),1,0)","v":1},{"$f":"IF(AND($K$32=2,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=1),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=2),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=3),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=4),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=5),1,0)","v":0},0,1230000,{"$f":"AH86-I$155","v":-2875000.0000000005},{"$f":"AH86-AH86","v":0},1]
[null,null,null,null,6,0,{"$f":"VLOOKUP(F87,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$33","v":0},0,0,0,0,0,{"$f":"$I$22*(1-$H$33)","v":0.98},{"$f":"$J$22*(1-$H$33)","v":1.0000000000000018E-2},0,0,{"$f":"1-SUM(I87:Q87)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,138095.23809523793,{"$f":"AH87-J$155","v":33095.238095238135},{"$f":"AH87-AH87","v":0},{"$f":"IF(AND(AH87<=AH88,AH87<=AH89),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":1},0,0,0,{"$f":"1-SUM(I88:Q88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.9999999998,{"$f":"AH88-J$155","v":0},{"$f":"AH87-AH88","v":33095.238095238135},{"$f":"IF(AND(AK87=0,AH88<=AH89),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":750000},{"$f":"IF($F$15=$E$164,1,0)*(1-$H$33)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,850000,{"$f":"AH89-J$155","v":745000.00000000023},{"$f":"AH87-AH89","v":-711904.76190476213},{"$f":"1-AK87-AK88","v":0}]
[null,null,null,null,7,0,"Do Minimum",{"$f":"$G$23+$G$33","v":500},0,0,0,0,0,0,{"$f":"$I$23*(1-$H$33)","v":0.9},{"$f":"$J$23*(1-$H$33)","v":4.9999999999999975E-2},0,5.0000000000000044E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,290976.19047619059,{"$f":"AH90-K$155","v":185976.19047619065},{"$f":"AH90-AH90","v":0},{"$f":"IF(AND(AH90<=AH91,AH90<=AH92,AH90<=AH93),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.99999999994,{"$f":"AH91-K$155","v":0},{"$f":"AH90-AH91","v":185976.19047619065},{"$f":"IF(AND(AK90=0,AH91<=AH92,AH91<=AH93),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$33)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349999.99999999977,{"$f":"AH92-K$155","v":244999.99999999983},{"$f":"AH90-AH92","v":-59023.809523809177},{"$f":"IF(AND(AK90=0,AK91=0,AH92<=AH93),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":750000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,850000,{"$f":"AH93-K$155","v":745000},{"$f":"AH90-AH93","v":-559023.80952380947},{"$f":"1-AK90-AK91-AK92","v":0}]
[null,null,null,null,8,0,"Do Minimum",{"$f":"$G$24+$G$33","v":2500},0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$33)","v":0.8},{"$f":"$J$24*(1-$H$33)","v":9.999999999999995E-2},9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,483452.38095238077,{"$f":"AH94-L$155","v":378452.38095238083},{"$f":"AH94-AH94","v":0},{"$f":"IF(AND(AH94<=AH95,AH94<=AH96,AH94<=AH97),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"N91","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.99999999994,{"$f":"AH95-L$155","v":0},{"$f":"AH94-AH95","v":378452.38095238083},{"$f":"IF(AND(AK94=0,AH95<=AH96,AH95<=AH97),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$33)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349999.99999999994,{"$f":"AH96-L$155","v":245000},{"$f":"AH94-AH96","v":133452.38095238083},{"$f":"IF(AND(AK94=0,AK95=0,AH96<=AH97),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":750000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,850000,{"$f":"AH97-L$155","v":745000},{"$f":"AH94-AH97","v":-366547.61904761923},{"$f":"1-AK94-AK95-AK96","v":0}]
[null,null,null,null,9,0,"Do Minimum",{"$f":"$G$25+$G$33","v":5000},0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$33)","v":0.5},0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2009761.9047619046,{"$f":"AH98-M$155","v":1904761.9047619046},{"$f":"AH98-AH98","v":0},{"$f":"IF(AND(AH98<=AH99,AH98<=AH100,AH98<=AH101),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104999.99999999994,{"$f":"AH99-M$155","v":0},{"$f":"AH98-AH99","v":1904761.9047619046},{"$f":"IF(AND(AK98=0,AH99<=AH100,AH99<=AH101),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$33)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349999.99999999994,{"$f":"AH100-M$155","v":245000},{"$f":"AH98-AH100","v":1659761.9047619046},{"$f":"IF(AND(AK98=0,AK99=0,AH100<=AH101),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":750000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,850000,{"$f":"AH101-M$155","v":745000},{"$f":"AH98-AH101","v":1159761.9047619046},{"$f":"1-AK98-AK99-AK100","v":0}]
[null,null,null,null,10,4,"Restore",{"$f":"$I$33+$J$33","v":1130000},{"$f":"IF(AND($K$33=1,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=1),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=2),1,0)","v":1},{"$f":"IF(AND($K$33=2,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=2),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=3),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=4),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=5),1,0)","v":0},0,1229999.9999999998,{"$f":"AH102-N$155","v":-2875000},{"$f":"AH102-AH102","v":0},1]
[null,null,null,null,11,0,{"$f":"VLOOKUP(F103,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$34","v":1000},0,0,0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$34)","v":0.98},{"$f":"$J$22*(1-$H$34)","v":1.0000000000000018E-2},0,0,{"$f":"1-SUM(I103:V103)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,159276.19047619027,{"$f":"AH103-O$155","v":33276.190476190503},{"$f":"AH103-AH103","v":0},{"$f":"IF(AND(AH103<=AH104,AH103<=AH105),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":1},0,0,0,{"$f":"1-SUM(I104:V104)","v":0},0,0,0,0,0,0,0,0,0,0,125999.99999999977,{"$f":"AH104-O$155","v":0},{"$f":"AH103-AH104","v":33276.190476190503},{"$f":"IF(AND(AK103=0,AH104<=AH105),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":751000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,851000,{"$f":"AH105-O$155","v":725000.00000000023},{"$f":"AH103-AH105","v":-691723.8095238097},{"$f":"1-AK103-AK104","v":0}]
[null,null,null,null,12,0,"Do Minimum",{"$f":"$G$23+$G$34","v":1500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$34)","v":0.9},{"$f":"$J$23*(1-$H$34)","v":4.9999999999999975E-2},0,5.0000000000000044E-2,0,0,0,0,0,0,0,0,0,0,312880.95238095248,{"$f":"AH106-P$155","v":186880.95238095254},{"$f":"AH106-AH106","v":0},{"$f":"IF(AND(AH106<=AH107,AH106<=AH108,AH106<=AH109),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,{"$f":"Q104","v":0},0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,125999.99999999994,{"$f":"AH107-P$155","v":0},{"$f":"AH106-AH107","v":186880.95238095254},{"$f":"IF(AND(AK106=0,AH107<=AH108,AH107<=AH109),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$34)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,370999.99999999977,{"$f":"AH108-P$155","v":244999.99999999983},{"$f":"AH106-AH108","v":-58119.047619047284},{"$f":"IF(AND(AK106=0,AK107=0,AH108<=AH109),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":751000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,851000,{"$f":"AH109-P$155","v":725000},{"$f":"AH106-AH109","v":-538119.04761904757},{"$f":"1-AK106-AK107-AK108","v":0}]
[null,null,null,null,13,0,"Do Minimum",{"$f":"$G$24+$G$34","v":3500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$34)","v":0.8},{"$f":"$J$24*(1-$H$34)","v":9.999999999999995E-2},9.9999999999999978E-2,0,0,0,0,0,0,0,0,0,0,506261.9047619045,{"$f":"AH110-Q$155","v":380261.90476190456},{"$f":"AH110-AH110","v":0},{"$f":"IF(AND(AH110<=AH111,AH110<=AH112,AH110<=AH113),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,125999.99999999994,{"$f":"AH111-Q$155","v":0},{"$f":"AH110-AH111","v":380261.90476190456},{"$f":"IF(AND(AK110=0,AH111<=AH112,AH111<=AH113),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$34)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,370999.99999999994,{"$f":"AH112-Q$155","v":245000},{"$f":"AH110-AH112","v":135261.90476190456},{"$f":"IF(AND(AK110=0,AK111=0,AH112<=AH113),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":751000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,851000,{"$f":"AH113-Q$155","v":725000},{"$f":"AH110-AH113","v":-344738.0952380955},{"$f":"1-AK110-AK111-AK112","v":0}]
[null,null,null,null,14,0,"Do Minimum",{"$f":"$G$25+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$34)","v":0.5},0.5,0,0,0,0,0,0,0,0,0,0,2039809.5238095233,{"$f":"AH114-R$155","v":1913809.5238095233},{"$f":"AH114-AH114","v":0},{"$f":"IF(AND(AH114<=AH115,AH114<=AH116,AH114<=AH117),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":1},0,0,0,0,0,0,0,0,0,0,0,125999.99999999994,{"$f":"AH115-R$155","v":0},{"$f":"AH114-AH115","v":1913809.5238095233},{"$f":"IF(AND(AK114=0,AH115<=AH116,AH115<=AH117),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$34)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,370999.99999999994,{"$f":"AH116-R$155","v":245000},{"$f":"AH114-AH116","v":1668809.5238095233},{"$f":"IF(AND(AK114=0,AK115=0,AH116<=AH117),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":751000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,851000,{"$f":"AH117-R$155","v":725000},{"$f":"AH114-AH117","v":1188809.5238095233},{"$f":"1-AK114-AK115-AK116","v":0}]
[null,null,null,null,15,4,"Restore",{"$f":"$I$34+$J$34","v":1150000},{"$f":"IF(AND($K$34=1,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=1),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=2),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=3),1,0)","v":1},{"$f":"IF(AND($K$34=2,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=3),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=4),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=5),1,0)","v":0},0,1269999.9999999998,{"$f":"AH118-S$155","v":-2875000},{"$f":"AH118-AH118","v":0},1]
[null,null,null,null,16,0,{"$f":"VLOOKUP(F119,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$35","v":1000},0,0,0,0,0,0,0,0,0,0,{"$f":"O106","v":0},{"$f":"P106","v":0},0,0,0,{"$f":"$I$22*(1-$H$35)","v":0.98},{"$f":"$J$22*(1-$H$35)","v":1.0000000000000018E-2},0,0,{"$f":"1-SUM(I119:AA119)","v":1.0000000000000009E-2},0,0,0,0,0,239476.19047619001,{"$f":"AH119-T$155","v":29476.190476190503},{"$f":"AH119-AH119","v":0},{"$f":"IF(AND(AH119<=AH120,AH119<=AH121),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":1},0,0,0,0,0,0,0,0,0,205999.99999999951,{"$f":"AH120-T$155","v":-4000},{"$f":"AH119-AH120","v":33476.190476190503},{"$f":"IF(AND(AK119=0,AH120<=AH121),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":751000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,851000,{"$f":"AH121-T$155","v":641000.00000000047},{"$f":"AH119-AH121","v":-611523.80952380993},{"$f":"1-AK119-AK120","v":0}]
[null,null,null,null,17,0,"Do Minimum",{"$f":"$G$23+$G$35","v":1500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P110","v":0},0,0,0,0,{"$f":"$I$23*(1-$H$35)","v":0.9},{"$f":"$J$23*(1-$H$35)","v":4.9999999999999975E-2},0,5.0000000000000044E-2,0,0,0,0,0,393880.95238095225,{"$f":"AH122-U$155","v":183880.95238095248},{"$f":"AH122-AH122","v":0},{"$f":"IF(AND(AH122<=AH123,AH122<=AH124,AH122<=AH125),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":6000},0,0,0,0,0,0,0,0,{"$f":"Q120","v":0},0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":1},0,0,0,0,0,0,0,0,205999.99999999977,{"$f":"AH123-U$155","v":-4000},{"$f":"AH122-AH123","v":187880.95238095248},{"$f":"IF(AND(AK122=0,AH123<=AH124,AH123<=AH125),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":251000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$35)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$35)","v":0},0,0,0,0,0,0,450999.99999999953,{"$f":"AH124-U$155","v":240999.99999999977},{"$f":"AH122-AH124","v":-57119.047619047284},{"$f":"IF(AND(AK122=0,AK123=0,AH124<=AH125),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":751000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,851000,{"$f":"AH125-U$155","v":641000.00000000023},{"$f":"AH122-AH125","v":-457119.04761904775},{"$f":"1-AK122-AK123-AK124","v":0}]
[null,null,null,null,18,0,"Do Minimum",{"$f":"$G$24+$G$35","v":3500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q114","v":0},0,0,0,0,{"$f":"$I$24*(1-$H$35)","v":0.8},{"$f":"$J$24*(1-$H$35)","v":9.999999999999995E-2},9.9999999999999978E-2,0,0,0,0,0,588261.90476190438,{"$f":"AH126-V$155","v":378261.90476190462},{"$f":"AH126-AH126","v":0},{"$f":"IF(AND(AH126<=AH127,AH126<=AH128,AH126<=AH129),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q123","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":1},0,0,0,0,0,0,0,205999.99999999977,{"$f":"AH127-V$155","v":-4000},{"$f":"AH126-AH127","v":382261.90476190462},{"$f":"IF(AND(AK126=0,AH127<=AH128,AH127<=AH129),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":251000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$35)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$35)","v":0},0,0,0,0,0,0,450999.99999999977,{"$f":"AH128-V$155","v":241000},{"$f":"AH126-AH128","v":137261.90476190462},{"$f":"IF(AND(AK126=0,AK127=0,AH128<=AH129),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":751000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,851000,{"$f":"AH129-V$155","v":641000.00000000023},{"$f":"AH126-AH129","v":-262738.09523809562},{"$f":"1-AK126-AK127-AK128","v":0}]
[null,null,null,null,19,0,"Do Minimum",{"$f":"$G$25+$G$35","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$35)","v":0.5},0.5,0,0,0,0,0,2129809.5238095233,{"$f":"AH130-W$155","v":1919809.5238095236},{"$f":"AH130-AH130","v":0},{"$f":"IF(AND(AH130<=AH131,AH130<=AH132,AH130<=AH133),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U127","v":0},{"$f":"V127","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":1},0,0,0,0,0,0,205999.99999999977,{"$f":"AH131-W$155","v":-4000},{"$f":"AH130-AH131","v":1923809.5238095236},{"$f":"IF(AND(AK130=0,AH131<=AH132,AH131<=AH133),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":251000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$35)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$35)","v":0},0,0,0,0,0,0,450999.99999999977,{"$f":"AH132-W$155","v":241000},{"$f":"AH130-AH132","v":1678809.5238095236},{"$f":"IF(AND(AK130=0,AK131=0,AH132<=AH133),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":751000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,851000,{"$f":"AH133-W$155","v":641000.00000000023},{"$f":"AH130-AH133","v":1278809.5238095233},{"$f":"1-AK130-AK131-AK132","v":0}]
[null,null,null,null,20,4,"Restore",{"$f":"$I$35+$J$35","v":1175000},{"$f":"IF(AND($K$35=1,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=1),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=2),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=3),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=4),1,0)","v":1},{"$f":"IF(AND($K$35=2,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=4),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=5),1,0)","v":0},0,1374999.9999999995,{"$f":"AH134-X$155","v":-2874999.9999999995},{"$f":"AH134-AH134","v":0},1]
[null,null,null,null,21,0,{"$f":"VLOOKUP(F135,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$36","v":100000},0,0,0,0,0,0,0,0,0,0,{"$f":"O122","v":0},{"$f":"P122","v":0},0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$36)","v":0.98},{"$f":"$J$22*(1-$H$36)","v":1.0000000000000018E-2},0,0,1.0000000000000009E-2,761609.97732426308,{"$f":"AH135-Y$155","v":111609.97732426308},{"$f":"AH135-AH135","v":0},{"$f":"IF(AND(AH135<=AH136,AH135<=AH137),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":105000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":1},0,0,0,0,{"$f":"H136+$F$177*SUMPRODUCT(I136:AG136,$E$155:$AC$155)","v":724047.61904761905},{"$f":"AH136-Y$155","v":74047.619047619053},{"$f":"AH135-AH136","v":37562.358276644023},{"$f":"IF(AND(AK135=0,AH136<=AH137),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":850000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I137:AF137)","v":0},950000,{"$f":"AH137-Y$155","v":300000},{"$f":"AH135-AH137","v":-188390.02267573692},{"$f":"1-AK135-AK136","v":0}]
[null,null,null,null,22,0,"Do Minimum",{"$f":"$G$23+$G$36","v":100500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P126","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$36)","v":0.9},{"$f":"$J$23*(1-$H$36)","v":4.9999999999999975E-2},0,5.0000000000000044E-2,932359.41043083905,{"$f":"AH138-Z$155","v":282359.41043083917},{"$f":"AH138-AH138","v":0},{"$f":"IF(AND(AH138<=AH139,AH138<=AH140,AH138<=AH141),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":105000},0,0,0,0,0,0,0,0,{"$f":"Q136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":1},0,0,0,724047.61904761894,{"$f":"AH139-Z$155","v":74047.619047619053},{"$f":"AH138-AH139","v":208311.79138322012},{"$f":"IF(AND(AK138=0,AH139<=AH140,AH139<=AH141),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":350000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$36)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$36)","v":0},0,969047.61904761905,{"$f":"AH140-Z$155","v":319047.61904761917},{"$f":"AH138-AH140","v":-36688.208616780001},{"$f":"IF(AND(AK138=0,AK139=0,AH140<=AH141),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":850000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,950000,{"$f":"AH141-Z$155","v":300000.00000000012},{"$f":"AH138-AH141","v":-17640.589569160948},{"$f":"1-AK138-AK139-AK140","v":0}]
[null,null,null,null,23,0,"Do Minimum",{"$f":"$G$24+$G$36","v":102500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q130","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$36)","v":0.8},{"$f":"$J$24*(1-$H$36)","v":9.999999999999995E-2},9.9999999999999978E-2,1147171.2018140587,{"$f":"AH142-AA$155","v":497171.20181405882},{"$f":"AH142-AH142","v":0},{"$f":"IF(AND(AH142<=AH143,AH142<=AH144,AH142<=AH145),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":105000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":1},0,0,724047.61904761894,{"$f":"AH143-AA$155","v":74047.619047619053},{"$f":"AH142-AH143","v":423123.58276643977},{"$f":"IF(AND(AK142=0,AH143<=AH144,AH143<=AH145),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":350000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$36)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$36)","v":0},0,969047.61904761894,{"$f":"AH144-AA$155","v":319047.61904761905},{"$f":"AH142-AH144","v":178123.58276643977},{"$f":"IF(AND(AK142=0,AK143=0,AH144<=AH145),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":850000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,950000,{"$f":"AH145-AA$155","v":300000.00000000012},{"$f":"AH142-AH145","v":197171.2018140587},{"$f":"1-AK142-AK143-AK144","v":0}]
[null,null,null,null,24,0,"Do Minimum",{"$f":"$G$25+$G$36","v":105000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$36)","v":0.5},0.5,2852165.5328798182,{"$f":"AH146-AB$155","v":2202165.5328798182},{"$f":"AH146-AH146","v":0},{"$f":"IF(AND(AH146<=AH147,AH146<=AH148,AH146<=AH149),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":105000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U143","v":0},{"$f":"V143","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":1},0,724047.61904761894,{"$f":"AH147-AB$155","v":74047.619047619053},{"$f":"AH146-AH147","v":2128117.9138321993},{"$f":"IF(AND(AK146=0,AH147<=AH148,AH147<=AH149),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":350000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$36)","v":1},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$36)","v":0},0,969047.61904761894,{"$f":"AH148-AB$155","v":319047.61904761905},{"$f":"AH146-AH148","v":1883117.9138321993},{"$f":"IF(AND(AK146=0,AK147=0,AH148<=AH149),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":850000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,950000,{"$f":"AH149-AB$155","v":300000.00000000012},{"$f":"AH146-AH149","v":1902165.5328798182},{"$f":"1-AK146-AK147-AK148","v":0}]
[null,null,null,null,25,4,"Restore",{"$f":"$I$36+$J$36","v":1625000},{"$f":"IF(AND($K$36=1,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=1),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=2),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=3),1,0)","v":0},0,0,0,{"$f":"IF(AND($K$36=3,$L$36=4),1,0)","v":0},0,0,{"$f":"IF(AND($K$36=1,$L$36=5),1,0)","v":1},{"$f":"IF(AND($K$36=2,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=5),1,0)","v":0},0,2244047.6190476189,{"$f":"AH150-AC$155","v":-2874999.9999999995},{"$f":"AH150-AH150","v":0},1]
[]
[null,null,"SOLUTIONS"]
[null,null,null,null,"Decision Variables by State"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,104999.99999999994,104999.99999999994,104999.99999999994,104999.99999999994,4105000.0000000005,104999.9999999998,104999.99999999994,104999.99999999994,104999.99999999994,4105000,125999.99999999977,125999.99999999994,125999.99999999994,125999.99999999994,4144999.9999999995,209999.99999999951,209999.99999999977,209999.99999999977,209999.99999999977,4249999.9999999991,650000,649999.99999999988,649999.99999999988,649999.99999999988,5119047.6190476185]
[]
[null,null,null,null,"One-Row Solution"]
[null,null,null,null,null,"Do-Min Cost by Maint Risk - Agency",null,null,null,"Do-Min Cost by Maint Risk - User",null,null,null,"Additional Annual Cost by S/M Risk - Agency",null,null,null,null,"Additional Annual Cost by S/M Risk - User",null,null,null,null,"Treatment Costs",null,null,"Agency Failure Cost by S/M Risk",null,null,null,null,"User Failure Cost by S/M Risk",null,null,null,null,"Maint Risk Following Rehab",null,null,"Maint Risk Following Restore by Safety/Mob. Level",null,null,null,null,"Safety/Mob Risk Following Restore by Safety/Mob. Level",null,null,null,null,"TP by Maint Risk - Stay Same",null,null,null,"TP by Maint Risk - Det",null,null,"Failure Risk by S/M Risk",null,null,null,null,"Rec Action by State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit by State"]
[null,null,null,null,"Desc",1,2,3,4,1,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,1,2,3,4,4,1,2,3,4,5,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,4,1,2,3,1,2,3,4,5,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,{"$f":"F7","v":"Cut-All"},{"$f":"E22","v":0},{"$f":"E23","v":500},{"$f":"E24","v":2500},{"$f":"E25","v":5000},{"$f":"F22","v":0},{"$f":"F23","v":0},{"$f":"F24","v":0},{"$f":"F25","v":0},{"$f":"E32","v":0},{"$f":"E33","v":0},{"$f":"E34","v":0},{"$f":"E35","v":0},{"$f":"E36","v":0},{"$f":"F32","v":0},{"$f":"F33","v":0},{"$f":"F34","v":0},{"$f":"F35","v":1000},{"$f":"F36","v":100000},{"$f":"G13","v":5000},{"$f":"G14","v":250000},{"$f":"G15","v":750000},{"$f":"I32","v":1125000},{"$f":"I33","v":1125000},{"$f":"I34","v":1125000},{"$f":"I35","v":1125000},{"$f":"I36","v":1125000},{"$f":"J32","v":5000},{"$f":"J33","v":5000},{"$f":"J34","v":25000},{"$f":"J35","v":50000},{"$f":"J36","v":500000},{"$f":"H23","v":1},{"$f":"H24","v":2},{"$f":"H25","v":2},{"$f":"$K32","v":1},{"$f":"$K33","v":1},{"$f":"$K34","v":1},{"$f":"$K35","v":1},{"$f":"$K36","v":1},{"$f":"$L32","v":1},{"$f":"$L33","v":2},{"$f":"$L34","v":3},{"$f":"$L35","v":4},{"$f":"$L36","v":5},{"$f":"I22","v":0.98},{"$f":"I23","v":0.9},{"$f":"I24","v":0.8},{"$f":"I25","v":0.5},{"$f":"J22","v":1.0000000000000018E-2},{"$f":"J23","v":4.9999999999999975E-2},{"$f":"J24","v":9.999999999999995E-2},{"$f":"H32","v":0},{"$f":"H33","v":0},{"$f":"H34","v":0},{"$f":"H35","v":0},{"$f":"H36","v":0},{"$f":"G42","v":1},{"$f":"G43","v":1},{"$f":"G44","v":1},{"$f":"G45","v":1},{"$f":"G46","v":4},{"$f":"G47","v":1},{"$f":"G48","v":1},{"$f":"G49","v":1},{"$f":"G50","v":1},{"$f":"G51","v":4},{"$f":"G52","v":1},{"$f":"G53","v":1},{"$f":"G54","v":1},{"$f":"G55","v":1},{"$f":"G56","v":4},{"$f":"G57","v":1},{"$f":"G58","v":1},{"$f":"G59","v":1},{"$f":"G60","v":1},{"$f":"G61","v":4},{"$f":"G62","v":1},{"$f":"G63","v":1},{"$f":"G64","v":1},{"$f":"G65","v":1},{"$f":"G66","v":4},{"$f":"J42","v":33095.238095238135},{"$f":"J43","v":185976.19047619071},{"$f":"J44","v":378452.38095238089},{"$f":"J45","v":1904761.9047619046},{"$f":"J46","v":0},{"$f":"J47","v":33095.238095238135},{"$f":"J48","v":185976.19047619065},{"$f":"J49","v":378452.38095238083},{"$f":"J50","v":1904761.9047619046},{"$f":"J51","v":0},{"$f":"J52","v":33276.190476190503},{"$f":"J53","v":186880.95238095254},{"$f":"J54","v":380261.90476190456},{"$f":"J55","v":1913809.5238095233},{"$f":"J56","v":0},{"$f":"J57","v":33476.190476190503},{"$f":"J58","v":187880.95238095248},{"$f":"J59","v":382261.90476190462},{"$f":"J60","v":1923809.5238095236},{"$f":"J61","v":0},{"$f":"J62","v":37562.358276644023},{"$f":"J63","v":208311.79138322012},{"$f":"J64","v":423123.58276643977},{"$f":"J65","v":2128117.9138321993},{"$f":"J66","v":0}]
[]
[]
[null,null,null,null,"Yes/No"]
[null,null,null,null,"Yes"]
[null,null,null,null,"No"]
[]
[null,null,null,null,"Treatment Labels"]
[null,null,null,null,"ID","Label"]
[null,null,null,null,0,"Do Minimum"]
[null,null,null,null,1,"Maintain"]
[null,null,null,null,2,"Rehab"]
[null,null,null,null,3,"Reconstruct"]
[null,null,null,null,4,"Restore"]
[]
[null,null,null,null,"Other Parameters"]
[null,null,null,null,"Desc","Value"]
[null,null,null,null,"Disc Factor",{"$f":"1/(1+F8)","v":0.95238095238095233}]
[null,null,null,null,"Obj Function",{"$f":"SUM(E155:AC155)","v":26508047.619047619}]

{"sheet":"Embankment","index":18,"n_rows":178,"n_cols":111,"rows_kept":178,"cut":false,"hidden":false,"merged":[[31,12,31,14],[32,12,32,14],[33,12,33,14],[34,12,34,14],[35,12,35,14],[29,3,30,3],[30,12,30,14],[19,3,20,3],[19,7,20,7],[20,12,20,14],[21,12,21,14],[22,12,22,14],[23,12,23,14],[24,12,24,14],[28,4,29,6],[28,7,30,7],[28,8,28,9],[28,10,28,11],[11,7,11,10],[12,7,12,10],[13,7,13,10],[14,7,14,10],[18,4,18,6],[18,8,18,11]]}
[]
[null,"NCHRP Project 24-46 GAM Planner"]
[null,"Asset Model: Embankment"]
[]
[null,null,"MISCELLANEOUS PARAMETERS"]
[]
[null,null,null,"Description",null,"Embankment"]
[null,null,null,"Discount Rate",null,0.05]
[]
[null,null,"TREATMENTS"]
[]
[null,null,null,"ID","Description","Feasible","Annual Agency Cost","Notes"]
[null,null,null,1,{"$f":"F170","v":"Maintain"},"Yes",2500,"$5/ln-ft: erosion and vegetation control, maintaining drainage in design condition (AKDOT GAM value was ~$12/ln-ft for ditch cleaning)"]
[null,null,null,2,{"$f":"F171","v":"Rehab"},"Yes",250000,"$500/ln-ft: Options such as groundwater drains, anchors, buttressing"]
[null,null,null,3,{"$f":"F172","v":"Reconstruct"},"Yes",1000000,"$2000/ln-ft: Restores asset to Level 1 for Maintenance O&M and Safety/Mobility Consequence with long design-life 9~$1M/mile)"]
[]
[null,null,"PARAMETERS SPECIFIED BY OPERATIONS & MAINTENANCE CONDITION LEVEL"]
[]
[null,null,null,null,"Do Minimum Cost",null,null,null,"One-Year Probabilities for the Do-Minimum Action"]
[null,null,null,"Risk Level",null,null,null,"O&M Condition Level After Rehab",null,null,"Med. Years"]
[null,null,null,null,"Agency","User","Total",null,"Stay the Same","Deteriorate","to Deteriorate","Fail","Notes"]
[null,null,null,1,0,0,{"$f":"E22+F22","v":0},"N/A",0.98,{"$f":"1-I22-L22","v":1.0000000000000018E-2},{"$f":"LN(0.5)/LN(I22)","v":34.309618491520645},0.01]
[null,null,null,2,500,0,{"$f":"E23+F23","v":500},1,0.9,{"$f":"1-I23-L23","v":4.9999999999999975E-2},{"$f":"LN(0.5)/LN(I23)","v":6.5788134789605852},0.05]
[null,null,null,3,10000,0,{"$f":"E24+F24","v":10000},2,0.8,{"$f":"1-I24-L24","v":9.999999999999995E-2},{"$f":"LN(0.5)/LN(I24)","v":3.1062837195053903},0.1]
[null,null,null,4,50000,0,{"$f":"E25+F25","v":50000},2,0.5,"N/A",{"$f":"LN(0.5)/LN(I25)","v":1},0.5]
[]
[null,null,"PARAMETERS SPECIFIED BY SAFETY & MOBILITY RISK LEVEL"]
[]
[null,null,null,null,"Additional Annual Cost (Relative to Do Min Cost Above)",null,null,"Annual Failure Risk for a New Asset","Unit Failure Cost",null,"Level Following Failure"]
[null,null,null,"Risk Level"]
[null,null,null,null,"Agency","User","Total",null,"Agency","User","O&M Condition","Safety/Mobility Risk","Notes"]
[null,null,null,1,0,0,{"$f":"E32+F32","v":0},0.01,1500000,5000,1,1]
[null,null,null,2,0,0,{"$f":"E33+F33","v":0},0.01,1500000,5000,1,2]
[null,null,null,3,0,0,1000,0.01,1500000,25000,1,3]
[null,null,null,4,0,10000,{"$f":"E35+F35","v":10000},0.01,1500000,50000,1,4]
[null,null,null,5,0,100000,{"$f":"E36+F36","v":100000},0.01,1500000,500000,1,5]
[]
[null,null,"SOLUTION BY STATE"]
[]
[null,null,null,null,"O&M","Safety/Mobility"]
[null,null,null,"State","Condition Level","Conseq. Level","Rec. Action","Desc.","Long-Term Cost","Benefit"]
[null,null,null,1,1,1,{"$f":"SUMPRODUCT(F72:F73,$AK72:$AK73)","v":1},{"$f":"VLOOKUP(G42,$E$169:$F$173,2)","v":"Maintain"},{"$f":"SUMPRODUCT(AH72:AH73,$AK72:$AK73)","v":140595.23809523808},{"$f":"SUMPRODUCT(AJ72:AJ73,$AK72:$AK73)","v":35214.285714285768}]
[null,null,null,2,2,1,{"$f":"SUMPRODUCT(F74:F77,$AK74:$AK77)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH74:AH77,$AK74:$AK77)","v":140595.23809523808},{"$f":"SUMPRODUCT(AJ74:AJ77,$AK74:$AK77)","v":186571.42857142855}]
[null,null,null,3,3,1,{"$f":"SUMPRODUCT(F78:F81,$AK78:$AK81)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH78:AH81,$AK78:$AK81)","v":140595.23809523808},{"$f":"SUMPRODUCT(AJ78:AJ81,$AK78:$AK81)","v":384642.85714285704}]
[null,null,null,4,4,1,{"$f":"SUMPRODUCT(F82:F85,$AK82:$AK85)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH82:AH85,$AK82:$AK85)","v":140595.23809523808},{"$f":"SUMPRODUCT(AJ82:AJ85,$AK82:$AK85)","v":1933214.2857142857}]
[null,null,null,5,5,1,4,"Restore",{"$f":"AH86","v":1605000},0]
[null,null,null,6,1,2,{"$f":"SUMPRODUCT(F87:F89,$AK87:$AK89)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH87:AH89,$AK87:$AK89)","v":140595.23809523793},{"$f":"SUMPRODUCT(AJ87:AJ89,$AK87:$AK89)","v":35214.285714285797}]
[null,null,null,7,2,2,{"$f":"SUMPRODUCT(F90:F93,$AK90:$AK93)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH90:AH93,$AK90:$AK93)","v":140595.23809523805},{"$f":"SUMPRODUCT(AJ90:AJ93,$AK90:$AK93)","v":186571.42857142852}]
[null,null,null,8,3,2,{"$f":"SUMPRODUCT(F94:F97,$AK94:$AK97)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH94:AH97,$AK94:$AK97)","v":140595.23809523805},{"$f":"SUMPRODUCT(AJ94:AJ97,$AK94:$AK97)","v":384642.8571428571}]
[null,null,null,9,4,2,{"$f":"SUMPRODUCT(F98:F101,$AK98:$AK101)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH98:AH101,$AK98:$AK101)","v":140595.23809523805},{"$f":"SUMPRODUCT(AJ98:AJ101,$AK98:$AK101)","v":1933214.2857142857}]
[null,null,null,10,5,2,4,"Restore",{"$f":"AH102","v":1604999.9999999998},0]
[null,null,null,11,1,3,{"$f":"SUMPRODUCT(F103:F105,$AK103:$AK105)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH103:AH105,$AK103:$AK105)","v":161776.19047619027},{"$f":"SUMPRODUCT(AJ103:AJ105,$AK103:$AK105)","v":35393.428571428667}]
[null,null,null,12,2,3,{"$f":"SUMPRODUCT(F106:F109,$AK106:$AK109)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH106:AH109,$AK106:$AK109)","v":161776.19047619044},{"$f":"SUMPRODUCT(AJ106:AJ109,$AK106:$AK109)","v":187467.14285714281}]
[null,null,null,13,3,3,{"$f":"SUMPRODUCT(F110:F113,$AK110:$AK113)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH110:AH113,$AK110:$AK113)","v":161776.19047619044},{"$f":"SUMPRODUCT(AJ110:AJ113,$AK110:$AK113)","v":386434.28571428556}]
[null,null,null,14,4,3,{"$f":"SUMPRODUCT(F114:F117,$AK114:$AK117)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH114:AH117,$AK114:$AK117)","v":161776.19047619044},{"$f":"SUMPRODUCT(AJ114:AJ117,$AK114:$AK117)","v":1942171.4285714279}]
[null,null,null,15,5,3,4,"Restore",{"$f":"AH118","v":1644999.9999999998},0]
[null,null,null,16,1,4,{"$f":"SUMPRODUCT(F119:F121,$AK119:$AK121)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH119:AH121,$AK119:$AK121)","v":250976.19047619001},{"$f":"SUMPRODUCT(AJ119:AJ121,$AK119:$AK121)","v":35591.428571428638}]
[null,null,null,17,2,4,{"$f":"SUMPRODUCT(F122:F125,$AK122:$AK125)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH122:AH125,$AK122:$AK125)","v":250976.19047619027},{"$f":"SUMPRODUCT(AJ122:AJ125,$AK122:$AK125)","v":188457.14285714275}]
[null,null,null,18,3,4,{"$f":"SUMPRODUCT(F126:F129,$AK126:$AK129)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH126:AH129,$AK126:$AK129)","v":250976.19047619027},{"$f":"SUMPRODUCT(AJ126:AJ129,$AK126:$AK129)","v":388414.28571428556}]
[null,null,null,19,4,4,{"$f":"SUMPRODUCT(F130:F133,$AK130:$AK133)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH130:AH133,$AK130:$AK133)","v":250976.19047619027},{"$f":"SUMPRODUCT(AJ130:AJ133,$AK130:$AK133)","v":1952071.4285714282}]
[null,null,null,20,5,4,4,"Restore",{"$f":"AH134","v":1749999.9999999995},0]
[null,null,null,21,1,5,{"$f":"SUMPRODUCT(F135:F137,$AK135:$AK137)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH135:AH137,$AK135:$AK137)","v":764109.97732426308},{"$f":"SUMPRODUCT(AJ135:AJ137,$AK135:$AK137)","v":39636.734693877632}]
[null,null,null,22,2,5,{"$f":"SUMPRODUCT(F138:F141,$AK138:$AK141)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH138:AH141,$AK138:$AK141)","v":764109.97732426296},{"$f":"SUMPRODUCT(AJ138:AJ141,$AK138:$AK141)","v":208683.67346938769}]
[null,null,null,23,3,5,{"$f":"SUMPRODUCT(F142:F145,$AK142:$AK145)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH142:AH145,$AK142:$AK145)","v":764109.97732426296},{"$f":"SUMPRODUCT(AJ142:AJ145,$AK142:$AK145)","v":428867.34693877539}]
[null,null,null,24,4,5,{"$f":"SUMPRODUCT(F146:F149,$AK146:$AK149)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH146:AH149,$AK146:$AK149)","v":764109.97732426296},{"$f":"SUMPRODUCT(AJ146:AJ149,$AK146:$AK149)","v":2154336.7346938774}]
[null,null,null,25,5,5,4,"Restore",{"$f":"AH150","v":2619047.6190476189},0]
[]
[null,null,"DETAILED DATA"]
[]
[null,null,null,null,null,null,null,null,"Transition Probability to State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution Details"]
[null,null,null,null,"State","Action","Desc","Unit Cost",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"LT Cost","LT Cost - Slack","Benefit","Optimal"]
[null,null,null,null,1,0,{"$f":"VLOOKUP(F72,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$32","v":0},{"$f":"$I$22*(1-$H$32)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$32)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I72:L72)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I72:AF72)","v":0},{"$f":"H72+$F$177*SUMPRODUCT(I72:AG72,$E$155:$AC$155)","v":175809.52380952385},{"$f":"AH72-E$155","v":70809.523809523904},{"$f":"AH72-AH72","v":0},{"$f":"IF(AH72<=AH73,1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":2500},{"$f":"IF($F$14=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,0,{"$f":"1-SUM(I73:L73)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I73:AA73)","v":0},0,0,0,0,{"$f":"1-SUM(I73:AF73)","v":0},140595.23809523808,{"$f":"AH73-E$155","v":35595.238095238135},{"$f":"AH72-AH73","v":35214.285714285768},{"$f":"1-AK72","v":1}]
[null,null,null,null,2,0,"Do Minimum",{"$f":"$G$23+$G$32","v":500},0,{"$f":"$I$23*(1-$H$32)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$32)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I74:AA74)","v":0},0,0,0,0,0,327166.66666666663,{"$f":"AH74-F$155","v":222166.66666666669},{"$f":"AH74-AH74","v":0},{"$f":"IF(AND(AH74<=AH75,AH74<=AH76,AH74<=AH77),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":2500},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I75:AA75)","v":0},0,0,0,0,0,140595.23809523808,{"$f":"AH75-F$155","v":35595.238095238135},{"$f":"AH74-AH75","v":186571.42857142855},{"$f":"IF(AND(AK74=0,AH75<=AH76,AH75<=AH77),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I76:AA76)","v":0},0,0,0,0,0,388095.23809523811,{"$f":"AH76-F$155","v":283095.23809523816},{"$f":"AH74-AH76","v":-60928.571428571478},{"$f":"IF(AND(AK74=0,AK75=0,AH76<=AH77),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I77:AA77)","v":0},0,0,0,0,0,1100000,{"$f":"AH77-F$155","v":995000},{"$f":"AH74-AH77","v":-772833.33333333337},{"$f":"1-AK74-AK75-AK76","v":0}]
[null,null,null,null,3,0,"Do Minimum",{"$f":"$G$24+$G$32","v":10000},0,0,{"$f":"$I$24*(1-$H$32)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$32)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,525238.09523809515,{"$f":"AH78-G$155","v":420238.09523809521},{"$f":"AH78-AH78","v":0},{"$f":"IF(AND(AH78<=AH79,AH78<=AH80,AH78<=AH81),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":2500},{"$f":"I75","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140595.23809523808,{"$f":"AH79-G$155","v":35595.238095238135},{"$f":"AH78-AH79","v":384642.85714285704},{"$f":"IF(AND(AK78=0,AH79<=AH80,AH79<=AH81),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523811,{"$f":"AH80-G$155","v":283095.23809523816},{"$f":"AH78-AH80","v":137142.85714285704},{"$f":"IF(AND(AK78=0,AK79=0,AH80<=AH81),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH81-G$155","v":995000},{"$f":"AH78-AH81","v":-574761.90476190485},{"$f":"1-AK78-AK79-AK80","v":0}]
[null,null,null,null,4,0,"Do Minimum",{"$f":"$G$25+$G$32","v":50000},0,0,0,{"$f":"$I$25*(1-$H$32)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2073809.5238095238,{"$f":"AH82-H$155","v":1968809.5238095238},{"$f":"AH82-AH82","v":0},{"$f":"IF(AND(AH82<=AH83,AH82<=AH84,AH82<=AH85),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":2500},{"$f":"I79","v":0},{"$f":"J79","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140595.23809523808,{"$f":"AH83-H$155","v":35595.238095238135},{"$f":"AH82-AH83","v":1933214.2857142857},{"$f":"IF(AND(AK82=0,AH83<=AH84,AH83<=AH85),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523811,{"$f":"AH84-H$155","v":283095.23809523816},{"$f":"AH82-AH84","v":1685714.2857142857},{"$f":"IF(AND(AK82=0,AK83=0,AH84<=AH85),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH85-H$155","v":995000},{"$f":"AH82-AH85","v":973809.52380952379},{"$f":"1-AK82-AK83-AK84","v":0}]
[null,null,null,null,5,4,"Restore",{"$f":"$I$32+$J$32","v":1505000},{"$f":"IF(AND($K$32=1,$L$32=1),1,0)","v":1},{"$f":"IF(AND($K$32=2,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=1),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=2),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=3),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=4),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=5),1,0)","v":0},0,1605000,{"$f":"AH86-I$155","v":-2500000.0000000005},{"$f":"AH86-AH86","v":0},1]
[null,null,null,null,6,0,{"$f":"VLOOKUP(F87,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$33","v":0},0,0,0,0,0,{"$f":"$I$22*(1-$H$33)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$33)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I87:Q87)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175809.52380952373,{"$f":"AH87-J$155","v":70809.523809523933},{"$f":"AH87-AH87","v":0},{"$f":"IF(AND(AH87<=AH88,AH87<=AH89),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":2500},0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,{"$f":"1-SUM(I88:Q88)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140595.23809523793,{"$f":"AH88-J$155","v":35595.238095238135},{"$f":"AH87-AH88","v":35214.285714285797},{"$f":"IF(AND(AK87=0,AH88<=AH89),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,0,0,0,0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1138095.2380952381,{"$f":"AH89-J$155","v":1033095.2380952383},{"$f":"AH87-AH89","v":-962285.71428571432},{"$f":"1-AK87-AK88","v":0}]
[null,null,null,null,7,0,"Do Minimum",{"$f":"$G$23+$G$33","v":500},0,0,0,0,0,0,{"$f":"$I$23*(1-$H$33)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$33)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327166.66666666657,{"$f":"AH90-K$155","v":222166.66666666663},{"$f":"AH90-AH90","v":0},{"$f":"IF(AND(AH90<=AH91,AH90<=AH92,AH90<=AH93),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":2500},0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140595.23809523805,{"$f":"AH91-K$155","v":35595.238095238106},{"$f":"AH90-AH91","v":186571.42857142852},{"$f":"IF(AND(AK90=0,AH91<=AH92,AH91<=AH93),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523793,{"$f":"AH92-K$155","v":283095.23809523799},{"$f":"AH90-AH92","v":-60928.571428571362},{"$f":"IF(AND(AK90=0,AK91=0,AH92<=AH93),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH93-K$155","v":995000},{"$f":"AH90-AH93","v":-772833.33333333349},{"$f":"1-AK90-AK91-AK92","v":0}]
[null,null,null,null,8,0,"Do Minimum",{"$f":"$G$24+$G$33","v":10000},0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$33)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$33)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,525238.09523809515,{"$f":"AH94-L$155","v":420238.09523809521},{"$f":"AH94-AH94","v":0},{"$f":"IF(AND(AH94<=AH95,AH94<=AH96,AH94<=AH97),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":2500},0,0,0,0,0,{"$f":"N91","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140595.23809523805,{"$f":"AH95-L$155","v":35595.238095238106},{"$f":"AH94-AH95","v":384642.8571428571},{"$f":"IF(AND(AK94=0,AH95<=AH96,AH95<=AH97),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523805,{"$f":"AH96-L$155","v":283095.23809523811},{"$f":"AH94-AH96","v":137142.8571428571},{"$f":"IF(AND(AK94=0,AK95=0,AH96<=AH97),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH97-L$155","v":995000},{"$f":"AH94-AH97","v":-574761.90476190485},{"$f":"1-AK94-AK95-AK96","v":0}]
[null,null,null,null,9,0,"Do Minimum",{"$f":"$G$25+$G$33","v":50000},0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$33)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2073809.5238095238,{"$f":"AH98-M$155","v":1968809.5238095238},{"$f":"AH98-AH98","v":0},{"$f":"IF(AND(AH98<=AH99,AH98<=AH100,AH98<=AH101),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":2500},0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140595.23809523805,{"$f":"AH99-M$155","v":35595.238095238106},{"$f":"AH98-AH99","v":1933214.2857142857},{"$f":"IF(AND(AK98=0,AH99<=AH100,AH99<=AH101),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523805,{"$f":"AH100-M$155","v":283095.23809523811},{"$f":"AH98-AH100","v":1685714.2857142857},{"$f":"IF(AND(AK98=0,AK99=0,AH100<=AH101),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH101-M$155","v":995000},{"$f":"AH98-AH101","v":973809.52380952379},{"$f":"1-AK98-AK99-AK100","v":0}]
[null,null,null,null,10,4,"Restore",{"$f":"$I$33+$J$33","v":1505000},{"$f":"IF(AND($K$33=1,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=1),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=2),1,0)","v":1},{"$f":"IF(AND($K$33=2,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=2),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=3),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=4),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=5),1,0)","v":0},0,1604999.9999999998,{"$f":"AH102-N$155","v":-2500000},{"$f":"AH102-AH102","v":0},1]
[null,null,null,null,11,0,{"$f":"VLOOKUP(F103,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$34","v":1000},0,0,0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$34)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$34)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I103:V103)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,197169.61904761894,{"$f":"AH103-O$155","v":71169.61904761917},{"$f":"AH103-AH103","v":0},{"$f":"IF(AND(AH103<=AH104,AH103<=AH105),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":3500},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,0,{"$f":"1-SUM(I104:V104)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,161776.19047619027,{"$f":"AH104-O$155","v":35776.190476190503},{"$f":"AH103-AH104","v":35393.428571428667},{"$f":"IF(AND(AK103=0,AH104<=AH105),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH105-O$155","v":975000.00000000023},{"$f":"AH103-AH105","v":-903830.38095238106},{"$f":"1-AK103-AK104","v":0}]
[null,null,null,null,12,0,"Do Minimum",{"$f":"$G$23+$G$34","v":1500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$34)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$34)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,349243.33333333326,{"$f":"AH106-P$155","v":223243.33333333331},{"$f":"AH106-AH106","v":0},{"$f":"IF(AND(AH106<=AH107,AH106<=AH108,AH106<=AH109),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":3500},0,0,0,0,0,0,0,0,{"$f":"Q104","v":0},0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,161776.19047619044,{"$f":"AH107-P$155","v":35776.190476190503},{"$f":"AH106-AH107","v":187467.14285714281},{"$f":"IF(AND(AK106=0,AH107<=AH108,AH107<=AH109),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.1904761903,{"$f":"AH108-P$155","v":283276.19047619036},{"$f":"AH106-AH108","v":-60032.857142857043},{"$f":"IF(AND(AK106=0,AK107=0,AH108<=AH109),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH109-P$155","v":975000},{"$f":"AH106-AH109","v":-751756.66666666674},{"$f":"1-AK106-AK107-AK108","v":0}]
[null,null,null,null,13,0,"Do Minimum",{"$f":"$G$24+$G$34","v":11000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$34)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$34)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,548210.47619047598,{"$f":"AH110-Q$155","v":422210.47619047604},{"$f":"AH110-AH110","v":0},{"$f":"IF(AND(AH110<=AH111,AH110<=AH112,AH110<=AH113),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":3500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,161776.19047619044,{"$f":"AH111-Q$155","v":35776.190476190503},{"$f":"AH110-AH111","v":386434.28571428556},{"$f":"IF(AND(AK110=0,AH111<=AH112,AH111<=AH113),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.19047619042,{"$f":"AH112-Q$155","v":283276.19047619047},{"$f":"AH110-AH112","v":138934.28571428556},{"$f":"IF(AND(AK110=0,AK111=0,AH112<=AH113),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH113-Q$155","v":975000},{"$f":"AH110-AH113","v":-552789.52380952402},{"$f":"1-AK110-AK111-AK112","v":0}]
[null,null,null,null,14,0,"Do Minimum",{"$f":"$G$25+$G$34","v":51000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$34)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,2103947.6190476185,{"$f":"AH114-R$155","v":1977947.6190476185},{"$f":"AH114-AH114","v":0},{"$f":"IF(AND(AH114<=AH115,AH114<=AH116,AH114<=AH117),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":3500},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,161776.19047619044,{"$f":"AH115-R$155","v":35776.190476190503},{"$f":"AH114-AH115","v":1942171.4285714279},{"$f":"IF(AND(AK114=0,AH115<=AH116,AH115<=AH117),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.19047619042,{"$f":"AH116-R$155","v":283276.19047619047},{"$f":"AH114-AH116","v":1694671.4285714282},{"$f":"IF(AND(AK114=0,AK115=0,AH116<=AH117),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH117-R$155","v":975000},{"$f":"AH114-AH117","v":1002947.6190476185},{"$f":"1-AK114-AK115-AK116","v":0}]
[null,null,null,null,15,4,"Restore",{"$f":"$I$34+$J$34","v":1525000},{"$f":"IF(AND($K$34=1,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=1),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=2),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=3),1,0)","v":1},{"$f":"IF(AND($K$34=2,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=3),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=4),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=5),1,0)","v":0},0,1644999.9999999998,{"$f":"AH118-S$155","v":-2500000},{"$f":"AH118-AH118","v":0},1]
[null,null,null,null,16,0,{"$f":"VLOOKUP(F119,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,{"$f":"O106","v":0},{"$f":"P106","v":0},0,0,0,{"$f":"$I$22*(1-$H$35)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$35)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I119:AA119)","v":1.9900000000000029E-2},0,0,0,0,0,286567.61904761865,{"$f":"AH119-T$155","v":76567.61904761914},{"$f":"AH119-AH119","v":0},{"$f":"IF(AND(AH119<=AH120,AH119<=AH121),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":12500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,0,1.0000000000000009E-2,0,0,0,0,0,250976.19047619001,{"$f":"AH120-T$155","v":40976.190476190503},{"$f":"AH119-AH120","v":35591.428571428638},{"$f":"IF(AND(AK119=0,AH120<=AH121),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH121-T$155","v":900000.00000000047},{"$f":"AH119-AH121","v":-823432.3809523813},{"$f":"1-AK119-AK120","v":0}]
[null,null,null,null,17,0,"Do Minimum",{"$f":"$G$23+$G$35","v":10500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P110","v":0},0,0,0,0,{"$f":"$I$23*(1-$H$35)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$35)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,439433.33333333302,{"$f":"AH122-U$155","v":229433.33333333326},{"$f":"AH122-AH122","v":0},{"$f":"IF(AND(AH122<=AH123,AH122<=AH124,AH122<=AH125),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":12500},0,0,0,0,0,0,0,0,{"$f":"Q120","v":0},0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,250976.19047619027,{"$f":"AH123-U$155","v":40976.190476190503},{"$f":"AH122-AH123","v":188457.14285714275},{"$f":"IF(AND(AK122=0,AH123<=AH124,AH123<=AH125),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":260000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,498476.19047619001,{"$f":"AH124-U$155","v":288476.19047619024},{"$f":"AH122-AH124","v":-59042.857142856985},{"$f":"IF(AND(AK122=0,AK123=0,AH124<=AH125),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH125-U$155","v":900000.00000000023},{"$f":"AH122-AH125","v":-670566.66666666698},{"$f":"1-AK122-AK123-AK124","v":0}]
[null,null,null,null,18,0,"Do Minimum",{"$f":"$G$24+$G$35","v":20000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q114","v":0},0,0,0,0,{"$f":"$I$24*(1-$H$35)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$35)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,639390.47619047586,{"$f":"AH126-V$155","v":429390.4761904761},{"$f":"AH126-AH126","v":0},{"$f":"IF(AND(AH126<=AH127,AH126<=AH128,AH126<=AH129),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":12500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q123","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,250976.19047619027,{"$f":"AH127-V$155","v":40976.190476190503},{"$f":"AH126-AH127","v":388414.28571428556},{"$f":"IF(AND(AK126=0,AH127<=AH128,AH127<=AH129),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":260000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,498476.1904761903,{"$f":"AH128-V$155","v":288476.19047619053},{"$f":"AH126-AH128","v":140914.28571428556},{"$f":"IF(AND(AK126=0,AK127=0,AH128<=AH129),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH129-V$155","v":900000.00000000023},{"$f":"AH126-AH129","v":-470609.52380952414},{"$f":"1-AK126-AK127-AK128","v":0}]
[null,null,null,null,19,0,"Do Minimum",{"$f":"$G$25+$G$35","v":60000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$35)","v":0.495},0.505,0,0,0,0,0,2203047.6190476185,{"$f":"AH130-W$155","v":1993047.6190476187},{"$f":"AH130-AH130","v":0},{"$f":"IF(AND(AH130<=AH131,AH130<=AH132,AH130<=AH133),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":12500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U127","v":0},{"$f":"V127","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,250976.19047619027,{"$f":"AH131-W$155","v":40976.190476190503},{"$f":"AH130-AH131","v":1952071.4285714282},{"$f":"IF(AND(AK130=0,AH131<=AH132,AH131<=AH133),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":260000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,498476.1904761903,{"$f":"AH132-W$155","v":288476.19047619053},{"$f":"AH130-AH132","v":1704571.4285714282},{"$f":"IF(AND(AK130=0,AK131=0,AH132<=AH133),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH133-W$155","v":900000.00000000023},{"$f":"AH130-AH133","v":1093047.6190476185},{"$f":"1-AK130-AK131-AK132","v":0}]
[null,null,null,null,20,4,"Restore",{"$f":"$I$35+$J$35","v":1550000},{"$f":"IF(AND($K$35=1,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=1),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=2),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=3),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=4),1,0)","v":1},{"$f":"IF(AND($K$35=2,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=4),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=5),1,0)","v":0},0,1749999.9999999995,{"$f":"AH134-X$155","v":-2499999.9999999995},{"$f":"AH134-AH134","v":0},1]
[null,null,null,null,21,0,{"$f":"VLOOKUP(F135,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$36","v":100000},0,0,0,0,0,0,0,0,0,0,{"$f":"O122","v":0},{"$f":"P122","v":0},0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$36)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$36)","v":9.9000000000000164E-3},0,0,1.9900000000000029E-2,803746.71201814071,{"$f":"AH135-Y$155","v":153746.71201814071},{"$f":"AH135-AH135","v":0},{"$f":"IF(AND(AH135<=AH136,AH135<=AH137),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":102500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,0,1.0000000000000009E-2,{"$f":"H136+$F$177*SUMPRODUCT(I136:AG136,$E$155:$AC$155)","v":764109.97732426308},{"$f":"AH136-Y$155","v":114109.97732426308},{"$f":"AH135-AH136","v":39636.734693877632},{"$f":"IF(AND(AK135=0,AH136<=AH137),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I137:AF137)","v":0},1200000,{"$f":"AH137-Y$155","v":550000},{"$f":"AH135-AH137","v":-396253.28798185929},{"$f":"1-AK135-AK136","v":0}]
[null,null,null,null,22,0,"Do Minimum",{"$f":"$G$23+$G$36","v":100500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P126","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$36)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$36)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,972793.65079365065,{"$f":"AH138-Z$155","v":322793.65079365077},{"$f":"AH138-AH138","v":0},{"$f":"IF(AND(AH138<=AH139,AH138<=AH140,AH138<=AH141),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":102500},0,0,0,0,0,0,0,0,{"$f":"Q136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,1.0000000000000009E-2,764109.97732426296,{"$f":"AH139-Z$155","v":114109.97732426308},{"$f":"AH138-AH139","v":208683.67346938769},{"$f":"IF(AND(AK138=0,AH139<=AH140,AH139<=AH141),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":350000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,1011609.9773242631,{"$f":"AH140-Z$155","v":361609.97732426319},{"$f":"AH138-AH140","v":-38816.326530612423},{"$f":"IF(AND(AK138=0,AK139=0,AH140<=AH141),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200000,{"$f":"AH141-Z$155","v":550000.00000000012},{"$f":"AH138-AH141","v":-227206.34920634935},{"$f":"1-AK138-AK139-AK140","v":0}]
[null,null,null,null,23,0,"Do Minimum",{"$f":"$G$24+$G$36","v":110000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q130","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$36)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$36)","v":9.8999999999999949E-2},0.10899999999999999,1192977.3242630383,{"$f":"AH142-AA$155","v":542977.32426303846},{"$f":"AH142-AH142","v":0},{"$f":"IF(AND(AH142<=AH143,AH142<=AH144,AH142<=AH145),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":102500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,1.0000000000000009E-2,764109.97732426296,{"$f":"AH143-AA$155","v":114109.97732426308},{"$f":"AH142-AH143","v":428867.34693877539},{"$f":"IF(AND(AK142=0,AH143<=AH144,AH143<=AH145),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":350000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,1011609.977324263,{"$f":"AH144-AA$155","v":361609.97732426308},{"$f":"AH142-AH144","v":181367.34693877539},{"$f":"IF(AND(AK142=0,AK143=0,AH144<=AH145),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1200000,{"$f":"AH145-AA$155","v":550000.00000000012},{"$f":"AH142-AH145","v":-7022.6757369616535},{"$f":"1-AK142-AK143-AK144","v":0}]
[null,null,null,null,24,0,"Do Minimum",{"$f":"$G$25+$G$36","v":150000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$36)","v":0.495},0.505,2918446.7120181406,{"$f":"AH146-AB$155","v":2268446.7120181406},{"$f":"AH146-AH146","v":0},{"$f":"IF(AND(AH146<=AH147,AH146<=AH148,AH146<=AH149),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":102500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U143","v":0},{"$f":"V143","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},1.0000000000000009E-2,764109.97732426296,{"$f":"AH147-AB$155","v":114109.97732426308},{"$f":"AH146-AH147","v":2154336.7346938774},{"$f":"IF(AND(AK146=0,AH147<=AH148,AH147<=AH149),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":350000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,1011609.977324263,{"$f":"AH148-AB$155","v":361609.97732426308},{"$f":"AH146-AH148","v":1906836.7346938776},{"$f":"IF(AND(AK146=0,AK147=0,AH148<=AH149),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1200000,{"$f":"AH149-AB$155","v":550000.00000000012},{"$f":"AH146-AH149","v":1718446.7120181406},{"$f":"1-AK146-AK147-AK148","v":0}]
[null,null,null,null,25,4,"Restore",{"$f":"$I$36+$J$36","v":2000000},{"$f":"IF(AND($K$36=1,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=1),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=2),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=3),1,0)","v":0},0,0,0,{"$f":"IF(AND($K$36=3,$L$36=4),1,0)","v":0},0,0,{"$f":"IF(AND($K$36=1,$L$36=5),1,0)","v":1},{"$f":"IF(AND($K$36=2,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=5),1,0)","v":0},0,2619047.6190476189,{"$f":"AH150-AC$155","v":-2499999.9999999995},{"$f":"AH150-AH150","v":0},1]
[]
[null,null,"SOLUTIONS"]
[null,null,null,null,"Decision Variables by State"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,104999.99999999994,104999.99999999994,104999.99999999994,104999.99999999994,4105000.0000000005,104999.9999999998,104999.99999999994,104999.99999999994,104999.99999999994,4105000,125999.99999999977,125999.99999999994,125999.99999999994,125999.99999999994,4144999.9999999995,209999.99999999951,209999.99999999977,209999.99999999977,209999.99999999977,4249999.9999999991,650000,649999.99999999988,649999.99999999988,649999.99999999988,5119047.6190476185]
[]
[null,null,null,null,"One-Row Solution"]
[null,null,null,null,null,"Do-Min Cost by Maint Risk - Agency",null,null,null,"Do-Min Cost by Maint Risk - User",null,null,null,"Additional Annual Cost by S/M Risk - Agency",null,null,null,null,"Additional Annual Cost by S/M Risk - User",null,null,null,null,"Treatment Costs",null,null,"Agency Failure Cost by S/M Risk",null,null,null,null,"User Failure Cost by S/M Risk",null,null,null,null,"Maint Risk Following Rehab",null,null,"Maint Risk Following Restore by Safety/Mob. Level",null,null,null,null,"Safety/Mob Risk Following Restore by Safety/Mob. Level",null,null,null,null,"TP by Maint Risk - Stay Same",null,null,null,"TP by Maint Risk - Det",null,null,"Failure Risk by S/M Risk",null,null,null,null,"Rec Action by State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit by State"]
[null,null,null,null,"Desc",1,2,3,4,1,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,1,2,3,4,4,1,2,3,4,5,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,4,1,2,3,1,2,3,4,5,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,{"$f":"F7","v":"Embankment"},{"$f":"E22","v":0},{"$f":"E23","v":500},{"$f":"E24","v":10000},{"$f":"E25","v":50000},{"$f":"F22","v":0},{"$f":"F23","v":0},{"$f":"F24","v":0},{"$f":"F25","v":0},{"$f":"E32","v":0},{"$f":"E33","v":0},{"$f":"E34","v":0},{"$f":"E35","v":0},{"$f":"E36","v":0},{"$f":"F32","v":0},{"$f":"F33","v":0},{"$f":"F34","v":0},{"$f":"F35","v":10000},{"$f":"F36","v":100000},{"$f":"G13","v":2500},{"$f":"G14","v":250000},{"$f":"G15","v":1000000},{"$f":"I32","v":1500000},{"$f":"I33","v":1500000},{"$f":"I34","v":1500000},{"$f":"I35","v":1500000},{"$f":"I36","v":1500000},{"$f":"J32","v":5000},{"$f":"J33","v":5000},{"$f":"J34","v":25000},{"$f":"J35","v":50000},{"$f":"J36","v":500000},{"$f":"H23","v":1},{"$f":"H24","v":2},{"$f":"H25","v":2},{"$f":"$K32","v":1},{"$f":"$K33","v":1},{"$f":"$K34","v":1},{"$f":"$K35","v":1},{"$f":"$K36","v":1},{"$f":"$L32","v":1},{"$f":"$L33","v":2},{"$f":"$L34","v":3},{"$f":"$L35","v":4},{"$f":"$L36","v":5},{"$f":"I22","v":0.98},{"$f":"I23","v":0.9},{"$f":"I24","v":0.8},{"$f":"I25","v":0.5},{"$f":"J22","v":1.0000000000000018E-2},{"$f":"J23","v":4.9999999999999975E-2},{"$f":"J24","v":9.999999999999995E-2},{"$f":"H32","v":0.01},{"$f":"H33","v":0.01},{"$f":"H34","v":0.01},{"$f":"H35","v":0.01},{"$f":"H36","v":0.01},{"$f":"G42","v":1},{"$f":"G43","v":1},{"$f":"G44","v":1},{"$f":"G45","v":1},{"$f":"G46","v":4},{"$f":"G47","v":1},{"$f":"G48","v":1},{"$f":"G49","v":1},{"$f":"G50","v":1},{"$f":"G51","v":4},{"$f":"G52","v":1},{"$f":"G53","v":1},{"$f":"G54","v":1},{"$f":"G55","v":1},{"$f":"G56","v":4},{"$f":"G57","v":1},{"$f":"G58","v":1},{"$f":"G59","v":1},{"$f":"G60","v":1},{"$f":"G61","v":4},{"$f":"G62","v":1},{"$f":"G63","v":1},{"$f":"G64","v":1},{"$f":"G65","v":1},{"$f":"G66","v":4},{"$f":"J42","v":35214.285714285768},{"$f":"J43","v":186571.42857142855},{"$f":"J44","v":384642.85714285704},{"$f":"J45","v":1933214.2857142857},{"$f":"J46","v":0},{"$f":"J47","v":35214.285714285797},{"$f":"J48","v":186571.42857142852},{"$f":"J49","v":384642.8571428571},{"$f":"J50","v":1933214.2857142857},{"$f":"J51","v":0},{"$f":"J52","v":35393.428571428667},{"$f":"J53","v":187467.14285714281},{"$f":"J54","v":386434.28571428556},{"$f":"J55","v":1942171.4285714279},{"$f":"J56","v":0},{"$f":"J57","v":35591.428571428638},{"$f":"J58","v":188457.14285714275},{"$f":"J59","v":388414.28571428556},{"$f":"J60","v":1952071.4285714282},{"$f":"J61","v":0},{"$f":"J62","v":39636.734693877632},{"$f":"J63","v":208683.67346938769},{"$f":"J64","v":428867.34693877539},{"$f":"J65","v":2154336.7346938774},{"$f":"J66","v":0}]
[]
[]
[null,null,null,null,"Yes/No"]
[null,null,null,null,"Yes"]
[null,null,null,null,"No"]
[]
[null,null,null,null,"Treatment Labels"]
[null,null,null,null,"ID","Label"]
[null,null,null,null,0,"Do Minimum"]
[null,null,null,null,1,"Maintain"]
[null,null,null,null,2,"Rehab"]
[null,null,null,null,3,"Reconstruct"]
[null,null,null,null,4,"Restore"]
[]
[null,null,null,null,"Other Parameters"]
[null,null,null,null,"Desc","Value"]
[null,null,null,null,"Disc Factor",{"$f":"1/(1+F8)","v":0.95238095238095233}]
[null,null,null,null,"Obj Function",{"$f":"SUM(E155:AC155)","v":26508047.619047619}]

{"sheet":"Subgrade","index":19,"n_rows":178,"n_cols":111,"rows_kept":178,"cut":false,"hidden":false,"merged":[[31,12,31,14],[32,12,32,14],[33,12,33,14],[34,12,34,14],[35,12,35,14],[29,3,30,3],[30,12,30,14],[19,3,20,3],[19,7,20,7],[20,12,20,14],[21,12,21,14],[22,12,22,14],[23,12,23,14],[24,12,24,14],[28,4,29,6],[28,7,30,7],[28,8,28,9],[28,10,28,11],[11,7,11,10],[12,7,12,10],[13,7,13,10],[14,7,14,10],[18,4,18,6],[18,8,18,11]]}
[]
[null,"NCHRP Project 24-46 GAM Planner"]
[null,"Asset Model: Subgrade"]
[]
[null,null,"MISCELLANEOUS PARAMETERS"]
[]
[null,null,null,"Description",null,"Subgrade"]
[null,null,null,"Discount Rate",null,0.05]
[]
[null,null,"TREATMENTS"]
[]
[null,null,null,"ID","Description","Feasible","Annual Agency Cost","Notes"]
[null,null,null,1,{"$f":"F170","v":"Maintain"},"Yes",5000,"$5/ln-ft: pavement patching, maintaining drainage, inspection"]
[null,null,null,2,{"$f":"F171","v":"Rehab"},"Yes",250000,"$500/ln-ft: Limited rehab options(?), new pavement, install additional ground improvement"]
[null,null,null,3,{"$f":"F172","v":"Reconstruct"},"Yes",500000,"$1000/ln-ft: Restores asset to Level 1 for Maintenance O&M and Safety/Mobility Consequence with long design-life ~$0.5M/mile)"]
[]
[null,null,"PARAMETERS SPECIFIED BY OPERATIONS & MAINTENANCE CONDITION LEVEL"]
[]
[null,null,null,null,"Do Minimum Cost",null,null,null,"One-Year Probabilities for the Do-Minimum Action"]
[null,null,null,"Risk Level",null,null,null,"O&M Condition Level After Rehab",null,null,"Med. Years"]
[null,null,null,null,"Agency","User","Total",null,"Stay the Same","Deteriorate","to Deteriorate","Fail","Notes"]
[null,null,null,1,0,0,{"$f":"E22+F22","v":0},"N/A",0.98,{"$f":"1-I22-L22","v":1.0000000000000018E-2},{"$f":"LN(0.5)/LN(I22)","v":34.309618491520645},0.01]
[null,null,null,2,500,0,{"$f":"E23+F23","v":500},1,0.9,{"$f":"1-I23-L23","v":4.9999999999999975E-2},{"$f":"LN(0.5)/LN(I23)","v":6.5788134789605852},0.05]
[null,null,null,3,2500,0,{"$f":"E24+F24","v":2500},2,0.8,{"$f":"1-I24-L24","v":9.999999999999995E-2},{"$f":"LN(0.5)/LN(I24)","v":3.1062837195053903},0.1]
[null,null,null,4,25000,0,{"$f":"E25+F25","v":25000},2,0.5,"N/A",{"$f":"LN(0.5)/LN(I25)","v":1},0.5]
[]
[null,null,"PARAMETERS SPECIFIED BY SAFETY & MOBILITY RISK LEVEL"]
[]
[null,null,null,null,"Additional Annual Cost (Relative to Do Min Cost Above)",null,null,"Annual Failure Risk for a New Asset","Unit Failure Cost",null,"Level Following Failure"]
[null,null,null,"Risk Level"]
[null,null,null,null,"Agency","User","Total",null,"Agency","User","O&M Condition","Safety/Mobility Risk","Notes"]
[null,null,null,1,0,0,{"$f":"E32+F32","v":0},0.01,750000,5000,1,1]
[null,null,null,2,0,0,{"$f":"E33+F33","v":0},0.01,750000,5000,1,2]
[null,null,null,3,0,0,1000,0.01,750000,25000,1,3]
[null,null,null,4,0,10000,{"$f":"E35+F35","v":10000},0.01,750000,50000,1,4]
[null,null,null,5,0,50000,{"$f":"E36+F36","v":50000},0.01,750000,500000,1,5]
[]
[null,null,"SOLUTION BY STATE"]
[]
[null,null,null,null,"O&M","Safety/Mobility"]
[null,null,null,"State","Condition Level","Conseq. Level","Rec. Action","Desc.","Long-Term Cost","Benefit"]
[null,null,null,1,1,1,{"$f":"SUMPRODUCT(F72:F73,$AK72:$AK73)","v":1},{"$f":"VLOOKUP(G42,$E$169:$F$173,2)","v":"Maintain"},{"$f":"SUMPRODUCT(AH72:AH73,$AK72:$AK73)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ72:AJ73,$AK72:$AK73)","v":32714.285714285768}]
[null,null,null,2,2,1,{"$f":"SUMPRODUCT(F74:F77,$AK74:$AK77)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH74:AH77,$AK74:$AK77)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ74:AJ77,$AK74:$AK77)","v":184071.42857142855}]
[null,null,null,3,3,1,{"$f":"SUMPRODUCT(F78:F81,$AK78:$AK81)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH78:AH81,$AK78:$AK81)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ78:AJ81,$AK78:$AK81)","v":374642.85714285716}]
[null,null,null,4,4,1,{"$f":"SUMPRODUCT(F82:F85,$AK82:$AK85)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH82:AH85,$AK82:$AK85)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ82:AJ85,$AK82:$AK85)","v":1905714.2857142857}]
[null,null,null,5,5,1,4,"Restore",{"$f":"AH86","v":855000},0]
[null,null,null,6,1,2,{"$f":"SUMPRODUCT(F87:F89,$AK87:$AK89)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH87:AH89,$AK87:$AK89)","v":143095.23809523793},{"$f":"SUMPRODUCT(AJ87:AJ89,$AK87:$AK89)","v":32714.285714285797}]
[null,null,null,7,2,2,{"$f":"SUMPRODUCT(F90:F93,$AK90:$AK93)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH90:AH93,$AK90:$AK93)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ90:AJ93,$AK90:$AK93)","v":184071.42857142852}]
[null,null,null,8,3,2,{"$f":"SUMPRODUCT(F94:F97,$AK94:$AK97)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH94:AH97,$AK94:$AK97)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ94:AJ97,$AK94:$AK97)","v":374642.85714285704}]
[null,null,null,9,4,2,{"$f":"SUMPRODUCT(F98:F101,$AK98:$AK101)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH98:AH101,$AK98:$AK101)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ98:AJ101,$AK98:$AK101)","v":1905714.2857142857}]
[null,null,null,10,5,2,4,"Restore",{"$f":"AH102","v":854999.99999999977},0]
[null,null,null,11,1,3,{"$f":"SUMPRODUCT(F103:F105,$AK103:$AK105)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH103:AH105,$AK103:$AK105)","v":164276.19047619027},{"$f":"SUMPRODUCT(AJ103:AJ105,$AK103:$AK105)","v":32893.428571428667}]
[null,null,null,12,2,3,{"$f":"SUMPRODUCT(F106:F109,$AK106:$AK109)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH106:AH109,$AK106:$AK109)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ106:AJ109,$AK106:$AK109)","v":184967.14285714281}]
[null,null,null,13,3,3,{"$f":"SUMPRODUCT(F110:F113,$AK110:$AK113)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH110:AH113,$AK110:$AK113)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ110:AJ113,$AK110:$AK113)","v":376434.28571428556}]
[null,null,null,14,4,3,{"$f":"SUMPRODUCT(F114:F117,$AK114:$AK117)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH114:AH117,$AK114:$AK117)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ114:AJ117,$AK114:$AK117)","v":1914671.4285714279}]
[null,null,null,15,5,3,4,"Restore",{"$f":"AH118","v":894999.99999999977},0]
[null,null,null,16,1,4,{"$f":"SUMPRODUCT(F119:F121,$AK119:$AK121)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH119:AH121,$AK119:$AK121)","v":253476.19047619001},{"$f":"SUMPRODUCT(AJ119:AJ121,$AK119:$AK121)","v":33091.428571428638}]
[null,null,null,17,2,4,{"$f":"SUMPRODUCT(F122:F125,$AK122:$AK125)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH122:AH125,$AK122:$AK125)","v":253476.19047619027},{"$f":"SUMPRODUCT(AJ122:AJ125,$AK122:$AK125)","v":185957.14285714275}]
[null,null,null,18,3,4,{"$f":"SUMPRODUCT(F126:F129,$AK126:$AK129)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH126:AH129,$AK126:$AK129)","v":253476.19047619027},{"$f":"SUMPRODUCT(AJ126:AJ129,$AK126:$AK129)","v":378414.28571428556}]
[null,null,null,19,4,4,{"$f":"SUMPRODUCT(F130:F133,$AK130:$AK133)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH130:AH133,$AK130:$AK133)","v":253476.19047619027},{"$f":"SUMPRODUCT(AJ130:AJ133,$AK130:$AK133)","v":1924571.4285714282}]
[null,null,null,20,5,4,4,"Restore",{"$f":"AH134","v":999999.99999999953},0]
[null,null,null,21,1,5,{"$f":"SUMPRODUCT(F135:F137,$AK135:$AK137)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH135:AH137,$AK135:$AK137)","v":650000},{"$f":"SUMPRODUCT(AJ135:AJ137,$AK135:$AK137)","v":103746.71201814071}]
[null,null,null,22,2,5,{"$f":"SUMPRODUCT(F138:F141,$AK138:$AK141)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH138:AH141,$AK138:$AK141)","v":650000},{"$f":"SUMPRODUCT(AJ138:AJ141,$AK138:$AK141)","v":272793.65079365065}]
[null,null,null,23,3,5,{"$f":"SUMPRODUCT(F142:F145,$AK142:$AK145)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH142:AH145,$AK142:$AK145)","v":650000},{"$f":"SUMPRODUCT(AJ142:AJ145,$AK142:$AK145)","v":485477.32426303835}]
[null,null,null,24,4,5,{"$f":"SUMPRODUCT(F146:F149,$AK146:$AK149)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH146:AH149,$AK146:$AK149)","v":650000},{"$f":"SUMPRODUCT(AJ146:AJ149,$AK146:$AK149)","v":2193446.7120181406}]
[null,null,null,25,5,5,4,"Restore",{"$f":"AH150","v":1869047.6190476189},0]
[]
[null,null,"DETAILED DATA"]
[]
[null,null,null,null,null,null,null,null,"Transition Probability to State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution Details"]
[null,null,null,null,"State","Action","Desc","Unit Cost",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"LT Cost","LT Cost - Slack","Benefit","Optimal"]
[null,null,null,null,1,0,{"$f":"VLOOKUP(F72,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$32","v":0},{"$f":"$I$22*(1-$H$32)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$32)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I72:L72)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I72:AF72)","v":0},{"$f":"H72+$F$177*SUMPRODUCT(I72:AG72,$E$155:$AC$155)","v":175809.52380952385},{"$f":"AH72-E$155","v":70809.523809523904},{"$f":"AH72-AH72","v":0},{"$f":"IF(AH72<=AH73,1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"IF($F$14=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,0,{"$f":"1-SUM(I73:L73)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I73:AA73)","v":0},0,0,0,0,{"$f":"1-SUM(I73:AF73)","v":0},143095.23809523808,{"$f":"AH73-E$155","v":38095.238095238135},{"$f":"AH72-AH73","v":32714.285714285768},{"$f":"1-AK72","v":1}]
[null,null,null,null,2,0,"Do Minimum",{"$f":"$G$23+$G$32","v":500},0,{"$f":"$I$23*(1-$H$32)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$32)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I74:AA74)","v":0},0,0,0,0,0,327166.66666666663,{"$f":"AH74-F$155","v":222166.66666666669},{"$f":"AH74-AH74","v":0},{"$f":"IF(AND(AH74<=AH75,AH74<=AH76,AH74<=AH77),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I75:AA75)","v":0},0,0,0,0,0,143095.23809523808,{"$f":"AH75-F$155","v":38095.238095238135},{"$f":"AH74-AH75","v":184071.42857142855},{"$f":"IF(AND(AK74=0,AH75<=AH76,AH75<=AH77),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I76:AA76)","v":0},0,0,0,0,0,388095.23809523811,{"$f":"AH76-F$155","v":283095.23809523816},{"$f":"AH74-AH76","v":-60928.571428571478},{"$f":"IF(AND(AK74=0,AK75=0,AH76<=AH77),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I77:AA77)","v":0},0,0,0,0,0,600000,{"$f":"AH77-F$155","v":495000.00000000006},{"$f":"AH74-AH77","v":-272833.33333333337},{"$f":"1-AK74-AK75-AK76","v":0}]
[null,null,null,null,3,0,"Do Minimum",{"$f":"$G$24+$G$32","v":2500},0,0,{"$f":"$I$24*(1-$H$32)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$32)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,517738.09523809521,{"$f":"AH78-G$155","v":412738.09523809527},{"$f":"AH78-AH78","v":0},{"$f":"IF(AND(AH78<=AH79,AH78<=AH80,AH78<=AH81),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I75","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523808,{"$f":"AH79-G$155","v":38095.238095238135},{"$f":"AH78-AH79","v":374642.85714285716},{"$f":"IF(AND(AK78=0,AH79<=AH80,AH79<=AH81),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523811,{"$f":"AH80-G$155","v":283095.23809523816},{"$f":"AH78-AH80","v":129642.8571428571},{"$f":"IF(AND(AK78=0,AK79=0,AH80<=AH81),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH81-G$155","v":495000.00000000006},{"$f":"AH78-AH81","v":-82261.904761904792},{"$f":"1-AK78-AK79-AK80","v":0}]
[null,null,null,null,4,0,"Do Minimum",{"$f":"$G$25+$G$32","v":25000},0,0,0,{"$f":"$I$25*(1-$H$32)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2048809.5238095238,{"$f":"AH82-H$155","v":1943809.5238095238},{"$f":"AH82-AH82","v":0},{"$f":"IF(AND(AH82<=AH83,AH82<=AH84,AH82<=AH85),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I79","v":0},{"$f":"J79","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523808,{"$f":"AH83-H$155","v":38095.238095238135},{"$f":"AH82-AH83","v":1905714.2857142857},{"$f":"IF(AND(AK82=0,AH83<=AH84,AH83<=AH85),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523811,{"$f":"AH84-H$155","v":283095.23809523816},{"$f":"AH82-AH84","v":1660714.2857142857},{"$f":"IF(AND(AK82=0,AK83=0,AH84<=AH85),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH85-H$155","v":495000.00000000006},{"$f":"AH82-AH85","v":1448809.5238095238},{"$f":"1-AK82-AK83-AK84","v":0}]
[null,null,null,null,5,4,"Restore",{"$f":"$I$32+$J$32","v":755000},{"$f":"IF(AND($K$32=1,$L$32=1),1,0)","v":1},{"$f":"IF(AND($K$32=2,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=1),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=2),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=3),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=4),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=5),1,0)","v":0},0,855000,{"$f":"AH86-I$155","v":-3250000.0000000005},{"$f":"AH86-AH86","v":0},1]
[null,null,null,null,6,0,{"$f":"VLOOKUP(F87,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$33","v":0},0,0,0,0,0,{"$f":"$I$22*(1-$H$33)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$33)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I87:Q87)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175809.52380952373,{"$f":"AH87-J$155","v":70809.523809523933},{"$f":"AH87-AH87","v":0},{"$f":"IF(AND(AH87<=AH88,AH87<=AH89),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,{"$f":"1-SUM(I88:Q88)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523793,{"$f":"AH88-J$155","v":38095.238095238135},{"$f":"AH87-AH88","v":32714.285714285797},{"$f":"IF(AND(AK87=0,AH88<=AH89),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,0,0,0,0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,638095.23809523811,{"$f":"AH89-J$155","v":533095.23809523834},{"$f":"AH87-AH89","v":-462285.71428571438},{"$f":"1-AK87-AK88","v":0}]
[null,null,null,null,7,0,"Do Minimum",{"$f":"$G$23+$G$33","v":500},0,0,0,0,0,0,{"$f":"$I$23*(1-$H$33)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$33)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327166.66666666657,{"$f":"AH90-K$155","v":222166.66666666663},{"$f":"AH90-AH90","v":0},{"$f":"IF(AND(AH90<=AH91,AH90<=AH92,AH90<=AH93),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH91-K$155","v":38095.238095238106},{"$f":"AH90-AH91","v":184071.42857142852},{"$f":"IF(AND(AK90=0,AH91<=AH92,AH91<=AH93),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523793,{"$f":"AH92-K$155","v":283095.23809523799},{"$f":"AH90-AH92","v":-60928.571428571362},{"$f":"IF(AND(AK90=0,AK91=0,AH92<=AH93),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH93-K$155","v":495000.00000000006},{"$f":"AH90-AH93","v":-272833.33333333343},{"$f":"1-AK90-AK91-AK92","v":0}]
[null,null,null,null,8,0,"Do Minimum",{"$f":"$G$24+$G$33","v":2500},0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$33)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$33)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,517738.09523809509,{"$f":"AH94-L$155","v":412738.09523809515},{"$f":"AH94-AH94","v":0},{"$f":"IF(AND(AH94<=AH95,AH94<=AH96,AH94<=AH97),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"N91","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH95-L$155","v":38095.238095238106},{"$f":"AH94-AH95","v":374642.85714285704},{"$f":"IF(AND(AK94=0,AH95<=AH96,AH95<=AH97),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523805,{"$f":"AH96-L$155","v":283095.23809523811},{"$f":"AH94-AH96","v":129642.85714285704},{"$f":"IF(AND(AK94=0,AK95=0,AH96<=AH97),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH97-L$155","v":495000.00000000006},{"$f":"AH94-AH97","v":-82261.904761904909},{"$f":"1-AK94-AK95-AK96","v":0}]
[null,null,null,null,9,0,"Do Minimum",{"$f":"$G$25+$G$33","v":25000},0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$33)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2048809.5238095238,{"$f":"AH98-M$155","v":1943809.5238095238},{"$f":"AH98-AH98","v":0},{"$f":"IF(AND(AH98<=AH99,AH98<=AH100,AH98<=AH101),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH99-M$155","v":38095.238095238106},{"$f":"AH98-AH99","v":1905714.2857142857},{"$f":"IF(AND(AK98=0,AH99<=AH100,AH99<=AH101),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523805,{"$f":"AH100-M$155","v":283095.23809523811},{"$f":"AH98-AH100","v":1660714.2857142857},{"$f":"IF(AND(AK98=0,AK99=0,AH100<=AH101),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH101-M$155","v":495000.00000000006},{"$f":"AH98-AH101","v":1448809.5238095238},{"$f":"1-AK98-AK99-AK100","v":0}]
[null,null,null,null,10,4,"Restore",{"$f":"$I$33+$J$33","v":755000},{"$f":"IF(AND($K$33=1,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=1),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=2),1,0)","v":1},{"$f":"IF(AND($K$33=2,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=2),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=3),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=4),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=5),1,0)","v":0},0,854999.99999999977,{"$f":"AH102-N$155","v":-3250000},{"$f":"AH102-AH102","v":0},1]
[null,null,null,null,11,0,{"$f":"VLOOKUP(F103,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$34","v":1000},0,0,0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$34)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$34)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I103:V103)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,197169.61904761894,{"$f":"AH103-O$155","v":71169.61904761917},{"$f":"AH103-AH103","v":0},{"$f":"IF(AND(AH103<=AH104,AH103<=AH105),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,0,{"$f":"1-SUM(I104:V104)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,164276.19047619027,{"$f":"AH104-O$155","v":38276.190476190503},{"$f":"AH103-AH104","v":32893.428571428667},{"$f":"IF(AND(AK103=0,AH104<=AH105),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH105-O$155","v":475000.00000000023},{"$f":"AH103-AH105","v":-403830.38095238106},{"$f":"1-AK103-AK104","v":0}]
[null,null,null,null,12,0,"Do Minimum",{"$f":"$G$23+$G$34","v":1500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$34)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$34)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,349243.33333333326,{"$f":"AH106-P$155","v":223243.33333333331},{"$f":"AH106-AH106","v":0},{"$f":"IF(AND(AH106<=AH107,AH106<=AH108,AH106<=AH109),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,{"$f":"Q104","v":0},0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH107-P$155","v":38276.190476190503},{"$f":"AH106-AH107","v":184967.14285714281},{"$f":"IF(AND(AK106=0,AH107<=AH108,AH107<=AH109),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.1904761903,{"$f":"AH108-P$155","v":283276.19047619036},{"$f":"AH106-AH108","v":-60032.857142857043},{"$f":"IF(AND(AK106=0,AK107=0,AH108<=AH109),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH109-P$155","v":475000.00000000006},{"$f":"AH106-AH109","v":-251756.66666666674},{"$f":"1-AK106-AK107-AK108","v":0}]
[null,null,null,null,13,0,"Do Minimum",{"$f":"$G$24+$G$34","v":3500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$34)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$34)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,540710.47619047598,{"$f":"AH110-Q$155","v":414710.47619047604},{"$f":"AH110-AH110","v":0},{"$f":"IF(AND(AH110<=AH111,AH110<=AH112,AH110<=AH113),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH111-Q$155","v":38276.190476190503},{"$f":"AH110-AH111","v":376434.28571428556},{"$f":"IF(AND(AK110=0,AH111<=AH112,AH111<=AH113),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.19047619042,{"$f":"AH112-Q$155","v":283276.19047619047},{"$f":"AH110-AH112","v":131434.28571428556},{"$f":"IF(AND(AK110=0,AK111=0,AH112<=AH113),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH113-Q$155","v":475000.00000000006},{"$f":"AH110-AH113","v":-60289.52380952402},{"$f":"1-AK110-AK111-AK112","v":0}]
[null,null,null,null,14,0,"Do Minimum",{"$f":"$G$25+$G$34","v":26000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$34)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,2078947.6190476185,{"$f":"AH114-R$155","v":1952947.6190476185},{"$f":"AH114-AH114","v":0},{"$f":"IF(AND(AH114<=AH115,AH114<=AH116,AH114<=AH117),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH115-R$155","v":38276.190476190503},{"$f":"AH114-AH115","v":1914671.4285714279},{"$f":"IF(AND(AK114=0,AH115<=AH116,AH115<=AH117),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.19047619042,{"$f":"AH116-R$155","v":283276.19047619047},{"$f":"AH114-AH116","v":1669671.4285714282},{"$f":"IF(AND(AK114=0,AK115=0,AH116<=AH117),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH117-R$155","v":475000.00000000006},{"$f":"AH114-AH117","v":1477947.6190476185},{"$f":"1-AK114-AK115-AK116","v":0}]
[null,null,null,null,15,4,"Restore",{"$f":"$I$34+$J$34","v":775000},{"$f":"IF(AND($K$34=1,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=1),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=2),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=3),1,0)","v":1},{"$f":"IF(AND($K$34=2,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=3),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=4),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=5),1,0)","v":0},0,894999.99999999977,{"$f":"AH118-S$155","v":-3250000},{"$f":"AH118-AH118","v":0},1]
[null,null,null,null,16,0,{"$f":"VLOOKUP(F119,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,{"$f":"O106","v":0},{"$f":"P106","v":0},0,0,0,{"$f":"$I$22*(1-$H$35)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$35)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I119:AA119)","v":1.9900000000000029E-2},0,0,0,0,0,286567.61904761865,{"$f":"AH119-T$155","v":76567.61904761914},{"$f":"AH119-AH119","v":0},{"$f":"IF(AND(AH119<=AH120,AH119<=AH121),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":15000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,0,1.0000000000000009E-2,0,0,0,0,0,253476.19047619001,{"$f":"AH120-T$155","v":43476.190476190503},{"$f":"AH119-AH120","v":33091.428571428638},{"$f":"IF(AND(AK119=0,AH120<=AH121),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":510000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,610000,{"$f":"AH121-T$155","v":400000.00000000047},{"$f":"AH119-AH121","v":-323432.38095238135},{"$f":"1-AK119-AK120","v":0}]
[null,null,null,null,17,0,"Do Minimum",{"$f":"$G$23+$G$35","v":10500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P110","v":0},0,0,0,0,{"$f":"$I$23*(1-$H$35)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$35)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,439433.33333333302,{"$f":"AH122-U$155","v":229433.33333333326},{"$f":"AH122-AH122","v":0},{"$f":"IF(AND(AH122<=AH123,AH122<=AH124,AH122<=AH125),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":15000},0,0,0,0,0,0,0,0,{"$f":"Q120","v":0},0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,253476.19047619027,{"$f":"AH123-U$155","v":43476.190476190503},{"$f":"AH122-AH123","v":185957.14285714275},{"$f":"IF(AND(AK122=0,AH123<=AH124,AH123<=AH125),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":260000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,498476.19047619001,{"$f":"AH124-U$155","v":288476.19047619024},{"$f":"AH122-AH124","v":-59042.857142856985},{"$f":"IF(AND(AK122=0,AK123=0,AH124<=AH125),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":510000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,610000,{"$f":"AH125-U$155","v":400000.00000000023},{"$f":"AH122-AH125","v":-170566.66666666698},{"$f":"1-AK122-AK123-AK124","v":0}]
[null,null,null,null,18,0,"Do Minimum",{"$f":"$G$24+$G$35","v":12500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q114","v":0},0,0,0,0,{"$f":"$I$24*(1-$H$35)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$35)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,631890.47619047586,{"$f":"AH126-V$155","v":421890.4761904761},{"$f":"AH126-AH126","v":0},{"$f":"IF(AND(AH126<=AH127,AH126<=AH128,AH126<=AH129),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":15000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q123","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,253476.19047619027,{"$f":"AH127-V$155","v":43476.190476190503},{"$f":"AH126-AH127","v":378414.28571428556},{"$f":"IF(AND(AK126=0,AH127<=AH128,AH127<=AH129),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":260000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,498476.1904761903,{"$f":"AH128-V$155","v":288476.19047619053},{"$f":"AH126-AH128","v":133414.28571428556},{"$f":"IF(AND(AK126=0,AK127=0,AH128<=AH129),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":510000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,610000,{"$f":"AH129-V$155","v":400000.00000000023},{"$f":"AH126-AH129","v":21890.476190475863},{"$f":"1-AK126-AK127-AK128","v":0}]
[null,null,null,null,19,0,"Do Minimum",{"$f":"$G$25+$G$35","v":35000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$35)","v":0.495},0.505,0,0,0,0,0,2178047.6190476185,{"$f":"AH130-W$155","v":1968047.6190476187},{"$f":"AH130-AH130","v":0},{"$f":"IF(AND(AH130<=AH131,AH130<=AH132,AH130<=AH133),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":15000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U127","v":0},{"$f":"V127","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,253476.19047619027,{"$f":"AH131-W$155","v":43476.190476190503},{"$f":"AH130-AH131","v":1924571.4285714282},{"$f":"IF(AND(AK130=0,AH131<=AH132,AH131<=AH133),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":260000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,498476.1904761903,{"$f":"AH132-W$155","v":288476.19047619053},{"$f":"AH130-AH132","v":1679571.4285714282},{"$f":"IF(AND(AK130=0,AK131=0,AH132<=AH133),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":510000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,610000,{"$f":"AH133-W$155","v":400000.00000000023},{"$f":"AH130-AH133","v":1568047.6190476185},{"$f":"1-AK130-AK131-AK132","v":0}]
[null,null,null,null,20,4,"Restore",{"$f":"$I$35+$J$35","v":800000},{"$f":"IF(AND($K$35=1,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=1),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=2),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=3),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=4),1,0)","v":1},{"$f":"IF(AND($K$35=2,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=4),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=5),1,0)","v":0},0,999999.99999999953,{"$f":"AH134-X$155","v":-3249999.9999999995},{"$f":"AH134-AH134","v":0},1]
[null,null,null,null,21,0,{"$f":"VLOOKUP(F135,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$36","v":50000},0,0,0,0,0,0,0,0,0,0,{"$f":"O122","v":0},{"$f":"P122","v":0},0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$36)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$36)","v":9.9000000000000164E-3},0,0,1.9900000000000029E-2,753746.71201814071,{"$f":"AH135-Y$155","v":103746.71201814071},{"$f":"AH135-AH135","v":0},{"$f":"IF(AND(AH135<=AH136,AH135<=AH137),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":55000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,0,1.0000000000000009E-2,{"$f":"H136+$F$177*SUMPRODUCT(I136:AG136,$E$155:$AC$155)","v":716609.97732426308},{"$f":"AH136-Y$155","v":66609.977324263076},{"$f":"AH135-AH136","v":37136.734693877632},{"$f":"IF(AND(AK135=0,AH136<=AH137),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I137:AF137)","v":0},650000,{"$f":"AH137-Y$155","v":0},{"$f":"AH135-AH137","v":103746.71201814071},{"$f":"1-AK135-AK136","v":1}]
[null,null,null,null,22,0,"Do Minimum",{"$f":"$G$23+$G$36","v":50500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P126","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$36)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$36)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,922793.65079365065,{"$f":"AH138-Z$155","v":272793.65079365077},{"$f":"AH138-AH138","v":0},{"$f":"IF(AND(AH138<=AH139,AH138<=AH140,AH138<=AH141),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":55000},0,0,0,0,0,0,0,0,{"$f":"Q136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,1.0000000000000009E-2,716609.97732426296,{"$f":"AH139-Z$155","v":66609.977324263076},{"$f":"AH138-AH139","v":206183.67346938769},{"$f":"IF(AND(AK138=0,AH139<=AH140,AH139<=AH141),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,961609.97732426308,{"$f":"AH140-Z$155","v":311609.97732426319},{"$f":"AH138-AH140","v":-38816.326530612423},{"$f":"IF(AND(AK138=0,AK139=0,AH140<=AH141),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650000,{"$f":"AH141-Z$155","v":0},{"$f":"AH138-AH141","v":272793.65079365065},{"$f":"1-AK138-AK139-AK140","v":1}]
[null,null,null,null,23,0,"Do Minimum",{"$f":"$G$24+$G$36","v":52500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q130","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$36)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$36)","v":9.8999999999999949E-2},0.10899999999999999,1135477.3242630383,{"$f":"AH142-AA$155","v":485477.32426303846},{"$f":"AH142-AH142","v":0},{"$f":"IF(AND(AH142<=AH143,AH142<=AH144,AH142<=AH145),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":55000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,1.0000000000000009E-2,716609.97732426296,{"$f":"AH143-AA$155","v":66609.977324263076},{"$f":"AH142-AH143","v":418867.34693877539},{"$f":"IF(AND(AK142=0,AH143<=AH144,AH143<=AH145),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,961609.97732426296,{"$f":"AH144-AA$155","v":311609.97732426308},{"$f":"AH142-AH144","v":173867.34693877539},{"$f":"IF(AND(AK142=0,AK143=0,AH144<=AH145),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,650000,{"$f":"AH145-AA$155","v":0},{"$f":"AH142-AH145","v":485477.32426303835},{"$f":"1-AK142-AK143-AK144","v":1}]
[null,null,null,null,24,0,"Do Minimum",{"$f":"$G$25+$G$36","v":75000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$36)","v":0.495},0.505,2843446.7120181406,{"$f":"AH146-AB$155","v":2193446.7120181406},{"$f":"AH146-AH146","v":0},{"$f":"IF(AND(AH146<=AH147,AH146<=AH148,AH146<=AH149),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":55000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U143","v":0},{"$f":"V143","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},1.0000000000000009E-2,716609.97732426296,{"$f":"AH147-AB$155","v":66609.977324263076},{"$f":"AH146-AH147","v":2126836.7346938774},{"$f":"IF(AND(AK146=0,AH147<=AH148,AH147<=AH149),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,961609.97732426296,{"$f":"AH148-AB$155","v":311609.97732426308},{"$f":"AH146-AH148","v":1881836.7346938776},{"$f":"IF(AND(AK146=0,AK147=0,AH148<=AH149),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,650000,{"$f":"AH149-AB$155","v":0},{"$f":"AH146-AH149","v":2193446.7120181406},{"$f":"1-AK146-AK147-AK148","v":1}]
[null,null,null,null,25,4,"Restore",{"$f":"$I$36+$J$36","v":1250000},{"$f":"IF(AND($K$36=1,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=1),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=2),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=3),1,0)","v":0},0,0,0,{"$f":"IF(AND($K$36=3,$L$36=4),1,0)","v":0},0,0,{"$f":"IF(AND($K$36=1,$L$36=5),1,0)","v":1},{"$f":"IF(AND($K$36=2,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=5),1,0)","v":0},0,1869047.6190476189,{"$f":"AH150-AC$155","v":-3249999.9999999995},{"$f":"AH150-AH150","v":0},1]
[]
[null,null,"SOLUTIONS"]
[null,null,null,null,"Decision Variables by State"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,104999.99999999994,104999.99999999994,104999.99999999994,104999.99999999994,4105000.0000000005,104999.9999999998,104999.99999999994,104999.99999999994,104999.99999999994,4105000,125999.99999999977,125999.99999999994,125999.99999999994,125999.99999999994,4144999.9999999995,209999.99999999951,209999.99999999977,209999.99999999977,209999.99999999977,4249999.9999999991,650000,649999.99999999988,649999.99999999988,649999.99999999988,5119047.6190476185]
[]
[null,null,null,null,"One-Row Solution"]
[null,null,null,null,null,"Do-Min Cost by Maint Risk - Agency",null,null,null,"Do-Min Cost by Maint Risk - User",null,null,null,"Additional Annual Cost by S/M Risk - Agency",null,null,null,null,"Additional Annual Cost by S/M Risk - User",null,null,null,null,"Treatment Costs",null,null,"Agency Failure Cost by S/M Risk",null,null,null,null,"User Failure Cost by S/M Risk",null,null,null,null,"Maint Risk Following Rehab",null,null,"Maint Risk Following Restore by Safety/Mob. Level",null,null,null,null,"Safety/Mob Risk Following Restore by Safety/Mob. Level",null,null,null,null,"TP by Maint Risk - Stay Same",null,null,null,"TP by Maint Risk - Det",null,null,"Failure Risk by S/M Risk",null,null,null,null,"Rec Action by State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit by State"]
[null,null,null,null,"Desc",1,2,3,4,1,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,1,2,3,4,4,1,2,3,4,5,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,4,1,2,3,1,2,3,4,5,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,{"$f":"F7","v":"Subgrade"},{"$f":"E22","v":0},{"$f":"E23","v":500},{"$f":"E24","v":2500},{"$f":"E25","v":25000},{"$f":"F22","v":0},{"$f":"F23","v":0},{"$f":"F24","v":0},{"$f":"F25","v":0},{"$f":"E32","v":0},{"$f":"E33","v":0},{"$f":"E34","v":0},{"$f":"E35","v":0},{"$f":"E36","v":0},{"$f":"F32","v":0},{"$f":"F33","v":0},{"$f":"F34","v":0},{"$f":"F35","v":10000},{"$f":"F36","v":50000},{"$f":"G13","v":5000},{"$f":"G14","v":250000},{"$f":"G15","v":500000},{"$f":"I32","v":750000},{"$f":"I33","v":750000},{"$f":"I34","v":750000},{"$f":"I35","v":750000},{"$f":"I36","v":750000},{"$f":"J32","v":5000},{"$f":"J33","v":5000},{"$f":"J34","v":25000},{"$f":"J35","v":50000},{"$f":"J36","v":500000},{"$f":"H23","v":1},{"$f":"H24","v":2},{"$f":"H25","v":2},{"$f":"$K32","v":1},{"$f":"$K33","v":1},{"$f":"$K34","v":1},{"$f":"$K35","v":1},{"$f":"$K36","v":1},{"$f":"$L32","v":1},{"$f":"$L33","v":2},{"$f":"$L34","v":3},{"$f":"$L35","v":4},{"$f":"$L36","v":5},{"$f":"I22","v":0.98},{"$f":"I23","v":0.9},{"$f":"I24","v":0.8},{"$f":"I25","v":0.5},{"$f":"J22","v":1.0000000000000018E-2},{"$f":"J23","v":4.9999999999999975E-2},{"$f":"J24","v":9.999999999999995E-2},{"$f":"H32","v":0.01},{"$f":"H33","v":0.01},{"$f":"H34","v":0.01},{"$f":"H35","v":0.01},{"$f":"H36","v":0.01},{"$f":"G42","v":1},{"$f":"G43","v":1},{"$f":"G44","v":1},{"$f":"G45","v":1},{"$f":"G46","v":4},{"$f":"G47","v":1},{"$f":"G48","v":1},{"$f":"G49","v":1},{"$f":"G50","v":1},{"$f":"G51","v":4},{"$f":"G52","v":1},{"$f":"G53","v":1},{"$f":"G54","v":1},{"$f":"G55","v":1},{"$f":"G56","v":4},{"$f":"G57","v":1},{"$f":"G58","v":1},{"$f":"G59","v":1},{"$f":"G60","v":1},{"$f":"G61","v":4},{"$f":"G62","v":3},{"$f":"G63","v":3},{"$f":"G64","v":3},{"$f":"G65","v":3},{"$f":"G66","v":4},{"$f":"J42","v":32714.285714285768},{"$f":"J43","v":184071.42857142855},{"$f":"J44","v":374642.85714285716},{"$f":"J45","v":1905714.2857142857},{"$f":"J46","v":0},{"$f":"J47","v":32714.285714285797},{"$f":"J48","v":184071.42857142852},{"$f":"J49","v":374642.85714285704},{"$f":"J50","v":1905714.2857142857},{"$f":"J51","v":0},{"$f":"J52","v":32893.428571428667},{"$f":"J53","v":184967.14285714281},{"$f":"J54","v":376434.28571428556},{"$f":"J55","v":1914671.4285714279},{"$f":"J56","v":0},{"$f":"J57","v":33091.428571428638},{"$f":"J58","v":185957.14285714275},{"$f":"J59","v":378414.28571428556},{"$f":"J60","v":1924571.4285714282},{"$f":"J61","v":0},{"$f":"J62","v":103746.71201814071},{"$f":"J63","v":272793.65079365065},{"$f":"J64","v":485477.32426303835},{"$f":"J65","v":2193446.7120181406},{"$f":"J66","v":0}]
[]
[]
[null,null,null,null,"Yes/No"]
[null,null,null,null,"Yes"]
[null,null,null,null,"No"]
[]
[null,null,null,null,"Treatment Labels"]
[null,null,null,null,"ID","Label"]
[null,null,null,null,0,"Do Minimum"]
[null,null,null,null,1,"Maintain"]
[null,null,null,null,2,"Rehab"]
[null,null,null,null,3,"Reconstruct"]
[null,null,null,null,4,"Restore"]
[]
[null,null,null,null,"Other Parameters"]
[null,null,null,null,"Desc","Value"]
[null,null,null,null,"Disc Factor",{"$f":"1/(1+F8)","v":0.95238095238095233}]
[null,null,null,null,"Obj Function",{"$f":"SUM(E155:AC155)","v":26508047.619047619}]

{"sheet":"Wall Below","index":20,"n_rows":178,"n_cols":111,"rows_kept":178,"cut":false,"hidden":false,"merged":[[31,12,31,14],[32,12,32,14],[33,12,33,14],[34,12,34,14],[35,12,35,14],[29,3,30,3],[30,12,30,14],[19,3,20,3],[19,7,20,7],[20,12,20,14],[21,12,21,14],[22,12,22,14],[23,12,23,14],[24,12,24,14],[28,4,29,6],[28,7,30,7],[28,8,28,9],[28,10,28,11],[11,7,11,10],[12,7,12,10],[13,7,13,10],[14,7,14,10],[18,4,18,6],[18,8,18,11]]}
[]
[null,"NCHRP Project 24-46 GAM Planner"]
[null,"Asset Model: Wall Below"]
[]
[null,null,"MISCELLANEOUS PARAMETERS"]
[]
[null,null,null,"Description",null,"Wall Below"]
[null,null,null,"Discount Rate",null,0.05]
[]
[null,null,"TREATMENTS"]
[]
[null,null,null,"ID","Description","Feasible","Annual Agency Cost","Notes"]
[null,null,null,1,{"$f":"F170","v":"Maintain"},"Yes",5000,"$1/SF: Sealing, drainage cleaning, minor repairs "]
[null,null,null,2,{"$f":"F171","v":"Rehab"},"Yes",125000,"$25/SF: Options such as facing repairs, anchors, stabilization features"]
[null,null,null,3,{"$f":"F172","v":"Reconstruct"},"Yes",1000000,"$200/SF: Restores asset to Level 1 for Maintenance O&M and Safety/Mobility Consequence with long design-life ~4x of new wall cost due to interruption and similar to embankment reconstruction"]
[]
[null,null,"PARAMETERS SPECIFIED BY OPERATIONS & MAINTENANCE CONDITION LEVEL"]
[]
[null,null,null,null,"Do Minimum Cost",null,null,null,"One-Year Probabilities for the Do-Minimum Action"]
[null,null,null,"Risk Level",null,null,null,"O&M Condition Level After Rehab",null,null,"Med. Years"]
[null,null,null,null,"Agency","User","Total",null,"Stay the Same","Deteriorate","to Deteriorate","Fail","Notes"]
[null,null,null,1,0,0,{"$f":"E22+F22","v":0},"N/A",0.98,{"$f":"1-I22-L22","v":1.0000000000000018E-2},{"$f":"LN(0.5)/LN(I22)","v":34.309618491520645},0.01]
[null,null,null,2,500,0,{"$f":"E23+F23","v":500},1,0.9,{"$f":"1-I23-L23","v":4.9999999999999975E-2},{"$f":"LN(0.5)/LN(I23)","v":6.5788134789605852},0.05]
[null,null,null,3,10000,0,{"$f":"E24+F24","v":10000},2,0.8,{"$f":"1-I24-L24","v":9.999999999999995E-2},{"$f":"LN(0.5)/LN(I24)","v":3.1062837195053903},0.1]
[null,null,null,4,50000,0,{"$f":"E25+F25","v":50000},2,0.5,"N/A",{"$f":"LN(0.5)/LN(I25)","v":1},0.5]
[]
[null,null,"PARAMETERS SPECIFIED BY SAFETY & MOBILITY RISK LEVEL"]
[]
[null,null,null,null,"Additional Annual Cost (Relative to Do Min Cost Above)",null,null,"Annual Failure Risk for a New Asset","Unit Failure Cost",null,"Level Following Failure"]
[null,null,null,"Risk Level"]
[null,null,null,null,"Agency","User","Total",null,"Agency","User","O&M Condition","Safety/Mobility Risk","Notes"]
[null,null,null,1,0,0,{"$f":"E32+F32","v":0},0.01,1500000,5000,1,1]
[null,null,null,2,0,0,{"$f":"E33+F33","v":0},0.01,1500000,5000,1,2]
[null,null,null,3,0,0,1000,0.01,1500000,25000,1,3]
[null,null,null,4,0,10000,{"$f":"E35+F35","v":10000},0.01,1500000,50000,1,4]
[null,null,null,5,0,100000,{"$f":"E36+F36","v":100000},0.01,1500000,500000,1,5]
[]
[null,null,"SOLUTION BY STATE"]
[]
[null,null,null,null,"O&M","Safety/Mobility"]
[null,null,null,"State","Condition Level","Conseq. Level","Rec. Action","Desc.","Long-Term Cost","Benefit"]
[null,null,null,1,1,1,{"$f":"SUMPRODUCT(F72:F73,$AK72:$AK73)","v":1},{"$f":"VLOOKUP(G42,$E$169:$F$173,2)","v":"Maintain"},{"$f":"SUMPRODUCT(AH72:AH73,$AK72:$AK73)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ72:AJ73,$AK72:$AK73)","v":32714.285714285768}]
[null,null,null,2,2,1,{"$f":"SUMPRODUCT(F74:F77,$AK74:$AK77)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH74:AH77,$AK74:$AK77)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ74:AJ77,$AK74:$AK77)","v":184071.42857142855}]
[null,null,null,3,3,1,{"$f":"SUMPRODUCT(F78:F81,$AK78:$AK81)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH78:AH81,$AK78:$AK81)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ78:AJ81,$AK78:$AK81)","v":382142.85714285704}]
[null,null,null,4,4,1,{"$f":"SUMPRODUCT(F82:F85,$AK82:$AK85)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH82:AH85,$AK82:$AK85)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ82:AJ85,$AK82:$AK85)","v":1930714.2857142857}]
[null,null,null,5,5,1,4,"Restore",{"$f":"AH86","v":1605000},0]
[null,null,null,6,1,2,{"$f":"SUMPRODUCT(F87:F89,$AK87:$AK89)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH87:AH89,$AK87:$AK89)","v":143095.23809523793},{"$f":"SUMPRODUCT(AJ87:AJ89,$AK87:$AK89)","v":32714.285714285797}]
[null,null,null,7,2,2,{"$f":"SUMPRODUCT(F90:F93,$AK90:$AK93)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH90:AH93,$AK90:$AK93)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ90:AJ93,$AK90:$AK93)","v":184071.42857142852}]
[null,null,null,8,3,2,{"$f":"SUMPRODUCT(F94:F97,$AK94:$AK97)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH94:AH97,$AK94:$AK97)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ94:AJ97,$AK94:$AK97)","v":382142.8571428571}]
[null,null,null,9,4,2,{"$f":"SUMPRODUCT(F98:F101,$AK98:$AK101)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH98:AH101,$AK98:$AK101)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ98:AJ101,$AK98:$AK101)","v":1930714.2857142857}]
[null,null,null,10,5,2,4,"Restore",{"$f":"AH102","v":1604999.9999999998},0]
[null,null,null,11,1,3,{"$f":"SUMPRODUCT(F103:F105,$AK103:$AK105)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH103:AH105,$AK103:$AK105)","v":164276.19047619027},{"$f":"SUMPRODUCT(AJ103:AJ105,$AK103:$AK105)","v":32893.428571428667}]
[null,null,null,12,2,3,{"$f":"SUMPRODUCT(F106:F109,$AK106:$AK109)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH106:AH109,$AK106:$AK109)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ106:AJ109,$AK106:$AK109)","v":184967.14285714281}]
[null,null,null,13,3,3,{"$f":"SUMPRODUCT(F110:F113,$AK110:$AK113)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH110:AH113,$AK110:$AK113)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ110:AJ113,$AK110:$AK113)","v":383934.28571428556}]
[null,null,null,14,4,3,{"$f":"SUMPRODUCT(F114:F117,$AK114:$AK117)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH114:AH117,$AK114:$AK117)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ114:AJ117,$AK114:$AK117)","v":1939671.4285714279}]
[null,null,null,15,5,3,4,"Restore",{"$f":"AH118","v":1644999.9999999998},0]
[null,null,null,16,1,4,{"$f":"SUMPRODUCT(F119:F121,$AK119:$AK121)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH119:AH121,$AK119:$AK121)","v":253476.19047619001},{"$f":"SUMPRODUCT(AJ119:AJ121,$AK119:$AK121)","v":33091.428571428638}]
[null,null,null,17,2,4,{"$f":"SUMPRODUCT(F122:F125,$AK122:$AK125)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH122:AH125,$AK122:$AK125)","v":253476.19047619027},{"$f":"SUMPRODUCT(AJ122:AJ125,$AK122:$AK125)","v":185957.14285714275}]
[null,null,null,18,3,4,{"$f":"SUMPRODUCT(F126:F129,$AK126:$AK129)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH126:AH129,$AK126:$AK129)","v":253476.19047619027},{"$f":"SUMPRODUCT(AJ126:AJ129,$AK126:$AK129)","v":385914.28571428556}]
[null,null,null,19,4,4,{"$f":"SUMPRODUCT(F130:F133,$AK130:$AK133)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH130:AH133,$AK130:$AK133)","v":253476.19047619027},{"$f":"SUMPRODUCT(AJ130:AJ133,$AK130:$AK133)","v":1949571.4285714282}]
[null,null,null,20,5,4,4,"Restore",{"$f":"AH134","v":1749999.9999999995},0]
[null,null,null,21,1,5,{"$f":"SUMPRODUCT(F135:F137,$AK135:$AK137)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH135:AH137,$AK135:$AK137)","v":766609.97732426308},{"$f":"SUMPRODUCT(AJ135:AJ137,$AK135:$AK137)","v":37136.734693877632}]
[null,null,null,22,2,5,{"$f":"SUMPRODUCT(F138:F141,$AK138:$AK141)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH138:AH141,$AK138:$AK141)","v":766609.97732426296},{"$f":"SUMPRODUCT(AJ138:AJ141,$AK138:$AK141)","v":206183.67346938769}]
[null,null,null,23,3,5,{"$f":"SUMPRODUCT(F142:F145,$AK142:$AK145)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH142:AH145,$AK142:$AK145)","v":766609.97732426296},{"$f":"SUMPRODUCT(AJ142:AJ145,$AK142:$AK145)","v":426367.34693877539}]
[null,null,null,24,4,5,{"$f":"SUMPRODUCT(F146:F149,$AK146:$AK149)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH146:AH149,$AK146:$AK149)","v":766609.97732426296},{"$f":"SUMPRODUCT(AJ146:AJ149,$AK146:$AK149)","v":2151836.7346938774}]
[null,null,null,25,5,5,4,"Restore",{"$f":"AH150","v":2619047.6190476189},0]
[]
[null,null,"DETAILED DATA"]
[]
[null,null,null,null,null,null,null,null,"Transition Probability to State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution Details"]
[null,null,null,null,"State","Action","Desc","Unit Cost",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"LT Cost","LT Cost - Slack","Benefit","Optimal"]
[null,null,null,null,1,0,{"$f":"VLOOKUP(F72,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$32","v":0},{"$f":"$I$22*(1-$H$32)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$32)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I72:L72)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I72:AF72)","v":0},{"$f":"H72+$F$177*SUMPRODUCT(I72:AG72,$E$155:$AC$155)","v":175809.52380952385},{"$f":"AH72-E$155","v":70809.523809523904},{"$f":"AH72-AH72","v":0},{"$f":"IF(AH72<=AH73,1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"IF($F$14=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,0,{"$f":"1-SUM(I73:L73)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I73:AA73)","v":0},0,0,0,0,{"$f":"1-SUM(I73:AF73)","v":0},143095.23809523808,{"$f":"AH73-E$155","v":38095.238095238135},{"$f":"AH72-AH73","v":32714.285714285768},{"$f":"1-AK72","v":1}]
[null,null,null,null,2,0,"Do Minimum",{"$f":"$G$23+$G$32","v":500},0,{"$f":"$I$23*(1-$H$32)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$32)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I74:AA74)","v":0},0,0,0,0,0,327166.66666666663,{"$f":"AH74-F$155","v":222166.66666666669},{"$f":"AH74-AH74","v":0},{"$f":"IF(AND(AH74<=AH75,AH74<=AH76,AH74<=AH77),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I75:AA75)","v":0},0,0,0,0,0,143095.23809523808,{"$f":"AH75-F$155","v":38095.238095238135},{"$f":"AH74-AH75","v":184071.42857142855},{"$f":"IF(AND(AK74=0,AH75<=AH76,AH75<=AH77),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":125000},{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I76:AA76)","v":0},0,0,0,0,0,263095.23809523811,{"$f":"AH76-F$155","v":158095.23809523816},{"$f":"AH74-AH76","v":64071.428571428522},{"$f":"IF(AND(AK74=0,AK75=0,AH76<=AH77),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I77:AA77)","v":0},0,0,0,0,0,1100000,{"$f":"AH77-F$155","v":995000},{"$f":"AH74-AH77","v":-772833.33333333337},{"$f":"1-AK74-AK75-AK76","v":0}]
[null,null,null,null,3,0,"Do Minimum",{"$f":"$G$24+$G$32","v":10000},0,0,{"$f":"$I$24*(1-$H$32)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$32)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,525238.09523809515,{"$f":"AH78-G$155","v":420238.09523809521},{"$f":"AH78-AH78","v":0},{"$f":"IF(AND(AH78<=AH79,AH78<=AH80,AH78<=AH81),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I75","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523808,{"$f":"AH79-G$155","v":38095.238095238135},{"$f":"AH78-AH79","v":382142.85714285704},{"$f":"IF(AND(AK78=0,AH79<=AH80,AH79<=AH81),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":125000},{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263095.23809523811,{"$f":"AH80-G$155","v":158095.23809523816},{"$f":"AH78-AH80","v":262142.85714285704},{"$f":"IF(AND(AK78=0,AK79=0,AH80<=AH81),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH81-G$155","v":995000},{"$f":"AH78-AH81","v":-574761.90476190485},{"$f":"1-AK78-AK79-AK80","v":0}]
[null,null,null,null,4,0,"Do Minimum",{"$f":"$G$25+$G$32","v":50000},0,0,0,{"$f":"$I$25*(1-$H$32)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2073809.5238095238,{"$f":"AH82-H$155","v":1968809.5238095238},{"$f":"AH82-AH82","v":0},{"$f":"IF(AND(AH82<=AH83,AH82<=AH84,AH82<=AH85),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I79","v":0},{"$f":"J79","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523808,{"$f":"AH83-H$155","v":38095.238095238135},{"$f":"AH82-AH83","v":1930714.2857142857},{"$f":"IF(AND(AK82=0,AH83<=AH84,AH83<=AH85),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":125000},{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263095.23809523811,{"$f":"AH84-H$155","v":158095.23809523816},{"$f":"AH82-AH84","v":1810714.2857142857},{"$f":"IF(AND(AK82=0,AK83=0,AH84<=AH85),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH85-H$155","v":995000},{"$f":"AH82-AH85","v":973809.52380952379},{"$f":"1-AK82-AK83-AK84","v":0}]
[null,null,null,null,5,4,"Restore",{"$f":"$I$32+$J$32","v":1505000},{"$f":"IF(AND($K$32=1,$L$32=1),1,0)","v":1},{"$f":"IF(AND($K$32=2,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=1),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=2),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=3),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=4),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=5),1,0)","v":0},0,1605000,{"$f":"AH86-I$155","v":-2500000.0000000005},{"$f":"AH86-AH86","v":0},1]
[null,null,null,null,6,0,{"$f":"VLOOKUP(F87,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$33","v":0},0,0,0,0,0,{"$f":"$I$22*(1-$H$33)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$33)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I87:Q87)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175809.52380952373,{"$f":"AH87-J$155","v":70809.523809523933},{"$f":"AH87-AH87","v":0},{"$f":"IF(AND(AH87<=AH88,AH87<=AH89),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,{"$f":"1-SUM(I88:Q88)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523793,{"$f":"AH88-J$155","v":38095.238095238135},{"$f":"AH87-AH88","v":32714.285714285797},{"$f":"IF(AND(AK87=0,AH88<=AH89),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,0,0,0,0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1138095.2380952381,{"$f":"AH89-J$155","v":1033095.2380952383},{"$f":"AH87-AH89","v":-962285.71428571432},{"$f":"1-AK87-AK88","v":0}]
[null,null,null,null,7,0,"Do Minimum",{"$f":"$G$23+$G$33","v":500},0,0,0,0,0,0,{"$f":"$I$23*(1-$H$33)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$33)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327166.66666666657,{"$f":"AH90-K$155","v":222166.66666666663},{"$f":"AH90-AH90","v":0},{"$f":"IF(AND(AH90<=AH91,AH90<=AH92,AH90<=AH93),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH91-K$155","v":38095.238095238106},{"$f":"AH90-AH91","v":184071.42857142852},{"$f":"IF(AND(AK90=0,AH91<=AH92,AH91<=AH93),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":125000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263095.23809523793,{"$f":"AH92-K$155","v":158095.23809523799},{"$f":"AH90-AH92","v":64071.428571428638},{"$f":"IF(AND(AK90=0,AK91=0,AH92<=AH93),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH93-K$155","v":995000},{"$f":"AH90-AH93","v":-772833.33333333349},{"$f":"1-AK90-AK91-AK92","v":0}]
[null,null,null,null,8,0,"Do Minimum",{"$f":"$G$24+$G$33","v":10000},0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$33)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$33)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,525238.09523809515,{"$f":"AH94-L$155","v":420238.09523809521},{"$f":"AH94-AH94","v":0},{"$f":"IF(AND(AH94<=AH95,AH94<=AH96,AH94<=AH97),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"N91","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH95-L$155","v":38095.238095238106},{"$f":"AH94-AH95","v":382142.8571428571},{"$f":"IF(AND(AK94=0,AH95<=AH96,AH95<=AH97),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":125000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263095.23809523805,{"$f":"AH96-L$155","v":158095.23809523811},{"$f":"AH94-AH96","v":262142.8571428571},{"$f":"IF(AND(AK94=0,AK95=0,AH96<=AH97),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH97-L$155","v":995000},{"$f":"AH94-AH97","v":-574761.90476190485},{"$f":"1-AK94-AK95-AK96","v":0}]
[null,null,null,null,9,0,"Do Minimum",{"$f":"$G$25+$G$33","v":50000},0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$33)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2073809.5238095238,{"$f":"AH98-M$155","v":1968809.5238095238},{"$f":"AH98-AH98","v":0},{"$f":"IF(AND(AH98<=AH99,AH98<=AH100,AH98<=AH101),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH99-M$155","v":38095.238095238106},{"$f":"AH98-AH99","v":1930714.2857142857},{"$f":"IF(AND(AK98=0,AH99<=AH100,AH99<=AH101),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":125000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263095.23809523805,{"$f":"AH100-M$155","v":158095.23809523811},{"$f":"AH98-AH100","v":1810714.2857142857},{"$f":"IF(AND(AK98=0,AK99=0,AH100<=AH101),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH101-M$155","v":995000},{"$f":"AH98-AH101","v":973809.52380952379},{"$f":"1-AK98-AK99-AK100","v":0}]
[null,null,null,null,10,4,"Restore",{"$f":"$I$33+$J$33","v":1505000},{"$f":"IF(AND($K$33=1,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=1),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=2),1,0)","v":1},{"$f":"IF(AND($K$33=2,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=2),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=3),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=4),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=5),1,0)","v":0},0,1604999.9999999998,{"$f":"AH102-N$155","v":-2500000},{"$f":"AH102-AH102","v":0},1]
[null,null,null,null,11,0,{"$f":"VLOOKUP(F103,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$34","v":1000},0,0,0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$34)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$34)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I103:V103)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,197169.61904761894,{"$f":"AH103-O$155","v":71169.61904761917},{"$f":"AH103-AH103","v":0},{"$f":"IF(AND(AH103<=AH104,AH103<=AH105),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,0,{"$f":"1-SUM(I104:V104)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,164276.19047619027,{"$f":"AH104-O$155","v":38276.190476190503},{"$f":"AH103-AH104","v":32893.428571428667},{"$f":"IF(AND(AK103=0,AH104<=AH105),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH105-O$155","v":975000.00000000023},{"$f":"AH103-AH105","v":-903830.38095238106},{"$f":"1-AK103-AK104","v":0}]
[null,null,null,null,12,0,"Do Minimum",{"$f":"$G$23+$G$34","v":1500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$34)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$34)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,349243.33333333326,{"$f":"AH106-P$155","v":223243.33333333331},{"$f":"AH106-AH106","v":0},{"$f":"IF(AND(AH106<=AH107,AH106<=AH108,AH106<=AH109),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,{"$f":"Q104","v":0},0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH107-P$155","v":38276.190476190503},{"$f":"AH106-AH107","v":184967.14285714281},{"$f":"IF(AND(AK106=0,AH107<=AH108,AH107<=AH109),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":126000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,284276.1904761903,{"$f":"AH108-P$155","v":158276.19047619036},{"$f":"AH106-AH108","v":64967.142857142957},{"$f":"IF(AND(AK106=0,AK107=0,AH108<=AH109),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH109-P$155","v":975000},{"$f":"AH106-AH109","v":-751756.66666666674},{"$f":"1-AK106-AK107-AK108","v":0}]
[null,null,null,null,13,0,"Do Minimum",{"$f":"$G$24+$G$34","v":11000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$34)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$34)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,548210.47619047598,{"$f":"AH110-Q$155","v":422210.47619047604},{"$f":"AH110-AH110","v":0},{"$f":"IF(AND(AH110<=AH111,AH110<=AH112,AH110<=AH113),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH111-Q$155","v":38276.190476190503},{"$f":"AH110-AH111","v":383934.28571428556},{"$f":"IF(AND(AK110=0,AH111<=AH112,AH111<=AH113),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":126000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,284276.19047619042,{"$f":"AH112-Q$155","v":158276.19047619047},{"$f":"AH110-AH112","v":263934.28571428556},{"$f":"IF(AND(AK110=0,AK111=0,AH112<=AH113),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH113-Q$155","v":975000},{"$f":"AH110-AH113","v":-552789.52380952402},{"$f":"1-AK110-AK111-AK112","v":0}]
[null,null,null,null,14,0,"Do Minimum",{"$f":"$G$25+$G$34","v":51000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$34)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,2103947.6190476185,{"$f":"AH114-R$155","v":1977947.6190476185},{"$f":"AH114-AH114","v":0},{"$f":"IF(AND(AH114<=AH115,AH114<=AH116,AH114<=AH117),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH115-R$155","v":38276.190476190503},{"$f":"AH114-AH115","v":1939671.4285714279},{"$f":"IF(AND(AK114=0,AH115<=AH116,AH115<=AH117),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":126000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,284276.19047619042,{"$f":"AH116-R$155","v":158276.19047619047},{"$f":"AH114-AH116","v":1819671.4285714282},{"$f":"IF(AND(AK114=0,AK115=0,AH116<=AH117),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH117-R$155","v":975000},{"$f":"AH114-AH117","v":1002947.6190476185},{"$f":"1-AK114-AK115-AK116","v":0}]
[null,null,null,null,15,4,"Restore",{"$f":"$I$34+$J$34","v":1525000},{"$f":"IF(AND($K$34=1,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=1),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=2),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=3),1,0)","v":1},{"$f":"IF(AND($K$34=2,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=3),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=4),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=5),1,0)","v":0},0,1644999.9999999998,{"$f":"AH118-S$155","v":-2500000},{"$f":"AH118-AH118","v":0},1]
[null,null,null,null,16,0,{"$f":"VLOOKUP(F119,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,{"$f":"O106","v":0},{"$f":"P106","v":0},0,0,0,{"$f":"$I$22*(1-$H$35)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$35)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I119:AA119)","v":1.9900000000000029E-2},0,0,0,0,0,286567.61904761865,{"$f":"AH119-T$155","v":76567.61904761914},{"$f":"AH119-AH119","v":0},{"$f":"IF(AND(AH119<=AH120,AH119<=AH121),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":15000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,0,1.0000000000000009E-2,0,0,0,0,0,253476.19047619001,{"$f":"AH120-T$155","v":43476.190476190503},{"$f":"AH119-AH120","v":33091.428571428638},{"$f":"IF(AND(AK119=0,AH120<=AH121),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH121-T$155","v":900000.00000000047},{"$f":"AH119-AH121","v":-823432.3809523813},{"$f":"1-AK119-AK120","v":0}]
[null,null,null,null,17,0,"Do Minimum",{"$f":"$G$23+$G$35","v":10500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P110","v":0},0,0,0,0,{"$f":"$I$23*(1-$H$35)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$35)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,439433.33333333302,{"$f":"AH122-U$155","v":229433.33333333326},{"$f":"AH122-AH122","v":0},{"$f":"IF(AND(AH122<=AH123,AH122<=AH124,AH122<=AH125),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":15000},0,0,0,0,0,0,0,0,{"$f":"Q120","v":0},0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,253476.19047619027,{"$f":"AH123-U$155","v":43476.190476190503},{"$f":"AH122-AH123","v":185957.14285714275},{"$f":"IF(AND(AK122=0,AH123<=AH124,AH123<=AH125),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":135000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,373476.19047619001,{"$f":"AH124-U$155","v":163476.19047619024},{"$f":"AH122-AH124","v":65957.142857143015},{"$f":"IF(AND(AK122=0,AK123=0,AH124<=AH125),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH125-U$155","v":900000.00000000023},{"$f":"AH122-AH125","v":-670566.66666666698},{"$f":"1-AK122-AK123-AK124","v":0}]
[null,null,null,null,18,0,"Do Minimum",{"$f":"$G$24+$G$35","v":20000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q114","v":0},0,0,0,0,{"$f":"$I$24*(1-$H$35)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$35)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,639390.47619047586,{"$f":"AH126-V$155","v":429390.4761904761},{"$f":"AH126-AH126","v":0},{"$f":"IF(AND(AH126<=AH127,AH126<=AH128,AH126<=AH129),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":15000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q123","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,253476.19047619027,{"$f":"AH127-V$155","v":43476.190476190503},{"$f":"AH126-AH127","v":385914.28571428556},{"$f":"IF(AND(AK126=0,AH127<=AH128,AH127<=AH129),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":135000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,373476.1904761903,{"$f":"AH128-V$155","v":163476.19047619053},{"$f":"AH126-AH128","v":265914.28571428556},{"$f":"IF(AND(AK126=0,AK127=0,AH128<=AH129),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH129-V$155","v":900000.00000000023},{"$f":"AH126-AH129","v":-470609.52380952414},{"$f":"1-AK126-AK127-AK128","v":0}]
[null,null,null,null,19,0,"Do Minimum",{"$f":"$G$25+$G$35","v":60000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$35)","v":0.495},0.505,0,0,0,0,0,2203047.6190476185,{"$f":"AH130-W$155","v":1993047.6190476187},{"$f":"AH130-AH130","v":0},{"$f":"IF(AND(AH130<=AH131,AH130<=AH132,AH130<=AH133),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":15000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U127","v":0},{"$f":"V127","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,253476.19047619027,{"$f":"AH131-W$155","v":43476.190476190503},{"$f":"AH130-AH131","v":1949571.4285714282},{"$f":"IF(AND(AK130=0,AH131<=AH132,AH131<=AH133),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":135000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,373476.1904761903,{"$f":"AH132-W$155","v":163476.19047619053},{"$f":"AH130-AH132","v":1829571.4285714282},{"$f":"IF(AND(AK130=0,AK131=0,AH132<=AH133),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH133-W$155","v":900000.00000000023},{"$f":"AH130-AH133","v":1093047.6190476185},{"$f":"1-AK130-AK131-AK132","v":0}]
[null,null,null,null,20,4,"Restore",{"$f":"$I$35+$J$35","v":1550000},{"$f":"IF(AND($K$35=1,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=1),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=2),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=3),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=4),1,0)","v":1},{"$f":"IF(AND($K$35=2,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=4),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=5),1,0)","v":0},0,1749999.9999999995,{"$f":"AH134-X$155","v":-2499999.9999999995},{"$f":"AH134-AH134","v":0},1]
[null,null,null,null,21,0,{"$f":"VLOOKUP(F135,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$36","v":100000},0,0,0,0,0,0,0,0,0,0,{"$f":"O122","v":0},{"$f":"P122","v":0},0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$36)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$36)","v":9.9000000000000164E-3},0,0,1.9900000000000029E-2,803746.71201814071,{"$f":"AH135-Y$155","v":153746.71201814071},{"$f":"AH135-AH135","v":0},{"$f":"IF(AND(AH135<=AH136,AH135<=AH137),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":105000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,0,1.0000000000000009E-2,{"$f":"H136+$F$177*SUMPRODUCT(I136:AG136,$E$155:$AC$155)","v":766609.97732426308},{"$f":"AH136-Y$155","v":116609.97732426308},{"$f":"AH135-AH136","v":37136.734693877632},{"$f":"IF(AND(AK135=0,AH136<=AH137),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I137:AF137)","v":0},1200000,{"$f":"AH137-Y$155","v":550000},{"$f":"AH135-AH137","v":-396253.28798185929},{"$f":"1-AK135-AK136","v":0}]
[null,null,null,null,22,0,"Do Minimum",{"$f":"$G$23+$G$36","v":100500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P126","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$36)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$36)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,972793.65079365065,{"$f":"AH138-Z$155","v":322793.65079365077},{"$f":"AH138-AH138","v":0},{"$f":"IF(AND(AH138<=AH139,AH138<=AH140,AH138<=AH141),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":105000},0,0,0,0,0,0,0,0,{"$f":"Q136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,1.0000000000000009E-2,766609.97732426296,{"$f":"AH139-Z$155","v":116609.97732426308},{"$f":"AH138-AH139","v":206183.67346938769},{"$f":"IF(AND(AK138=0,AH139<=AH140,AH139<=AH141),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":225000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,886609.97732426308,{"$f":"AH140-Z$155","v":236609.97732426319},{"$f":"AH138-AH140","v":86183.673469387577},{"$f":"IF(AND(AK138=0,AK139=0,AH140<=AH141),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200000,{"$f":"AH141-Z$155","v":550000.00000000012},{"$f":"AH138-AH141","v":-227206.34920634935},{"$f":"1-AK138-AK139-AK140","v":0}]
[null,null,null,null,23,0,"Do Minimum",{"$f":"$G$24+$G$36","v":110000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q130","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$36)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$36)","v":9.8999999999999949E-2},0.10899999999999999,1192977.3242630383,{"$f":"AH142-AA$155","v":542977.32426303846},{"$f":"AH142-AH142","v":0},{"$f":"IF(AND(AH142<=AH143,AH142<=AH144,AH142<=AH145),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":105000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,1.0000000000000009E-2,766609.97732426296,{"$f":"AH143-AA$155","v":116609.97732426308},{"$f":"AH142-AH143","v":426367.34693877539},{"$f":"IF(AND(AK142=0,AH143<=AH144,AH143<=AH145),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":225000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,886609.97732426296,{"$f":"AH144-AA$155","v":236609.97732426308},{"$f":"AH142-AH144","v":306367.34693877539},{"$f":"IF(AND(AK142=0,AK143=0,AH144<=AH145),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1200000,{"$f":"AH145-AA$155","v":550000.00000000012},{"$f":"AH142-AH145","v":-7022.6757369616535},{"$f":"1-AK142-AK143-AK144","v":0}]
[null,null,null,null,24,0,"Do Minimum",{"$f":"$G$25+$G$36","v":150000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$36)","v":0.495},0.505,2918446.7120181406,{"$f":"AH146-AB$155","v":2268446.7120181406},{"$f":"AH146-AH146","v":0},{"$f":"IF(AND(AH146<=AH147,AH146<=AH148,AH146<=AH149),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":105000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U143","v":0},{"$f":"V143","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},1.0000000000000009E-2,766609.97732426296,{"$f":"AH147-AB$155","v":116609.97732426308},{"$f":"AH146-AH147","v":2151836.7346938774},{"$f":"IF(AND(AK146=0,AH147<=AH148,AH147<=AH149),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":225000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,886609.97732426296,{"$f":"AH148-AB$155","v":236609.97732426308},{"$f":"AH146-AH148","v":2031836.7346938776},{"$f":"IF(AND(AK146=0,AK147=0,AH148<=AH149),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1200000,{"$f":"AH149-AB$155","v":550000.00000000012},{"$f":"AH146-AH149","v":1718446.7120181406},{"$f":"1-AK146-AK147-AK148","v":0}]
[null,null,null,null,25,4,"Restore",{"$f":"$I$36+$J$36","v":2000000},{"$f":"IF(AND($K$36=1,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=1),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=2),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=3),1,0)","v":0},0,0,0,{"$f":"IF(AND($K$36=3,$L$36=4),1,0)","v":0},0,0,{"$f":"IF(AND($K$36=1,$L$36=5),1,0)","v":1},{"$f":"IF(AND($K$36=2,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=5),1,0)","v":0},0,2619047.6190476189,{"$f":"AH150-AC$155","v":-2499999.9999999995},{"$f":"AH150-AH150","v":0},1]
[]
[null,null,"SOLUTIONS"]
[null,null,null,null,"Decision Variables by State"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,104999.99999999994,104999.99999999994,104999.99999999994,104999.99999999994,4105000.0000000005,104999.9999999998,104999.99999999994,104999.99999999994,104999.99999999994,4105000,125999.99999999977,125999.99999999994,125999.99999999994,125999.99999999994,4144999.9999999995,209999.99999999951,209999.99999999977,209999.99999999977,209999.99999999977,4249999.9999999991,650000,649999.99999999988,649999.99999999988,649999.99999999988,5119047.6190476185]
[]
[null,null,null,null,"One-Row Solution"]
[null,null,null,null,null,"Do-Min Cost by Maint Risk - Agency",null,null,null,"Do-Min Cost by Maint Risk - User",null,null,null,"Additional Annual Cost by S/M Risk - Agency",null,null,null,null,"Additional Annual Cost by S/M Risk - User",null,null,null,null,"Treatment Costs",null,null,"Agency Failure Cost by S/M Risk",null,null,null,null,"User Failure Cost by S/M Risk",null,null,null,null,"Maint Risk Following Rehab",null,null,"Maint Risk Following Restore by Safety/Mob. Level",null,null,null,null,"Safety/Mob Risk Following Restore by Safety/Mob. Level",null,null,null,null,"TP by Maint Risk - Stay Same",null,null,null,"TP by Maint Risk - Det",null,null,"Failure Risk by S/M Risk",null,null,null,null,"Rec Action by State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit by State"]
[null,null,null,null,"Desc",1,2,3,4,1,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,1,2,3,4,4,1,2,3,4,5,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,4,1,2,3,1,2,3,4,5,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,{"$f":"F7","v":"Wall Below"},{"$f":"E22","v":0},{"$f":"E23","v":500},{"$f":"E24","v":10000},{"$f":"E25","v":50000},{"$f":"F22","v":0},{"$f":"F23","v":0},{"$f":"F24","v":0},{"$f":"F25","v":0},{"$f":"E32","v":0},{"$f":"E33","v":0},{"$f":"E34","v":0},{"$f":"E35","v":0},{"$f":"E36","v":0},{"$f":"F32","v":0},{"$f":"F33","v":0},{"$f":"F34","v":0},{"$f":"F35","v":10000},{"$f":"F36","v":100000},{"$f":"G13","v":5000},{"$f":"G14","v":125000},{"$f":"G15","v":1000000},{"$f":"I32","v":1500000},{"$f":"I33","v":1500000},{"$f":"I34","v":1500000},{"$f":"I35","v":1500000},{"$f":"I36","v":1500000},{"$f":"J32","v":5000},{"$f":"J33","v":5000},{"$f":"J34","v":25000},{"$f":"J35","v":50000},{"$f":"J36","v":500000},{"$f":"H23","v":1},{"$f":"H24","v":2},{"$f":"H25","v":2},{"$f":"$K32","v":1},{"$f":"$K33","v":1},{"$f":"$K34","v":1},{"$f":"$K35","v":1},{"$f":"$K36","v":1},{"$f":"$L32","v":1},{"$f":"$L33","v":2},{"$f":"$L34","v":3},{"$f":"$L35","v":4},{"$f":"$L36","v":5},{"$f":"I22","v":0.98},{"$f":"I23","v":0.9},{"$f":"I24","v":0.8},{"$f":"I25","v":0.5},{"$f":"J22","v":1.0000000000000018E-2},{"$f":"J23","v":4.9999999999999975E-2},{"$f":"J24","v":9.999999999999995E-2},{"$f":"H32","v":0.01},{"$f":"H33","v":0.01},{"$f":"H34","v":0.01},{"$f":"H35","v":0.01},{"$f":"H36","v":0.01},{"$f":"G42","v":1},{"$f":"G43","v":1},{"$f":"G44","v":1},{"$f":"G45","v":1},{"$f":"G46","v":4},{"$f":"G47","v":1},{"$f":"G48","v":1},{"$f":"G49","v":1},{"$f":"G50","v":1},{"$f":"G51","v":4},{"$f":"G52","v":1},{"$f":"G53","v":1},{"$f":"G54","v":1},{"$f":"G55","v":1},{"$f":"G56","v":4},{"$f":"G57","v":1},{"$f":"G58","v":1},{"$f":"G59","v":1},{"$f":"G60","v":1},{"$f":"G61","v":4},{"$f":"G62","v":1},{"$f":"G63","v":1},{"$f":"G64","v":1},{"$f":"G65","v":1},{"$f":"G66","v":4},{"$f":"J42","v":32714.285714285768},{"$f":"J43","v":184071.42857142855},{"$f":"J44","v":382142.85714285704},{"$f":"J45","v":1930714.2857142857},{"$f":"J46","v":0},{"$f":"J47","v":32714.285714285797},{"$f":"J48","v":184071.42857142852},{"$f":"J49","v":382142.8571428571},{"$f":"J50","v":1930714.2857142857},{"$f":"J51","v":0},{"$f":"J52","v":32893.428571428667},{"$f":"J53","v":184967.14285714281},{"$f":"J54","v":383934.28571428556},{"$f":"J55","v":1939671.4285714279},{"$f":"J56","v":0},{"$f":"J57","v":33091.428571428638},{"$f":"J58","v":185957.14285714275},{"$f":"J59","v":385914.28571428556},{"$f":"J60","v":1949571.4285714282},{"$f":"J61","v":0},{"$f":"J62","v":37136.734693877632},{"$f":"J63","v":206183.67346938769},{"$f":"J64","v":426367.34693877539},{"$f":"J65","v":2151836.7346938774},{"$f":"J66","v":0}]
[]
[]
[null,null,null,null,"Yes/No"]
[null,null,null,null,"Yes"]
[null,null,null,null,"No"]
[]
[null,null,null,null,"Treatment Labels"]
[null,null,null,null,"ID","Label"]
[null,null,null,null,0,"Do Minimum"]
[null,null,null,null,1,"Maintain"]
[null,null,null,null,2,"Rehab"]
[null,null,null,null,3,"Reconstruct"]
[null,null,null,null,4,"Restore"]
[]
[null,null,null,null,"Other Parameters"]
[null,null,null,null,"Desc","Value"]
[null,null,null,null,"Disc Factor",{"$f":"1/(1+F8)","v":0.95238095238095233}]
[null,null,null,null,"Obj Function",{"$f":"SUM(E155:AC155)","v":26508047.619047619}]

{"sheet":"Wall Above","index":21,"n_rows":178,"n_cols":111,"rows_kept":178,"cut":false,"hidden":false,"merged":[[31,12,31,14],[32,12,32,14],[33,12,33,14],[34,12,34,14],[35,12,35,14],[29,3,30,3],[30,12,30,14],[19,3,20,3],[19,7,20,7],[20,12,20,14],[21,12,21,14],[22,12,22,14],[23,12,23,14],[24,12,24,14],[28,4,29,6],[28,7,30,7],[28,8,28,9],[28,10,28,11],[11,7,11,10],[12,7,12,10],[13,7,13,10],[14,7,14,10],[18,4,18,6],[18,8,18,11]]}
[]
[null,"NCHRP Project 24-46 GAM Planner"]
[null,"Asset Model: Wall Above"]
[]
[null,null,"MISCELLANEOUS PARAMETERS"]
[]
[null,null,null,"Description",null,"Wall Above"]
[null,null,null,"Discount Rate",null,0.05]
[]
[null,null,"TREATMENTS"]
[]
[null,null,null,"ID","Description","Feasible","Annual Agency Cost","Notes"]
[null,null,null,1,{"$f":"F170","v":"Maintain"},"Yes",5000,"$1/SF: Sealing, drainage cleaning, minor repairs "]
[null,null,null,2,{"$f":"F171","v":"Rehab"},"Yes",125000,"$25/SF: Options such as facing repairs, anchors, stabilization features"]
[null,null,null,3,{"$f":"F172","v":"Reconstruct"},"Yes",500000,"$100/SF: Restores asset to Level 1 for Maintenance O&M and Safety/Mobility Consequence with long design-life "]
[]
[null,null,"PARAMETERS SPECIFIED BY OPERATIONS & MAINTENANCE CONDITION LEVEL"]
[]
[null,null,null,null,"Do Minimum Cost",null,null,null,"One-Year Probabilities for the Do-Minimum Action"]
[null,null,null,"Risk Level",null,null,null,"O&M Condition Level After Rehab",null,null,"Med. Years"]
[null,null,null,null,"Agency","User","Total",null,"Stay the Same","Deteriorate","to Deteriorate","Fail","Notes"]
[null,null,null,1,0,0,{"$f":"E22+F22","v":0},"N/A",0.96,{"$f":"1-I22-L22","v":3.0000000000000034E-2},{"$f":"LN(0.5)/LN(I22)","v":16.979748018338931},0.01]
[null,null,null,2,500,0,{"$f":"E23+F23","v":500},1,0.9,{"$f":"1-I23-L23","v":4.9999999999999975E-2},{"$f":"LN(0.5)/LN(I23)","v":6.5788134789605852},0.05]
[null,null,null,3,5000,0,{"$f":"E24+F24","v":5000},2,0.8,{"$f":"1-I24-L24","v":9.999999999999995E-2},{"$f":"LN(0.5)/LN(I24)","v":3.1062837195053903},0.1]
[null,null,null,4,50000,0,{"$f":"E25+F25","v":50000},2,0.5,"N/A",{"$f":"LN(0.5)/LN(I25)","v":1},0.5]
[]
[null,null,"PARAMETERS SPECIFIED BY SAFETY & MOBILITY RISK LEVEL"]
[]
[null,null,null,null,"Additional Annual Cost (Relative to Do Min Cost Above)",null,null,"Annual Failure Risk for a New Asset","Unit Failure Cost",null,"Level Following Failure"]
[null,null,null,"Risk Level"]
[null,null,null,null,"Agency","User","Total",null,"Agency","User","O&M Condition","Safety/Mobility Risk","Notes"]
[null,null,null,1,0,0,{"$f":"E32+F32","v":0},0.01,750000,5000,1,1]
[null,null,null,2,0,0,{"$f":"E33+F33","v":0},0.01,750000,5000,1,2]
[null,null,null,3,0,0,1000,0.01,750000,25000,1,3]
[null,null,null,4,0,5000,{"$f":"E35+F35","v":5000},0.01,750000,50000,1,4]
[null,null,null,5,0,25000,{"$f":"E36+F36","v":25000},0.01,750000,500000,1,5]
[]
[null,null,"SOLUTION BY STATE"]
[]
[null,null,null,null,"O&M","Safety/Mobility"]
[null,null,null,"State","Condition Level","Conseq. Level","Rec. Action","Desc.","Long-Term Cost","Benefit"]
[null,null,null,1,1,1,{"$f":"SUMPRODUCT(F72:F73,$AK72:$AK73)","v":1},{"$f":"VLOOKUP(G42,$E$169:$F$173,2)","v":"Maintain"},{"$f":"SUMPRODUCT(AH72:AH73,$AK72:$AK73)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ72:AJ73,$AK72:$AK73)","v":32714.285714285768}]
[null,null,null,2,2,1,{"$f":"SUMPRODUCT(F74:F77,$AK74:$AK77)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH74:AH77,$AK74:$AK77)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ74:AJ77,$AK74:$AK77)","v":184071.42857142855}]
[null,null,null,3,3,1,{"$f":"SUMPRODUCT(F78:F81,$AK78:$AK81)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH78:AH81,$AK78:$AK81)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ78:AJ81,$AK78:$AK81)","v":377142.85714285716}]
[null,null,null,4,4,1,{"$f":"SUMPRODUCT(F82:F85,$AK82:$AK85)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH82:AH85,$AK82:$AK85)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ82:AJ85,$AK82:$AK85)","v":1930714.2857142857}]
[null,null,null,5,5,1,4,"Restore",{"$f":"AH86","v":855000},0]
[null,null,null,6,1,2,{"$f":"SUMPRODUCT(F87:F89,$AK87:$AK89)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH87:AH89,$AK87:$AK89)","v":143095.23809523793},{"$f":"SUMPRODUCT(AJ87:AJ89,$AK87:$AK89)","v":32714.285714285797}]
[null,null,null,7,2,2,{"$f":"SUMPRODUCT(F90:F93,$AK90:$AK93)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH90:AH93,$AK90:$AK93)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ90:AJ93,$AK90:$AK93)","v":184071.42857142852}]
[null,null,null,8,3,2,{"$f":"SUMPRODUCT(F94:F97,$AK94:$AK97)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH94:AH97,$AK94:$AK97)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ94:AJ97,$AK94:$AK97)","v":377142.85714285704}]
[null,null,null,9,4,2,{"$f":"SUMPRODUCT(F98:F101,$AK98:$AK101)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH98:AH101,$AK98:$AK101)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ98:AJ101,$AK98:$AK101)","v":1930714.2857142857}]
[null,null,null,10,5,2,4,"Restore",{"$f":"AH102","v":854999.99999999977},0]
[null,null,null,11,1,3,{"$f":"SUMPRODUCT(F103:F105,$AK103:$AK105)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH103:AH105,$AK103:$AK105)","v":164276.19047619027},{"$f":"SUMPRODUCT(AJ103:AJ105,$AK103:$AK105)","v":32893.428571428638}]
[null,null,null,12,2,3,{"$f":"SUMPRODUCT(F106:F109,$AK106:$AK109)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH106:AH109,$AK106:$AK109)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ106:AJ109,$AK106:$AK109)","v":184967.14285714281}]
[null,null,null,13,3,3,{"$f":"SUMPRODUCT(F110:F113,$AK110:$AK113)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH110:AH113,$AK110:$AK113)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ110:AJ113,$AK110:$AK113)","v":378934.28571428556}]
[null,null,null,14,4,3,{"$f":"SUMPRODUCT(F114:F117,$AK114:$AK117)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH114:AH117,$AK114:$AK117)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ114:AJ117,$AK114:$AK117)","v":1939671.4285714279}]
[null,null,null,15,5,3,4,"Restore",{"$f":"AH118","v":894999.99999999977},0]
[null,null,null,16,1,4,{"$f":"SUMPRODUCT(F119:F121,$AK119:$AK121)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH119:AH121,$AK119:$AK121)","v":248476.19047619001},{"$f":"SUMPRODUCT(AJ119:AJ121,$AK119:$AK121)","v":33091.428571428638}]
[null,null,null,17,2,4,{"$f":"SUMPRODUCT(F122:F125,$AK122:$AK125)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH122:AH125,$AK122:$AK125)","v":248476.19047619027},{"$f":"SUMPRODUCT(AJ122:AJ125,$AK122:$AK125)","v":185957.14285714275}]
[null,null,null,18,3,4,{"$f":"SUMPRODUCT(F126:F129,$AK126:$AK129)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH126:AH129,$AK126:$AK129)","v":248476.19047619027},{"$f":"SUMPRODUCT(AJ126:AJ129,$AK126:$AK129)","v":380914.28571428556}]
[null,null,null,19,4,4,{"$f":"SUMPRODUCT(F130:F133,$AK130:$AK133)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH130:AH133,$AK130:$AK133)","v":248476.19047619027},{"$f":"SUMPRODUCT(AJ130:AJ133,$AK130:$AK133)","v":1949571.4285714282}]
[null,null,null,20,5,4,4,"Restore",{"$f":"AH134","v":999999.99999999953},0]
[null,null,null,21,1,5,{"$f":"SUMPRODUCT(F135:F137,$AK135:$AK137)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH135:AH137,$AK135:$AK137)","v":625000},{"$f":"SUMPRODUCT(AJ135:AJ137,$AK135:$AK137)","v":103746.71201814071}]
[null,null,null,22,2,5,{"$f":"SUMPRODUCT(F138:F141,$AK138:$AK141)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH138:AH141,$AK138:$AK141)","v":625000},{"$f":"SUMPRODUCT(AJ138:AJ141,$AK138:$AK141)","v":272793.65079365065}]
[null,null,null,23,3,5,{"$f":"SUMPRODUCT(F142:F145,$AK142:$AK145)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH142:AH145,$AK142:$AK145)","v":625000},{"$f":"SUMPRODUCT(AJ142:AJ145,$AK142:$AK145)","v":487977.32426303835}]
[null,null,null,24,4,5,{"$f":"SUMPRODUCT(F146:F149,$AK146:$AK149)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH146:AH149,$AK146:$AK149)","v":625000},{"$f":"SUMPRODUCT(AJ146:AJ149,$AK146:$AK149)","v":2218446.7120181406}]
[null,null,null,25,5,5,4,"Restore",{"$f":"AH150","v":1869047.6190476189},0]
[]
[null,null,"DETAILED DATA"]
[]
[null,null,null,null,null,null,null,null,"Transition Probability to State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution Details"]
[null,null,null,null,"State","Action","Desc","Unit Cost",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"LT Cost","LT Cost - Slack","Benefit","Optimal"]
[null,null,null,null,1,0,{"$f":"VLOOKUP(F72,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$32","v":0},{"$f":"$I$22*(1-$H$32)","v":0.95039999999999991},{"$f":"$J$22*(1-$H$32)","v":2.9700000000000032E-2},0,0,{"$f":"1-SUM(I72:L72)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I72:AF72)","v":0},{"$f":"H72+$F$177*SUMPRODUCT(I72:AG72,$E$155:$AC$155)","v":175809.52380952385},{"$f":"AH72-E$155","v":70809.523809523904},{"$f":"AH72-AH72","v":0},{"$f":"IF(AH72<=AH73,1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"IF($F$14=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,0,{"$f":"1-SUM(I73:L73)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I73:AA73)","v":0},0,0,0,0,{"$f":"1-SUM(I73:AF73)","v":0},143095.23809523808,{"$f":"AH73-E$155","v":38095.238095238135},{"$f":"AH72-AH73","v":32714.285714285768},{"$f":"1-AK72","v":1}]
[null,null,null,null,2,0,"Do Minimum",{"$f":"$G$23+$G$32","v":500},0,{"$f":"$I$23*(1-$H$32)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$32)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I74:AA74)","v":0},0,0,0,0,0,327166.66666666663,{"$f":"AH74-F$155","v":222166.66666666669},{"$f":"AH74-AH74","v":0},{"$f":"IF(AND(AH74<=AH75,AH74<=AH76,AH74<=AH77),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I75:AA75)","v":0},0,0,0,0,0,143095.23809523808,{"$f":"AH75-F$155","v":38095.238095238135},{"$f":"AH74-AH75","v":184071.42857142855},{"$f":"IF(AND(AK74=0,AH75<=AH76,AH75<=AH77),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":125000},{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I76:AA76)","v":0},0,0,0,0,0,263095.23809523811,{"$f":"AH76-F$155","v":158095.23809523816},{"$f":"AH74-AH76","v":64071.428571428522},{"$f":"IF(AND(AK74=0,AK75=0,AH76<=AH77),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I77:AA77)","v":0},0,0,0,0,0,600000,{"$f":"AH77-F$155","v":495000.00000000006},{"$f":"AH74-AH77","v":-272833.33333333337},{"$f":"1-AK74-AK75-AK76","v":0}]
[null,null,null,null,3,0,"Do Minimum",{"$f":"$G$24+$G$32","v":5000},0,0,{"$f":"$I$24*(1-$H$32)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$32)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520238.09523809521,{"$f":"AH78-G$155","v":415238.09523809527},{"$f":"AH78-AH78","v":0},{"$f":"IF(AND(AH78<=AH79,AH78<=AH80,AH78<=AH81),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I75","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523808,{"$f":"AH79-G$155","v":38095.238095238135},{"$f":"AH78-AH79","v":377142.85714285716},{"$f":"IF(AND(AK78=0,AH79<=AH80,AH79<=AH81),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":125000},{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263095.23809523811,{"$f":"AH80-G$155","v":158095.23809523816},{"$f":"AH78-AH80","v":257142.8571428571},{"$f":"IF(AND(AK78=0,AK79=0,AH80<=AH81),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH81-G$155","v":495000.00000000006},{"$f":"AH78-AH81","v":-79761.904761904792},{"$f":"1-AK78-AK79-AK80","v":0}]
[null,null,null,null,4,0,"Do Minimum",{"$f":"$G$25+$G$32","v":50000},0,0,0,{"$f":"$I$25*(1-$H$32)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2073809.5238095238,{"$f":"AH82-H$155","v":1968809.5238095238},{"$f":"AH82-AH82","v":0},{"$f":"IF(AND(AH82<=AH83,AH82<=AH84,AH82<=AH85),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I79","v":0},{"$f":"J79","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523808,{"$f":"AH83-H$155","v":38095.238095238135},{"$f":"AH82-AH83","v":1930714.2857142857},{"$f":"IF(AND(AK82=0,AH83<=AH84,AH83<=AH85),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":125000},{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263095.23809523811,{"$f":"AH84-H$155","v":158095.23809523816},{"$f":"AH82-AH84","v":1810714.2857142857},{"$f":"IF(AND(AK82=0,AK83=0,AH84<=AH85),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH85-H$155","v":495000.00000000006},{"$f":"AH82-AH85","v":1473809.5238095238},{"$f":"1-AK82-AK83-AK84","v":0}]
[null,null,null,null,5,4,"Restore",{"$f":"$I$32+$J$32","v":755000},{"$f":"IF(AND($K$32=1,$L$32=1),1,0)","v":1},{"$f":"IF(AND($K$32=2,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=1),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=2),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=3),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=4),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=5),1,0)","v":0},0,855000,{"$f":"AH86-I$155","v":-3250000.0000000005},{"$f":"AH86-AH86","v":0},1]
[null,null,null,null,6,0,{"$f":"VLOOKUP(F87,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$33","v":0},0,0,0,0,0,{"$f":"$I$22*(1-$H$33)","v":0.95039999999999991},{"$f":"$J$22*(1-$H$33)","v":2.9700000000000032E-2},0,0,{"$f":"1-SUM(I87:Q87)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175809.52380952373,{"$f":"AH87-J$155","v":70809.523809523933},{"$f":"AH87-AH87","v":0},{"$f":"IF(AND(AH87<=AH88,AH87<=AH89),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,{"$f":"1-SUM(I88:Q88)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523793,{"$f":"AH88-J$155","v":38095.238095238135},{"$f":"AH87-AH88","v":32714.285714285797},{"$f":"IF(AND(AK87=0,AH88<=AH89),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,0,0,0,0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,638095.23809523811,{"$f":"AH89-J$155","v":533095.23809523834},{"$f":"AH87-AH89","v":-462285.71428571438},{"$f":"1-AK87-AK88","v":0}]
[null,null,null,null,7,0,"Do Minimum",{"$f":"$G$23+$G$33","v":500},0,0,0,0,0,0,{"$f":"$I$23*(1-$H$33)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$33)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327166.66666666657,{"$f":"AH90-K$155","v":222166.66666666663},{"$f":"AH90-AH90","v":0},{"$f":"IF(AND(AH90<=AH91,AH90<=AH92,AH90<=AH93),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH91-K$155","v":38095.238095238106},{"$f":"AH90-AH91","v":184071.42857142852},{"$f":"IF(AND(AK90=0,AH91<=AH92,AH91<=AH93),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":125000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263095.23809523793,{"$f":"AH92-K$155","v":158095.23809523799},{"$f":"AH90-AH92","v":64071.428571428638},{"$f":"IF(AND(AK90=0,AK91=0,AH92<=AH93),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH93-K$155","v":495000.00000000006},{"$f":"AH90-AH93","v":-272833.33333333343},{"$f":"1-AK90-AK91-AK92","v":0}]
[null,null,null,null,8,0,"Do Minimum",{"$f":"$G$24+$G$33","v":5000},0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$33)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$33)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520238.09523809509,{"$f":"AH94-L$155","v":415238.09523809515},{"$f":"AH94-AH94","v":0},{"$f":"IF(AND(AH94<=AH95,AH94<=AH96,AH94<=AH97),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"N91","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH95-L$155","v":38095.238095238106},{"$f":"AH94-AH95","v":377142.85714285704},{"$f":"IF(AND(AK94=0,AH95<=AH96,AH95<=AH97),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":125000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263095.23809523805,{"$f":"AH96-L$155","v":158095.23809523811},{"$f":"AH94-AH96","v":257142.85714285704},{"$f":"IF(AND(AK94=0,AK95=0,AH96<=AH97),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH97-L$155","v":495000.00000000006},{"$f":"AH94-AH97","v":-79761.904761904909},{"$f":"1-AK94-AK95-AK96","v":0}]
[null,null,null,null,9,0,"Do Minimum",{"$f":"$G$25+$G$33","v":50000},0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$33)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2073809.5238095238,{"$f":"AH98-M$155","v":1968809.5238095238},{"$f":"AH98-AH98","v":0},{"$f":"IF(AND(AH98<=AH99,AH98<=AH100,AH98<=AH101),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH99-M$155","v":38095.238095238106},{"$f":"AH98-AH99","v":1930714.2857142857},{"$f":"IF(AND(AK98=0,AH99<=AH100,AH99<=AH101),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":125000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263095.23809523805,{"$f":"AH100-M$155","v":158095.23809523811},{"$f":"AH98-AH100","v":1810714.2857142857},{"$f":"IF(AND(AK98=0,AK99=0,AH100<=AH101),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH101-M$155","v":495000.00000000006},{"$f":"AH98-AH101","v":1473809.5238095238},{"$f":"1-AK98-AK99-AK100","v":0}]
[null,null,null,null,10,4,"Restore",{"$f":"$I$33+$J$33","v":755000},{"$f":"IF(AND($K$33=1,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=1),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=2),1,0)","v":1},{"$f":"IF(AND($K$33=2,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=2),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=3),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=4),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=5),1,0)","v":0},0,854999.99999999977,{"$f":"AH102-N$155","v":-3250000},{"$f":"AH102-AH102","v":0},1]
[null,null,null,null,11,0,{"$f":"VLOOKUP(F103,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$34","v":1000},0,0,0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$34)","v":0.95039999999999991},{"$f":"$J$22*(1-$H$34)","v":2.9700000000000032E-2},0,0,{"$f":"1-SUM(I103:V103)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,197169.61904761891,{"$f":"AH103-O$155","v":71169.61904761914},{"$f":"AH103-AH103","v":0},{"$f":"IF(AND(AH103<=AH104,AH103<=AH105),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,0,{"$f":"1-SUM(I104:V104)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,164276.19047619027,{"$f":"AH104-O$155","v":38276.190476190503},{"$f":"AH103-AH104","v":32893.428571428638},{"$f":"IF(AND(AK103=0,AH104<=AH105),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH105-O$155","v":475000.00000000023},{"$f":"AH103-AH105","v":-403830.38095238106},{"$f":"1-AK103-AK104","v":0}]
[null,null,null,null,12,0,"Do Minimum",{"$f":"$G$23+$G$34","v":1500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$34)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$34)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,0,0,0,0,0,349243.33333333326,{"$f":"AH106-P$155","v":223243.33333333331},{"$f":"AH106-AH106","v":0},{"$f":"IF(AND(AH106<=AH107,AH106<=AH108,AH106<=AH109),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,{"$f":"Q104","v":0},0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH107-P$155","v":38276.190476190503},{"$f":"AH106-AH107","v":184967.14285714281},{"$f":"IF(AND(AK106=0,AH107<=AH108,AH107<=AH109),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":126000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,284276.1904761903,{"$f":"AH108-P$155","v":158276.19047619036},{"$f":"AH106-AH108","v":64967.142857142957},{"$f":"IF(AND(AK106=0,AK107=0,AH108<=AH109),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH109-P$155","v":475000.00000000006},{"$f":"AH106-AH109","v":-251756.66666666674},{"$f":"1-AK106-AK107-AK108","v":0}]
[null,null,null,null,13,0,"Do Minimum",{"$f":"$G$24+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$34)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$34)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,0,0,0,0,0,543210.47619047598,{"$f":"AH110-Q$155","v":417210.47619047604},{"$f":"AH110-AH110","v":0},{"$f":"IF(AND(AH110<=AH111,AH110<=AH112,AH110<=AH113),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH111-Q$155","v":38276.190476190503},{"$f":"AH110-AH111","v":378934.28571428556},{"$f":"IF(AND(AK110=0,AH111<=AH112,AH111<=AH113),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":126000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,284276.19047619042,{"$f":"AH112-Q$155","v":158276.19047619047},{"$f":"AH110-AH112","v":258934.28571428556},{"$f":"IF(AND(AK110=0,AK111=0,AH112<=AH113),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH113-Q$155","v":475000.00000000006},{"$f":"AH110-AH113","v":-57789.52380952402},{"$f":"1-AK110-AK111-AK112","v":0}]
[null,null,null,null,14,0,"Do Minimum",{"$f":"$G$25+$G$34","v":51000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$34)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,2103947.6190476185,{"$f":"AH114-R$155","v":1977947.6190476185},{"$f":"AH114-AH114","v":0},{"$f":"IF(AND(AH114<=AH115,AH114<=AH116,AH114<=AH117),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH115-R$155","v":38276.190476190503},{"$f":"AH114-AH115","v":1939671.4285714279},{"$f":"IF(AND(AK114=0,AH115<=AH116,AH115<=AH117),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":126000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,284276.19047619042,{"$f":"AH116-R$155","v":158276.19047619047},{"$f":"AH114-AH116","v":1819671.4285714282},{"$f":"IF(AND(AK114=0,AK115=0,AH116<=AH117),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH117-R$155","v":475000.00000000006},{"$f":"AH114-AH117","v":1502947.6190476185},{"$f":"1-AK114-AK115-AK116","v":0}]
[null,null,null,null,15,4,"Restore",{"$f":"$I$34+$J$34","v":775000},{"$f":"IF(AND($K$34=1,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=1),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=2),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=3),1,0)","v":1},{"$f":"IF(AND($K$34=2,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=3),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=4),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=5),1,0)","v":0},0,894999.99999999977,{"$f":"AH118-S$155","v":-3250000},{"$f":"AH118-AH118","v":0},1]
[null,null,null,null,16,0,{"$f":"VLOOKUP(F119,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$35","v":5000},0,0,0,0,0,0,0,0,0,0,{"$f":"O106","v":0},{"$f":"P106","v":0},0,0,0,{"$f":"$I$22*(1-$H$35)","v":0.95039999999999991},{"$f":"$J$22*(1-$H$35)","v":2.9700000000000032E-2},0,0,{"$f":"1-SUM(I119:AA119)","v":1.9900000000000029E-2},0,0,0,0,0,281567.61904761865,{"$f":"AH119-T$155","v":71567.61904761914},{"$f":"AH119-AH119","v":0},{"$f":"IF(AND(AH119<=AH120,AH119<=AH121),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,0,1.0000000000000009E-2,0,0,0,0,0,248476.19047619001,{"$f":"AH120-T$155","v":38476.190476190503},{"$f":"AH119-AH120","v":33091.428571428638},{"$f":"IF(AND(AK119=0,AH120<=AH121),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":505000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,605000,{"$f":"AH121-T$155","v":395000.00000000047},{"$f":"AH119-AH121","v":-323432.38095238135},{"$f":"1-AK119-AK120","v":0}]
[null,null,null,null,17,0,"Do Minimum",{"$f":"$G$23+$G$35","v":5500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P110","v":0},0,0,0,0,{"$f":"$I$23*(1-$H$35)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$35)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,0,0,0,0,0,434433.33333333302,{"$f":"AH122-U$155","v":224433.33333333326},{"$f":"AH122-AH122","v":0},{"$f":"IF(AND(AH122<=AH123,AH122<=AH124,AH122<=AH125),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":10000},0,0,0,0,0,0,0,0,{"$f":"Q120","v":0},0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,248476.19047619027,{"$f":"AH123-U$155","v":38476.190476190503},{"$f":"AH122-AH123","v":185957.14285714275},{"$f":"IF(AND(AK122=0,AH123<=AH124,AH123<=AH125),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":130000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,368476.19047619001,{"$f":"AH124-U$155","v":158476.19047619024},{"$f":"AH122-AH124","v":65957.142857143015},{"$f":"IF(AND(AK122=0,AK123=0,AH124<=AH125),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":505000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,605000,{"$f":"AH125-U$155","v":395000.00000000023},{"$f":"AH122-AH125","v":-170566.66666666698},{"$f":"1-AK122-AK123-AK124","v":0}]
[null,null,null,null,18,0,"Do Minimum",{"$f":"$G$24+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q114","v":0},0,0,0,0,{"$f":"$I$24*(1-$H$35)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$35)","v":9.8999999999999949E-2},0.10899999999999999,0,0,0,0,0,629390.47619047586,{"$f":"AH126-V$155","v":419390.4761904761},{"$f":"AH126-AH126","v":0},{"$f":"IF(AND(AH126<=AH127,AH126<=AH128,AH126<=AH129),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q123","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,248476.19047619027,{"$f":"AH127-V$155","v":38476.190476190503},{"$f":"AH126-AH127","v":380914.28571428556},{"$f":"IF(AND(AK126=0,AH127<=AH128,AH127<=AH129),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":130000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,368476.1904761903,{"$f":"AH128-V$155","v":158476.19047619053},{"$f":"AH126-AH128","v":260914.28571428556},{"$f":"IF(AND(AK126=0,AK127=0,AH128<=AH129),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":505000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,605000,{"$f":"AH129-V$155","v":395000.00000000023},{"$f":"AH126-AH129","v":24390.476190475863},{"$f":"1-AK126-AK127-AK128","v":0}]
[null,null,null,null,19,0,"Do Minimum",{"$f":"$G$25+$G$35","v":55000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$35)","v":0.495},0.505,0,0,0,0,0,2198047.6190476185,{"$f":"AH130-W$155","v":1988047.6190476187},{"$f":"AH130-AH130","v":0},{"$f":"IF(AND(AH130<=AH131,AH130<=AH132,AH130<=AH133),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U127","v":0},{"$f":"V127","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,248476.19047619027,{"$f":"AH131-W$155","v":38476.190476190503},{"$f":"AH130-AH131","v":1949571.4285714282},{"$f":"IF(AND(AK130=0,AH131<=AH132,AH131<=AH133),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":130000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,368476.1904761903,{"$f":"AH132-W$155","v":158476.19047619053},{"$f":"AH130-AH132","v":1829571.4285714282},{"$f":"IF(AND(AK130=0,AK131=0,AH132<=AH133),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":505000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,605000,{"$f":"AH133-W$155","v":395000.00000000023},{"$f":"AH130-AH133","v":1593047.6190476185},{"$f":"1-AK130-AK131-AK132","v":0}]
[null,null,null,null,20,4,"Restore",{"$f":"$I$35+$J$35","v":800000},{"$f":"IF(AND($K$35=1,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=1),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=2),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=3),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=4),1,0)","v":1},{"$f":"IF(AND($K$35=2,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=4),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=5),1,0)","v":0},0,999999.99999999953,{"$f":"AH134-X$155","v":-3249999.9999999995},{"$f":"AH134-AH134","v":0},1]
[null,null,null,null,21,0,{"$f":"VLOOKUP(F135,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$36","v":25000},0,0,0,0,0,0,0,0,0,0,{"$f":"O122","v":0},{"$f":"P122","v":0},0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$36)","v":0.95039999999999991},{"$f":"$J$22*(1-$H$36)","v":2.9700000000000032E-2},0,0,1.9900000000000029E-2,728746.71201814071,{"$f":"AH135-Y$155","v":78746.712018140708},{"$f":"AH135-AH135","v":0},{"$f":"IF(AND(AH135<=AH136,AH135<=AH137),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":30000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,0,1.0000000000000009E-2,{"$f":"H136+$F$177*SUMPRODUCT(I136:AG136,$E$155:$AC$155)","v":691609.97732426308},{"$f":"AH136-Y$155","v":41609.977324263076},{"$f":"AH135-AH136","v":37136.734693877632},{"$f":"IF(AND(AK135=0,AH136<=AH137),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":525000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I137:AF137)","v":0},625000,{"$f":"AH137-Y$155","v":-25000},{"$f":"AH135-AH137","v":103746.71201814071},{"$f":"1-AK135-AK136","v":1}]
[null,null,null,null,22,0,"Do Minimum",{"$f":"$G$23+$G$36","v":25500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P126","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$36)","v":0.89100000000000001},{"$f":"$J$23*(1-$H$36)","v":4.9499999999999975E-2},0,5.9499999999999997E-2,897793.65079365065,{"$f":"AH138-Z$155","v":247793.65079365077},{"$f":"AH138-AH138","v":0},{"$f":"IF(AND(AH138<=AH139,AH138<=AH140,AH138<=AH141),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":30000},0,0,0,0,0,0,0,0,{"$f":"Q136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,1.0000000000000009E-2,691609.97732426296,{"$f":"AH139-Z$155","v":41609.977324263076},{"$f":"AH138-AH139","v":206183.67346938769},{"$f":"IF(AND(AK138=0,AH139<=AH140,AH139<=AH141),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":150000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,811609.97732426308,{"$f":"AH140-Z$155","v":161609.97732426319},{"$f":"AH138-AH140","v":86183.673469387577},{"$f":"IF(AND(AK138=0,AK139=0,AH140<=AH141),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":525000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625000,{"$f":"AH141-Z$155","v":-24999.999999999884},{"$f":"AH138-AH141","v":272793.65079365065},{"$f":"1-AK138-AK139-AK140","v":1}]
[null,null,null,null,23,0,"Do Minimum",{"$f":"$G$24+$G$36","v":30000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q130","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$36)","v":0.79200000000000004},{"$f":"$J$24*(1-$H$36)","v":9.8999999999999949E-2},0.10899999999999999,1112977.3242630383,{"$f":"AH142-AA$155","v":462977.32426303846},{"$f":"AH142-AH142","v":0},{"$f":"IF(AND(AH142<=AH143,AH142<=AH144,AH142<=AH145),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":30000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,1.0000000000000009E-2,691609.97732426296,{"$f":"AH143-AA$155","v":41609.977324263076},{"$f":"AH142-AH143","v":421367.34693877539},{"$f":"IF(AND(AK142=0,AH143<=AH144,AH143<=AH145),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":150000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,811609.97732426296,{"$f":"AH144-AA$155","v":161609.97732426308},{"$f":"AH142-AH144","v":301367.34693877539},{"$f":"IF(AND(AK142=0,AK143=0,AH144<=AH145),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":525000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,625000,{"$f":"AH145-AA$155","v":-24999.999999999884},{"$f":"AH142-AH145","v":487977.32426303835},{"$f":"1-AK142-AK143-AK144","v":1}]
[null,null,null,null,24,0,"Do Minimum",{"$f":"$G$25+$G$36","v":75000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$36)","v":0.495},0.505,2843446.7120181406,{"$f":"AH146-AB$155","v":2193446.7120181406},{"$f":"AH146-AH146","v":0},{"$f":"IF(AND(AH146<=AH147,AH146<=AH148,AH146<=AH149),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":30000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U143","v":0},{"$f":"V143","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},1.0000000000000009E-2,691609.97732426296,{"$f":"AH147-AB$155","v":41609.977324263076},{"$f":"AH146-AH147","v":2151836.7346938774},{"$f":"IF(AND(AK146=0,AH147<=AH148,AH147<=AH149),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":150000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,811609.97732426296,{"$f":"AH148-AB$155","v":161609.97732426308},{"$f":"AH146-AH148","v":2031836.7346938776},{"$f":"IF(AND(AK146=0,AK147=0,AH148<=AH149),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":525000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,625000,{"$f":"AH149-AB$155","v":-24999.999999999884},{"$f":"AH146-AH149","v":2218446.7120181406},{"$f":"1-AK146-AK147-AK148","v":1}]
[null,null,null,null,25,4,"Restore",{"$f":"$I$36+$J$36","v":1250000},{"$f":"IF(AND($K$36=1,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=1),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=2),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=3),1,0)","v":0},0,0,0,{"$f":"IF(AND($K$36=3,$L$36=4),1,0)","v":0},0,0,{"$f":"IF(AND($K$36=1,$L$36=5),1,0)","v":1},{"$f":"IF(AND($K$36=2,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=5),1,0)","v":0},0,1869047.6190476189,{"$f":"AH150-AC$155","v":-3249999.9999999995},{"$f":"AH150-AH150","v":0},1]
[]
[null,null,"SOLUTIONS"]
[null,null,null,null,"Decision Variables by State"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,104999.99999999994,104999.99999999994,104999.99999999994,104999.99999999994,4105000.0000000005,104999.9999999998,104999.99999999994,104999.99999999994,104999.99999999994,4105000,125999.99999999977,125999.99999999994,125999.99999999994,125999.99999999994,4144999.9999999995,209999.99999999951,209999.99999999977,209999.99999999977,209999.99999999977,4249999.9999999991,650000,649999.99999999988,649999.99999999988,649999.99999999988,5119047.6190476185]
[]
[null,null,null,null,"One-Row Solution"]
[null,null,null,null,null,"Do-Min Cost by Maint Risk - Agency",null,null,null,"Do-Min Cost by Maint Risk - User",null,null,null,"Additional Annual Cost by S/M Risk - Agency",null,null,null,null,"Additional Annual Cost by S/M Risk - User",null,null,null,null,"Treatment Costs",null,null,"Agency Failure Cost by S/M Risk",null,null,null,null,"User Failure Cost by S/M Risk",null,null,null,null,"Maint Risk Following Rehab",null,null,"Maint Risk Following Restore by Safety/Mob. Level",null,null,null,null,"Safety/Mob Risk Following Restore by Safety/Mob. Level",null,null,null,null,"TP by Maint Risk - Stay Same",null,null,null,"TP by Maint Risk - Det",null,null,"Failure Risk by S/M Risk",null,null,null,null,"Rec Action by State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit by State"]
[null,null,null,null,"Desc",1,2,3,4,1,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,1,2,3,4,4,1,2,3,4,5,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,4,1,2,3,1,2,3,4,5,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,{"$f":"F7","v":"Wall Above"},{"$f":"E22","v":0},{"$f":"E23","v":500},{"$f":"E24","v":5000},{"$f":"E25","v":50000},{"$f":"F22","v":0},{"$f":"F23","v":0},{"$f":"F24","v":0},{"$f":"F25","v":0},{"$f":"E32","v":0},{"$f":"E33","v":0},{"$f":"E34","v":0},{"$f":"E35","v":0},{"$f":"E36","v":0},{"$f":"F32","v":0},{"$f":"F33","v":0},{"$f":"F34","v":0},{"$f":"F35","v":5000},{"$f":"F36","v":25000},{"$f":"G13","v":5000},{"$f":"G14","v":125000},{"$f":"G15","v":500000},{"$f":"I32","v":750000},{"$f":"I33","v":750000},{"$f":"I34","v":750000},{"$f":"I35","v":750000},{"$f":"I36","v":750000},{"$f":"J32","v":5000},{"$f":"J33","v":5000},{"$f":"J34","v":25000},{"$f":"J35","v":50000},{"$f":"J36","v":500000},{"$f":"H23","v":1},{"$f":"H24","v":2},{"$f":"H25","v":2},{"$f":"$K32","v":1},{"$f":"$K33","v":1},{"$f":"$K34","v":1},{"$f":"$K35","v":1},{"$f":"$K36","v":1},{"$f":"$L32","v":1},{"$f":"$L33","v":2},{"$f":"$L34","v":3},{"$f":"$L35","v":4},{"$f":"$L36","v":5},{"$f":"I22","v":0.96},{"$f":"I23","v":0.9},{"$f":"I24","v":0.8},{"$f":"I25","v":0.5},{"$f":"J22","v":3.0000000000000034E-2},{"$f":"J23","v":4.9999999999999975E-2},{"$f":"J24","v":9.999999999999995E-2},{"$f":"H32","v":0.01},{"$f":"H33","v":0.01},{"$f":"H34","v":0.01},{"$f":"H35","v":0.01},{"$f":"H36","v":0.01},{"$f":"G42","v":1},{"$f":"G43","v":1},{"$f":"G44","v":1},{"$f":"G45","v":1},{"$f":"G46","v":4},{"$f":"G47","v":1},{"$f":"G48","v":1},{"$f":"G49","v":1},{"$f":"G50","v":1},{"$f":"G51","v":4},{"$f":"G52","v":1},{"$f":"G53","v":1},{"$f":"G54","v":1},{"$f":"G55","v":1},{"$f":"G56","v":4},{"$f":"G57","v":1},{"$f":"G58","v":1},{"$f":"G59","v":1},{"$f":"G60","v":1},{"$f":"G61","v":4},{"$f":"G62","v":3},{"$f":"G63","v":3},{"$f":"G64","v":3},{"$f":"G65","v":3},{"$f":"G66","v":4},{"$f":"J42","v":32714.285714285768},{"$f":"J43","v":184071.42857142855},{"$f":"J44","v":377142.85714285716},{"$f":"J45","v":1930714.2857142857},{"$f":"J46","v":0},{"$f":"J47","v":32714.285714285797},{"$f":"J48","v":184071.42857142852},{"$f":"J49","v":377142.85714285704},{"$f":"J50","v":1930714.2857142857},{"$f":"J51","v":0},{"$f":"J52","v":32893.428571428638},{"$f":"J53","v":184967.14285714281},{"$f":"J54","v":378934.28571428556},{"$f":"J55","v":1939671.4285714279},{"$f":"J56","v":0},{"$f":"J57","v":33091.428571428638},{"$f":"J58","v":185957.14285714275},{"$f":"J59","v":380914.28571428556},{"$f":"J60","v":1949571.4285714282},{"$f":"J61","v":0},{"$f":"J62","v":103746.71201814071},{"$f":"J63","v":272793.65079365065},{"$f":"J64","v":487977.32426303835},{"$f":"J65","v":2218446.7120181406},{"$f":"J66","v":0}]
[]
[]
[null,null,null,null,"Yes/No"]
[null,null,null,null,"Yes"]
[null,null,null,null,"No"]
[]
[null,null,null,null,"Treatment Labels"]
[null,null,null,null,"ID","Label"]
[null,null,null,null,0,"Do Minimum"]
[null,null,null,null,1,"Maintain"]
[null,null,null,null,2,"Rehab"]
[null,null,null,null,3,"Reconstruct"]
[null,null,null,null,4,"Restore"]
[]
[null,null,null,null,"Other Parameters"]
[null,null,null,null,"Desc","Value"]
[null,null,null,null,"Disc Factor",{"$f":"1/(1+F8)","v":0.95238095238095233}]
[null,null,null,null,"Obj Function",{"$f":"SUM(E155:AC155)","v":26508047.619047619}]

{"sheet":"NatHaz-RockDebris","index":22,"n_rows":178,"n_cols":111,"rows_kept":178,"cut":false,"hidden":false,"merged":[[31,12,31,14],[32,12,32,14],[33,12,33,14],[34,12,34,14],[35,12,35,14],[29,3,30,3],[30,12,30,14],[19,3,20,3],[19,7,20,7],[20,12,20,14],[21,12,21,14],[22,12,22,14],[23,12,23,14],[24,12,24,14],[28,4,29,6],[28,7,30,7],[28,8,28,9],[28,10,28,11],[11,7,11,10],[12,7,12,10],[13,7,13,10],[14,7,14,10],[18,4,18,6],[18,8,18,11]]}
[]
[null,"NCHRP Project 24-46 GAM Planner"]
[null,"Asset Model: NatHaz-RockDebris"]
[]
[null,null,"MISCELLANEOUS PARAMETERS"]
[]
[null,null,null,"Description",null,"NatHaz-RockDebris"]
[null,null,null,"Discount Rate",null,0.05]
[]
[null,null,"TREATMENTS"]
[]
[null,null,null,"ID","Description","Feasible","Annual Agency Cost","Notes"]
[null,null,null,1,{"$f":"F170","v":"Maintain"},"Yes",10000,"$20/ln-ft: Maintain ditch and annual inspection/monitoring (assume Cut-All cost + 5,000 for annual inspections/maintenance) "]
[null,null,null,2,{"$f":"F171","v":"Rehab"},"Yes",250000,"$500/ln-ft: Options such as place barrier, mesh, scaling, rock reinforcement, widen ditch (LT AKDOT GAM study would arrive at ~$300/ln-ft for a 10 ft tall slope)"]
[null,null,null,3,{"$f":"F172","v":"Reconstruct"},"Yes",1000000,"$2000/ln-ft: Restores asset to Level 1 for Maintenance O&M and Safety/Mobility Consequence with long design-life (unit cost $1M/500 ft segment)"]
[]
[null,null,"PARAMETERS SPECIFIED BY OPERATIONS & MAINTENANCE CONDITION LEVEL"]
[]
[null,null,null,null,"Do Minimum Cost",null,null,null,"One-Year Probabilities for the Do-Minimum Action"]
[null,null,null,"Risk Level",null,null,null,"O&M Condition Level After Rehab",null,null,"Med. Years"]
[null,null,null,null,"Agency","User","Total",null,"Stay the Same","Deteriorate","to Deteriorate","Fail","Notes"]
[null,null,null,1,0,0,{"$f":"E22+F22","v":0},"N/A",0.98,{"$f":"1-I22-L22","v":1.0000000000000018E-2},{"$f":"LN(0.5)/LN(I22)","v":34.309618491520645},0.01]
[null,null,null,2,500,0,{"$f":"E23+F23","v":500},1,0.98,{"$f":"1-I23-L23","v":1.0000000000000018E-2},{"$f":"LN(0.5)/LN(I23)","v":34.309618491520645},0.01]
[null,null,null,3,2500,0,{"$f":"E24+F24","v":2500},2,0.98,{"$f":"1-I24-L24","v":1.0000000000000018E-2},{"$f":"LN(0.5)/LN(I24)","v":34.309618491520645},0.01]
[null,null,null,4,5000,0,{"$f":"E25+F25","v":5000},2,0.5,"N/A",{"$f":"LN(0.5)/LN(I25)","v":1},0.5]
[]
[null,null,"PARAMETERS SPECIFIED BY SAFETY & MOBILITY RISK LEVEL"]
[]
[null,null,null,null,"Additional Annual Cost (Relative to Do Min Cost Above)",null,null,"Annual Failure Risk for a New Asset","Unit Failure Cost",null,"Level Following Failure"]
[null,null,null,"Risk Level"]
[null,null,null,null,"Agency","User","Total",null,"Agency","User","O&M Condition","Safety/Mobility Risk","Notes"]
[null,null,null,1,0,0,{"$f":"E32+F32","v":0},0.01,1500000,5000,1,1]
[null,null,null,2,0,0,{"$f":"E33+F33","v":0},0.01,1500000,5000,1,2]
[null,null,null,3,0,0,1000,0.01,1500000,25000,1,3]
[null,null,null,4,0,10000,{"$f":"E35+F35","v":10000},0.01,1500000,50000,1,4]
[null,null,null,5,0,100000,{"$f":"E36+F36","v":100000},0.01,1500000,500000,1,5]
[]
[null,null,"SOLUTION BY STATE"]
[]
[null,null,null,null,"O&M","Safety/Mobility"]
[null,null,null,"State","Condition Level","Conseq. Level","Rec. Action","Desc.","Long-Term Cost","Benefit"]
[null,null,null,1,1,1,{"$f":"SUMPRODUCT(F72:F73,$AK72:$AK73)","v":1},{"$f":"VLOOKUP(G42,$E$169:$F$173,2)","v":"Maintain"},{"$f":"SUMPRODUCT(AH72:AH73,$AK72:$AK73)","v":148095.23809523808},{"$f":"SUMPRODUCT(AJ72:AJ73,$AK72:$AK73)","v":27714.285714285768}]
[null,null,null,2,2,1,{"$f":"SUMPRODUCT(F74:F77,$AK74:$AK77)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH74:AH77,$AK74:$AK77)","v":148095.23809523808},{"$f":"SUMPRODUCT(AJ74:AJ77,$AK74:$AK77)","v":28214.285714285768}]
[null,null,null,3,3,1,{"$f":"SUMPRODUCT(F78:F81,$AK78:$AK81)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH78:AH81,$AK78:$AK81)","v":148095.23809523808},{"$f":"SUMPRODUCT(AJ78:AJ81,$AK78:$AK81)","v":30214.285714285768}]
[null,null,null,4,4,1,{"$f":"SUMPRODUCT(F82:F85,$AK82:$AK85)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH82:AH85,$AK82:$AK85)","v":148095.23809523808},{"$f":"SUMPRODUCT(AJ82:AJ85,$AK82:$AK85)","v":1880714.2857142857}]
[null,null,null,5,5,1,4,"Restore",{"$f":"AH86","v":1605000},0]
[null,null,null,6,1,2,{"$f":"SUMPRODUCT(F87:F89,$AK87:$AK89)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH87:AH89,$AK87:$AK89)","v":148095.23809523793},{"$f":"SUMPRODUCT(AJ87:AJ89,$AK87:$AK89)","v":27714.285714285797}]
[null,null,null,7,2,2,{"$f":"SUMPRODUCT(F90:F93,$AK90:$AK93)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH90:AH93,$AK90:$AK93)","v":148095.23809523805},{"$f":"SUMPRODUCT(AJ90:AJ93,$AK90:$AK93)","v":28214.285714285797}]
[null,null,null,8,3,2,{"$f":"SUMPRODUCT(F94:F97,$AK94:$AK97)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH94:AH97,$AK94:$AK97)","v":148095.23809523805},{"$f":"SUMPRODUCT(AJ94:AJ97,$AK94:$AK97)","v":30214.285714285797}]
[null,null,null,9,4,2,{"$f":"SUMPRODUCT(F98:F101,$AK98:$AK101)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH98:AH101,$AK98:$AK101)","v":148095.23809523805},{"$f":"SUMPRODUCT(AJ98:AJ101,$AK98:$AK101)","v":1880714.2857142857}]
[null,null,null,10,5,2,4,"Restore",{"$f":"AH102","v":1604999.9999999998},0]
[null,null,null,11,1,3,{"$f":"SUMPRODUCT(F103:F105,$AK103:$AK105)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH103:AH105,$AK103:$AK105)","v":169276.19047619027},{"$f":"SUMPRODUCT(AJ103:AJ105,$AK103:$AK105)","v":27893.428571428667}]
[null,null,null,12,2,3,{"$f":"SUMPRODUCT(F106:F109,$AK106:$AK109)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH106:AH109,$AK106:$AK109)","v":169276.19047619044},{"$f":"SUMPRODUCT(AJ106:AJ109,$AK106:$AK109)","v":28393.428571428667}]
[null,null,null,13,3,3,{"$f":"SUMPRODUCT(F110:F113,$AK110:$AK113)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH110:AH113,$AK110:$AK113)","v":169276.19047619044},{"$f":"SUMPRODUCT(AJ110:AJ113,$AK110:$AK113)","v":30393.428571428667}]
[null,null,null,14,4,3,{"$f":"SUMPRODUCT(F114:F117,$AK114:$AK117)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH114:AH117,$AK114:$AK117)","v":169276.19047619044},{"$f":"SUMPRODUCT(AJ114:AJ117,$AK114:$AK117)","v":1889671.4285714279}]
[null,null,null,15,5,3,4,"Restore",{"$f":"AH118","v":1644999.9999999998},0]
[null,null,null,16,1,4,{"$f":"SUMPRODUCT(F119:F121,$AK119:$AK121)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH119:AH121,$AK119:$AK121)","v":258476.19047619001},{"$f":"SUMPRODUCT(AJ119:AJ121,$AK119:$AK121)","v":28091.428571428638}]
[null,null,null,17,2,4,{"$f":"SUMPRODUCT(F122:F125,$AK122:$AK125)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH122:AH125,$AK122:$AK125)","v":258476.19047619027},{"$f":"SUMPRODUCT(AJ122:AJ125,$AK122:$AK125)","v":28591.428571428667}]
[null,null,null,18,3,4,{"$f":"SUMPRODUCT(F126:F129,$AK126:$AK129)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH126:AH129,$AK126:$AK129)","v":258476.19047619027},{"$f":"SUMPRODUCT(AJ126:AJ129,$AK126:$AK129)","v":30591.428571428667}]
[null,null,null,19,4,4,{"$f":"SUMPRODUCT(F130:F133,$AK130:$AK133)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH130:AH133,$AK130:$AK133)","v":258476.19047619027},{"$f":"SUMPRODUCT(AJ130:AJ133,$AK130:$AK133)","v":1899571.4285714282}]
[null,null,null,20,5,4,4,"Restore",{"$f":"AH134","v":1749999.9999999995},0]
[null,null,null,21,1,5,{"$f":"SUMPRODUCT(F135:F137,$AK135:$AK137)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH135:AH137,$AK135:$AK137)","v":771609.97732426308},{"$f":"SUMPRODUCT(AJ135:AJ137,$AK135:$AK137)","v":32136.734693877632}]
[null,null,null,22,2,5,{"$f":"SUMPRODUCT(F138:F141,$AK138:$AK141)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH138:AH141,$AK138:$AK141)","v":771609.97732426296},{"$f":"SUMPRODUCT(AJ138:AJ141,$AK138:$AK141)","v":32636.734693877515}]
[null,null,null,23,3,5,{"$f":"SUMPRODUCT(F142:F145,$AK142:$AK145)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH142:AH145,$AK142:$AK145)","v":771609.97732426296},{"$f":"SUMPRODUCT(AJ142:AJ145,$AK142:$AK145)","v":34636.734693877515}]
[null,null,null,24,4,5,{"$f":"SUMPRODUCT(F146:F149,$AK146:$AK149)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH146:AH149,$AK146:$AK149)","v":771609.97732426296},{"$f":"SUMPRODUCT(AJ146:AJ149,$AK146:$AK149)","v":2101836.7346938774}]
[null,null,null,25,5,5,4,"Restore",{"$f":"AH150","v":2619047.6190476189},0]
[]
[null,null,"DETAILED DATA"]
[]
[null,null,null,null,null,null,null,null,"Transition Probability to State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution Details"]
[null,null,null,null,"State","Action","Desc","Unit Cost",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"LT Cost","LT Cost - Slack","Benefit","Optimal"]
[null,null,null,null,1,0,{"$f":"VLOOKUP(F72,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$32","v":0},{"$f":"$I$22*(1-$H$32)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$32)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I72:L72)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I72:AF72)","v":0},{"$f":"H72+$F$177*SUMPRODUCT(I72:AG72,$E$155:$AC$155)","v":175809.52380952385},{"$f":"AH72-E$155","v":70809.523809523904},{"$f":"AH72-AH72","v":0},{"$f":"IF(AH72<=AH73,1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":10000},{"$f":"IF($F$14=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,0,{"$f":"1-SUM(I73:L73)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I73:AA73)","v":0},0,0,0,0,{"$f":"1-SUM(I73:AF73)","v":0},148095.23809523808,{"$f":"AH73-E$155","v":43095.238095238135},{"$f":"AH72-AH73","v":27714.285714285768},{"$f":"1-AK72","v":1}]
[null,null,null,null,2,0,"Do Minimum",{"$f":"$G$23+$G$32","v":500},0,{"$f":"$I$23*(1-$H$32)","v":0.97019999999999995},{"$f":"$J$23*(1-$H$32)","v":9.9000000000000164E-3},0,1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I74:AA74)","v":0},0,0,0,0,0,176309.52380952385,{"$f":"AH74-F$155","v":71309.523809523904},{"$f":"AH74-AH74","v":0},{"$f":"IF(AND(AH74<=AH75,AH74<=AH76,AH74<=AH77),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":10000},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I75:AA75)","v":0},0,0,0,0,0,148095.23809523808,{"$f":"AH75-F$155","v":43095.238095238135},{"$f":"AH74-AH75","v":28214.285714285768},{"$f":"IF(AND(AK74=0,AH75<=AH76,AH75<=AH77),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I76:AA76)","v":0},0,0,0,0,0,388095.23809523811,{"$f":"AH76-F$155","v":283095.23809523816},{"$f":"AH74-AH76","v":-211785.71428571426},{"$f":"IF(AND(AK74=0,AK75=0,AH76<=AH77),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I77:AA77)","v":0},0,0,0,0,0,1100000,{"$f":"AH77-F$155","v":995000},{"$f":"AH74-AH77","v":-923690.47619047621},{"$f":"1-AK74-AK75-AK76","v":0}]
[null,null,null,null,3,0,"Do Minimum",{"$f":"$G$24+$G$32","v":2500},0,0,{"$f":"$I$24*(1-$H$32)","v":0.97019999999999995},{"$f":"$J$24*(1-$H$32)","v":9.9000000000000164E-3},1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178309.52380952385,{"$f":"AH78-G$155","v":73309.523809523904},{"$f":"AH78-AH78","v":0},{"$f":"IF(AND(AH78<=AH79,AH78<=AH80,AH78<=AH81),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":10000},{"$f":"I75","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148095.23809523808,{"$f":"AH79-G$155","v":43095.238095238135},{"$f":"AH78-AH79","v":30214.285714285768},{"$f":"IF(AND(AK78=0,AH79<=AH80,AH79<=AH81),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523811,{"$f":"AH80-G$155","v":283095.23809523816},{"$f":"AH78-AH80","v":-209785.71428571426},{"$f":"IF(AND(AK78=0,AK79=0,AH80<=AH81),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH81-G$155","v":995000},{"$f":"AH78-AH81","v":-921690.47619047621},{"$f":"1-AK78-AK79-AK80","v":0}]
[null,null,null,null,4,0,"Do Minimum",{"$f":"$G$25+$G$32","v":5000},0,0,0,{"$f":"$I$25*(1-$H$32)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2028809.5238095238,{"$f":"AH82-H$155","v":1923809.5238095238},{"$f":"AH82-AH82","v":0},{"$f":"IF(AND(AH82<=AH83,AH82<=AH84,AH82<=AH85),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":10000},{"$f":"I79","v":0},{"$f":"J79","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148095.23809523808,{"$f":"AH83-H$155","v":43095.238095238135},{"$f":"AH82-AH83","v":1880714.2857142857},{"$f":"IF(AND(AK82=0,AH83<=AH84,AH83<=AH85),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523811,{"$f":"AH84-H$155","v":283095.23809523816},{"$f":"AH82-AH84","v":1640714.2857142857},{"$f":"IF(AND(AK82=0,AK83=0,AH84<=AH85),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH85-H$155","v":995000},{"$f":"AH82-AH85","v":928809.52380952379},{"$f":"1-AK82-AK83-AK84","v":0}]
[null,null,null,null,5,4,"Restore",{"$f":"$I$32+$J$32","v":1505000},{"$f":"IF(AND($K$32=1,$L$32=1),1,0)","v":1},{"$f":"IF(AND($K$32=2,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=1),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=2),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=3),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=4),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=5),1,0)","v":0},0,1605000,{"$f":"AH86-I$155","v":-2500000.0000000005},{"$f":"AH86-AH86","v":0},1]
[null,null,null,null,6,0,{"$f":"VLOOKUP(F87,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$33","v":0},0,0,0,0,0,{"$f":"$I$22*(1-$H$33)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$33)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I87:Q87)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175809.52380952373,{"$f":"AH87-J$155","v":70809.523809523933},{"$f":"AH87-AH87","v":0},{"$f":"IF(AND(AH87<=AH88,AH87<=AH89),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":10000},0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,{"$f":"1-SUM(I88:Q88)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148095.23809523793,{"$f":"AH88-J$155","v":43095.238095238135},{"$f":"AH87-AH88","v":27714.285714285797},{"$f":"IF(AND(AK87=0,AH88<=AH89),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,0,0,0,0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1138095.2380952381,{"$f":"AH89-J$155","v":1033095.2380952383},{"$f":"AH87-AH89","v":-962285.71428571432},{"$f":"1-AK87-AK88","v":0}]
[null,null,null,null,7,0,"Do Minimum",{"$f":"$G$23+$G$33","v":500},0,0,0,0,0,0,{"$f":"$I$23*(1-$H$33)","v":0.97019999999999995},{"$f":"$J$23*(1-$H$33)","v":9.9000000000000164E-3},0,1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176309.52380952385,{"$f":"AH90-K$155","v":71309.523809523904},{"$f":"AH90-AH90","v":0},{"$f":"IF(AND(AH90<=AH91,AH90<=AH92,AH90<=AH93),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":10000},0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148095.23809523805,{"$f":"AH91-K$155","v":43095.238095238106},{"$f":"AH90-AH91","v":28214.285714285797},{"$f":"IF(AND(AK90=0,AH91<=AH92,AH91<=AH93),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523793,{"$f":"AH92-K$155","v":283095.23809523799},{"$f":"AH90-AH92","v":-211785.71428571409},{"$f":"IF(AND(AK90=0,AK91=0,AH92<=AH93),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH93-K$155","v":995000},{"$f":"AH90-AH93","v":-923690.47619047621},{"$f":"1-AK90-AK91-AK92","v":0}]
[null,null,null,null,8,0,"Do Minimum",{"$f":"$G$24+$G$33","v":2500},0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$33)","v":0.97019999999999995},{"$f":"$J$24*(1-$H$33)","v":9.9000000000000164E-3},1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178309.52380952385,{"$f":"AH94-L$155","v":73309.523809523904},{"$f":"AH94-AH94","v":0},{"$f":"IF(AND(AH94<=AH95,AH94<=AH96,AH94<=AH97),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":10000},0,0,0,0,0,{"$f":"N91","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148095.23809523805,{"$f":"AH95-L$155","v":43095.238095238106},{"$f":"AH94-AH95","v":30214.285714285797},{"$f":"IF(AND(AK94=0,AH95<=AH96,AH95<=AH97),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523805,{"$f":"AH96-L$155","v":283095.23809523811},{"$f":"AH94-AH96","v":-209785.7142857142},{"$f":"IF(AND(AK94=0,AK95=0,AH96<=AH97),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH97-L$155","v":995000},{"$f":"AH94-AH97","v":-921690.47619047621},{"$f":"1-AK94-AK95-AK96","v":0}]
[null,null,null,null,9,0,"Do Minimum",{"$f":"$G$25+$G$33","v":5000},0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$33)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2028809.5238095238,{"$f":"AH98-M$155","v":1923809.5238095238},{"$f":"AH98-AH98","v":0},{"$f":"IF(AND(AH98<=AH99,AH98<=AH100,AH98<=AH101),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":10000},0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148095.23809523805,{"$f":"AH99-M$155","v":43095.238095238106},{"$f":"AH98-AH99","v":1880714.2857142857},{"$f":"IF(AND(AK98=0,AH99<=AH100,AH99<=AH101),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523805,{"$f":"AH100-M$155","v":283095.23809523811},{"$f":"AH98-AH100","v":1640714.2857142857},{"$f":"IF(AND(AK98=0,AK99=0,AH100<=AH101),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH101-M$155","v":995000},{"$f":"AH98-AH101","v":928809.52380952379},{"$f":"1-AK98-AK99-AK100","v":0}]
[null,null,null,null,10,4,"Restore",{"$f":"$I$33+$J$33","v":1505000},{"$f":"IF(AND($K$33=1,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=1),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=2),1,0)","v":1},{"$f":"IF(AND($K$33=2,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=2),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=3),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=4),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=5),1,0)","v":0},0,1604999.9999999998,{"$f":"AH102-N$155","v":-2500000},{"$f":"AH102-AH102","v":0},1]
[null,null,null,null,11,0,{"$f":"VLOOKUP(F103,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$34","v":1000},0,0,0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$34)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$34)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I103:V103)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,197169.61904761894,{"$f":"AH103-O$155","v":71169.61904761917},{"$f":"AH103-AH103","v":0},{"$f":"IF(AND(AH103<=AH104,AH103<=AH105),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":11000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,0,{"$f":"1-SUM(I104:V104)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,169276.19047619027,{"$f":"AH104-O$155","v":43276.190476190503},{"$f":"AH103-AH104","v":27893.428571428667},{"$f":"IF(AND(AK103=0,AH104<=AH105),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH105-O$155","v":975000.00000000023},{"$f":"AH103-AH105","v":-903830.38095238106},{"$f":"1-AK103-AK104","v":0}]
[null,null,null,null,12,0,"Do Minimum",{"$f":"$G$23+$G$34","v":1500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$34)","v":0.97019999999999995},{"$f":"$J$23*(1-$H$34)","v":9.9000000000000164E-3},0,1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,197669.61904761911,{"$f":"AH106-P$155","v":71669.61904761917},{"$f":"AH106-AH106","v":0},{"$f":"IF(AND(AH106<=AH107,AH106<=AH108,AH106<=AH109),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":11000},0,0,0,0,0,0,0,0,{"$f":"Q104","v":0},0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,169276.19047619044,{"$f":"AH107-P$155","v":43276.190476190503},{"$f":"AH106-AH107","v":28393.428571428667},{"$f":"IF(AND(AK106=0,AH107<=AH108,AH107<=AH109),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.1904761903,{"$f":"AH108-P$155","v":283276.19047619036},{"$f":"AH106-AH108","v":-211606.57142857119},{"$f":"IF(AND(AK106=0,AK107=0,AH108<=AH109),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH109-P$155","v":975000},{"$f":"AH106-AH109","v":-903330.38095238083},{"$f":"1-AK106-AK107-AK108","v":0}]
[null,null,null,null,13,0,"Do Minimum",{"$f":"$G$24+$G$34","v":3500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$34)","v":0.97019999999999995},{"$f":"$J$24*(1-$H$34)","v":9.9000000000000164E-3},1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,199669.61904761911,{"$f":"AH110-Q$155","v":73669.61904761917},{"$f":"AH110-AH110","v":0},{"$f":"IF(AND(AH110<=AH111,AH110<=AH112,AH110<=AH113),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":11000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,169276.19047619044,{"$f":"AH111-Q$155","v":43276.190476190503},{"$f":"AH110-AH111","v":30393.428571428667},{"$f":"IF(AND(AK110=0,AH111<=AH112,AH111<=AH113),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.19047619042,{"$f":"AH112-Q$155","v":283276.19047619047},{"$f":"AH110-AH112","v":-209606.5714285713},{"$f":"IF(AND(AK110=0,AK111=0,AH112<=AH113),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH113-Q$155","v":975000},{"$f":"AH110-AH113","v":-901330.38095238083},{"$f":"1-AK110-AK111-AK112","v":0}]
[null,null,null,null,14,0,"Do Minimum",{"$f":"$G$25+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$34)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,2058947.6190476185,{"$f":"AH114-R$155","v":1932947.6190476185},{"$f":"AH114-AH114","v":0},{"$f":"IF(AND(AH114<=AH115,AH114<=AH116,AH114<=AH117),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":11000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,169276.19047619044,{"$f":"AH115-R$155","v":43276.190476190503},{"$f":"AH114-AH115","v":1889671.4285714279},{"$f":"IF(AND(AK114=0,AH115<=AH116,AH115<=AH117),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.19047619042,{"$f":"AH116-R$155","v":283276.19047619047},{"$f":"AH114-AH116","v":1649671.4285714282},{"$f":"IF(AND(AK114=0,AK115=0,AH116<=AH117),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":1001000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1101000,{"$f":"AH117-R$155","v":975000},{"$f":"AH114-AH117","v":957947.61904761847},{"$f":"1-AK114-AK115-AK116","v":0}]
[null,null,null,null,15,4,"Restore",{"$f":"$I$34+$J$34","v":1525000},{"$f":"IF(AND($K$34=1,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=1),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=2),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=3),1,0)","v":1},{"$f":"IF(AND($K$34=2,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=3),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=4),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=5),1,0)","v":0},0,1644999.9999999998,{"$f":"AH118-S$155","v":-2500000},{"$f":"AH118-AH118","v":0},1]
[null,null,null,null,16,0,{"$f":"VLOOKUP(F119,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$35","v":10000},0,0,0,0,0,0,0,0,0,0,{"$f":"O106","v":0},{"$f":"P106","v":0},0,0,0,{"$f":"$I$22*(1-$H$35)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$35)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I119:AA119)","v":1.9900000000000029E-2},0,0,0,0,0,286567.61904761865,{"$f":"AH119-T$155","v":76567.61904761914},{"$f":"AH119-AH119","v":0},{"$f":"IF(AND(AH119<=AH120,AH119<=AH121),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":20000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,0,1.0000000000000009E-2,0,0,0,0,0,258476.19047619001,{"$f":"AH120-T$155","v":48476.190476190503},{"$f":"AH119-AH120","v":28091.428571428638},{"$f":"IF(AND(AK119=0,AH120<=AH121),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH121-T$155","v":900000.00000000047},{"$f":"AH119-AH121","v":-823432.3809523813},{"$f":"1-AK119-AK120","v":0}]
[null,null,null,null,17,0,"Do Minimum",{"$f":"$G$23+$G$35","v":10500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P110","v":0},0,0,0,0,{"$f":"$I$23*(1-$H$35)","v":0.97019999999999995},{"$f":"$J$23*(1-$H$35)","v":9.9000000000000164E-3},0,1.9900000000000029E-2,0,0,0,0,0,287067.61904761894,{"$f":"AH122-U$155","v":77067.61904761917},{"$f":"AH122-AH122","v":0},{"$f":"IF(AND(AH122<=AH123,AH122<=AH124,AH122<=AH125),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":20000},0,0,0,0,0,0,0,0,{"$f":"Q120","v":0},0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,258476.19047619027,{"$f":"AH123-U$155","v":48476.190476190503},{"$f":"AH122-AH123","v":28591.428571428667},{"$f":"IF(AND(AK122=0,AH123<=AH124,AH123<=AH125),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":260000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,498476.19047619001,{"$f":"AH124-U$155","v":288476.19047619024},{"$f":"AH122-AH124","v":-211408.57142857107},{"$f":"IF(AND(AK122=0,AK123=0,AH124<=AH125),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH125-U$155","v":900000.00000000023},{"$f":"AH122-AH125","v":-822932.38095238106},{"$f":"1-AK122-AK123-AK124","v":0}]
[null,null,null,null,18,0,"Do Minimum",{"$f":"$G$24+$G$35","v":12500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q114","v":0},0,0,0,0,{"$f":"$I$24*(1-$H$35)","v":0.97019999999999995},{"$f":"$J$24*(1-$H$35)","v":9.9000000000000164E-3},1.9900000000000029E-2,0,0,0,0,0,289067.61904761894,{"$f":"AH126-V$155","v":79067.61904761917},{"$f":"AH126-AH126","v":0},{"$f":"IF(AND(AH126<=AH127,AH126<=AH128,AH126<=AH129),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":20000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q123","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,258476.19047619027,{"$f":"AH127-V$155","v":48476.190476190503},{"$f":"AH126-AH127","v":30591.428571428667},{"$f":"IF(AND(AK126=0,AH127<=AH128,AH127<=AH129),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":260000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,498476.1904761903,{"$f":"AH128-V$155","v":288476.19047619053},{"$f":"AH126-AH128","v":-209408.57142857136},{"$f":"IF(AND(AK126=0,AK127=0,AH128<=AH129),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH129-V$155","v":900000.00000000023},{"$f":"AH126-AH129","v":-820932.38095238106},{"$f":"1-AK126-AK127-AK128","v":0}]
[null,null,null,null,19,0,"Do Minimum",{"$f":"$G$25+$G$35","v":15000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$35)","v":0.495},0.505,0,0,0,0,0,2158047.6190476185,{"$f":"AH130-W$155","v":1948047.6190476187},{"$f":"AH130-AH130","v":0},{"$f":"IF(AND(AH130<=AH131,AH130<=AH132,AH130<=AH133),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":20000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U127","v":0},{"$f":"V127","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,258476.19047619027,{"$f":"AH131-W$155","v":48476.190476190503},{"$f":"AH130-AH131","v":1899571.4285714282},{"$f":"IF(AND(AK130=0,AH131<=AH132,AH131<=AH133),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":260000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,498476.1904761903,{"$f":"AH132-W$155","v":288476.19047619053},{"$f":"AH130-AH132","v":1659571.4285714282},{"$f":"IF(AND(AK130=0,AK131=0,AH132<=AH133),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":1010000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1110000,{"$f":"AH133-W$155","v":900000.00000000023},{"$f":"AH130-AH133","v":1048047.6190476185},{"$f":"1-AK130-AK131-AK132","v":0}]
[null,null,null,null,20,4,"Restore",{"$f":"$I$35+$J$35","v":1550000},{"$f":"IF(AND($K$35=1,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=1),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=2),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=3),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=4),1,0)","v":1},{"$f":"IF(AND($K$35=2,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=4),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=5),1,0)","v":0},0,1749999.9999999995,{"$f":"AH134-X$155","v":-2499999.9999999995},{"$f":"AH134-AH134","v":0},1]
[null,null,null,null,21,0,{"$f":"VLOOKUP(F135,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$36","v":100000},0,0,0,0,0,0,0,0,0,0,{"$f":"O122","v":0},{"$f":"P122","v":0},0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$36)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$36)","v":9.9000000000000164E-3},0,0,1.9900000000000029E-2,803746.71201814071,{"$f":"AH135-Y$155","v":153746.71201814071},{"$f":"AH135-AH135","v":0},{"$f":"IF(AND(AH135<=AH136,AH135<=AH137),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":110000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,0,1.0000000000000009E-2,{"$f":"H136+$F$177*SUMPRODUCT(I136:AG136,$E$155:$AC$155)","v":771609.97732426308},{"$f":"AH136-Y$155","v":121609.97732426308},{"$f":"AH135-AH136","v":32136.734693877632},{"$f":"IF(AND(AK135=0,AH136<=AH137),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I137:AF137)","v":0},1200000,{"$f":"AH137-Y$155","v":550000},{"$f":"AH135-AH137","v":-396253.28798185929},{"$f":"1-AK135-AK136","v":0}]
[null,null,null,null,22,0,"Do Minimum",{"$f":"$G$23+$G$36","v":100500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P126","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$36)","v":0.97019999999999995},{"$f":"$J$23*(1-$H$36)","v":9.9000000000000164E-3},0,1.9900000000000029E-2,804246.71201814048,{"$f":"AH138-Z$155","v":154246.71201814059},{"$f":"AH138-AH138","v":0},{"$f":"IF(AND(AH138<=AH139,AH138<=AH140,AH138<=AH141),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":110000},0,0,0,0,0,0,0,0,{"$f":"Q136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,1.0000000000000009E-2,771609.97732426296,{"$f":"AH139-Z$155","v":121609.97732426308},{"$f":"AH138-AH139","v":32636.734693877515},{"$f":"IF(AND(AK138=0,AH139<=AH140,AH139<=AH141),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":350000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,1011609.9773242631,{"$f":"AH140-Z$155","v":361609.97732426319},{"$f":"AH138-AH140","v":-207363.2653061226},{"$f":"IF(AND(AK138=0,AK139=0,AH140<=AH141),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200000,{"$f":"AH141-Z$155","v":550000.00000000012},{"$f":"AH138-AH141","v":-395753.28798185952},{"$f":"1-AK138-AK139-AK140","v":0}]
[null,null,null,null,23,0,"Do Minimum",{"$f":"$G$24+$G$36","v":102500},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q130","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$36)","v":0.97019999999999995},{"$f":"$J$24*(1-$H$36)","v":9.9000000000000164E-3},1.9900000000000029E-2,806246.71201814048,{"$f":"AH142-AA$155","v":156246.71201814059},{"$f":"AH142-AH142","v":0},{"$f":"IF(AND(AH142<=AH143,AH142<=AH144,AH142<=AH145),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":110000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,1.0000000000000009E-2,771609.97732426296,{"$f":"AH143-AA$155","v":121609.97732426308},{"$f":"AH142-AH143","v":34636.734693877515},{"$f":"IF(AND(AK142=0,AH143<=AH144,AH143<=AH145),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":350000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,1011609.977324263,{"$f":"AH144-AA$155","v":361609.97732426308},{"$f":"AH142-AH144","v":-205363.26530612248},{"$f":"IF(AND(AK142=0,AK143=0,AH144<=AH145),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1200000,{"$f":"AH145-AA$155","v":550000.00000000012},{"$f":"AH142-AH145","v":-393753.28798185952},{"$f":"1-AK142-AK143-AK144","v":0}]
[null,null,null,null,24,0,"Do Minimum",{"$f":"$G$25+$G$36","v":105000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$36)","v":0.495},0.505,2873446.7120181406,{"$f":"AH146-AB$155","v":2223446.7120181406},{"$f":"AH146-AH146","v":0},{"$f":"IF(AND(AH146<=AH147,AH146<=AH148,AH146<=AH149),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":110000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U143","v":0},{"$f":"V143","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},1.0000000000000009E-2,771609.97732426296,{"$f":"AH147-AB$155","v":121609.97732426308},{"$f":"AH146-AH147","v":2101836.7346938774},{"$f":"IF(AND(AK146=0,AH147<=AH148,AH147<=AH149),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":350000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,1011609.977324263,{"$f":"AH148-AB$155","v":361609.97732426308},{"$f":"AH146-AH148","v":1861836.7346938776},{"$f":"IF(AND(AK146=0,AK147=0,AH148<=AH149),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1100000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1200000,{"$f":"AH149-AB$155","v":550000.00000000012},{"$f":"AH146-AH149","v":1673446.7120181406},{"$f":"1-AK146-AK147-AK148","v":0}]
[null,null,null,null,25,4,"Restore",{"$f":"$I$36+$J$36","v":2000000},{"$f":"IF(AND($K$36=1,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=1),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=2),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=3),1,0)","v":0},0,0,0,{"$f":"IF(AND($K$36=3,$L$36=4),1,0)","v":0},0,0,{"$f":"IF(AND($K$36=1,$L$36=5),1,0)","v":1},{"$f":"IF(AND($K$36=2,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=5),1,0)","v":0},0,2619047.6190476189,{"$f":"AH150-AC$155","v":-2499999.9999999995},{"$f":"AH150-AH150","v":0},1]
[]
[null,null,"SOLUTIONS"]
[null,null,null,null,"Decision Variables by State"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,104999.99999999994,104999.99999999994,104999.99999999994,104999.99999999994,4105000.0000000005,104999.9999999998,104999.99999999994,104999.99999999994,104999.99999999994,4105000,125999.99999999977,125999.99999999994,125999.99999999994,125999.99999999994,4144999.9999999995,209999.99999999951,209999.99999999977,209999.99999999977,209999.99999999977,4249999.9999999991,650000,649999.99999999988,649999.99999999988,649999.99999999988,5119047.6190476185]
[]
[null,null,null,null,"One-Row Solution"]
[null,null,null,null,null,"Do-Min Cost by Maint Risk - Agency",null,null,null,"Do-Min Cost by Maint Risk - User",null,null,null,"Additional Annual Cost by S/M Risk - Agency",null,null,null,null,"Additional Annual Cost by S/M Risk - User",null,null,null,null,"Treatment Costs",null,null,"Agency Failure Cost by S/M Risk",null,null,null,null,"User Failure Cost by S/M Risk",null,null,null,null,"Maint Risk Following Rehab",null,null,"Maint Risk Following Restore by Safety/Mob. Level",null,null,null,null,"Safety/Mob Risk Following Restore by Safety/Mob. Level",null,null,null,null,"TP by Maint Risk - Stay Same",null,null,null,"TP by Maint Risk - Det",null,null,"Failure Risk by S/M Risk",null,null,null,null,"Rec Action by State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit by State"]
[null,null,null,null,"Desc",1,2,3,4,1,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,1,2,3,4,4,1,2,3,4,5,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,4,1,2,3,1,2,3,4,5,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,{"$f":"F7","v":"NatHaz-RockDebris"},{"$f":"E22","v":0},{"$f":"E23","v":500},{"$f":"E24","v":2500},{"$f":"E25","v":5000},{"$f":"F22","v":0},{"$f":"F23","v":0},{"$f":"F24","v":0},{"$f":"F25","v":0},{"$f":"E32","v":0},{"$f":"E33","v":0},{"$f":"E34","v":0},{"$f":"E35","v":0},{"$f":"E36","v":0},{"$f":"F32","v":0},{"$f":"F33","v":0},{"$f":"F34","v":0},{"$f":"F35","v":10000},{"$f":"F36","v":100000},{"$f":"G13","v":10000},{"$f":"G14","v":250000},{"$f":"G15","v":1000000},{"$f":"I32","v":1500000},{"$f":"I33","v":1500000},{"$f":"I34","v":1500000},{"$f":"I35","v":1500000},{"$f":"I36","v":1500000},{"$f":"J32","v":5000},{"$f":"J33","v":5000},{"$f":"J34","v":25000},{"$f":"J35","v":50000},{"$f":"J36","v":500000},{"$f":"H23","v":1},{"$f":"H24","v":2},{"$f":"H25","v":2},{"$f":"$K32","v":1},{"$f":"$K33","v":1},{"$f":"$K34","v":1},{"$f":"$K35","v":1},{"$f":"$K36","v":1},{"$f":"$L32","v":1},{"$f":"$L33","v":2},{"$f":"$L34","v":3},{"$f":"$L35","v":4},{"$f":"$L36","v":5},{"$f":"I22","v":0.98},{"$f":"I23","v":0.98},{"$f":"I24","v":0.98},{"$f":"I25","v":0.5},{"$f":"J22","v":1.0000000000000018E-2},{"$f":"J23","v":1.0000000000000018E-2},{"$f":"J24","v":1.0000000000000018E-2},{"$f":"H32","v":0.01},{"$f":"H33","v":0.01},{"$f":"H34","v":0.01},{"$f":"H35","v":0.01},{"$f":"H36","v":0.01},{"$f":"G42","v":1},{"$f":"G43","v":1},{"$f":"G44","v":1},{"$f":"G45","v":1},{"$f":"G46","v":4},{"$f":"G47","v":1},{"$f":"G48","v":1},{"$f":"G49","v":1},{"$f":"G50","v":1},{"$f":"G51","v":4},{"$f":"G52","v":1},{"$f":"G53","v":1},{"$f":"G54","v":1},{"$f":"G55","v":1},{"$f":"G56","v":4},{"$f":"G57","v":1},{"$f":"G58","v":1},{"$f":"G59","v":1},{"$f":"G60","v":1},{"$f":"G61","v":4},{"$f":"G62","v":1},{"$f":"G63","v":1},{"$f":"G64","v":1},{"$f":"G65","v":1},{"$f":"G66","v":4},{"$f":"J42","v":27714.285714285768},{"$f":"J43","v":28214.285714285768},{"$f":"J44","v":30214.285714285768},{"$f":"J45","v":1880714.2857142857},{"$f":"J46","v":0},{"$f":"J47","v":27714.285714285797},{"$f":"J48","v":28214.285714285797},{"$f":"J49","v":30214.285714285797},{"$f":"J50","v":1880714.2857142857},{"$f":"J51","v":0},{"$f":"J52","v":27893.428571428667},{"$f":"J53","v":28393.428571428667},{"$f":"J54","v":30393.428571428667},{"$f":"J55","v":1889671.4285714279},{"$f":"J56","v":0},{"$f":"J57","v":28091.428571428638},{"$f":"J58","v":28591.428571428667},{"$f":"J59","v":30591.428571428667},{"$f":"J60","v":1899571.4285714282},{"$f":"J61","v":0},{"$f":"J62","v":32136.734693877632},{"$f":"J63","v":32636.734693877515},{"$f":"J64","v":34636.734693877515},{"$f":"J65","v":2101836.7346938774},{"$f":"J66","v":0}]
[]
[]
[null,null,null,null,"Yes/No"]
[null,null,null,null,"Yes"]
[null,null,null,null,"No"]
[]
[null,null,null,null,"Treatment Labels"]
[null,null,null,null,"ID","Label"]
[null,null,null,null,0,"Do Minimum"]
[null,null,null,null,1,"Maintain"]
[null,null,null,null,2,"Rehab"]
[null,null,null,null,3,"Reconstruct"]
[null,null,null,null,4,"Restore"]
[]
[null,null,null,null,"Other Parameters"]
[null,null,null,null,"Desc","Value"]
[null,null,null,null,"Disc Factor",{"$f":"1/(1+F8)","v":0.95238095238095233}]
[null,null,null,null,"Obj Function",{"$f":"SUM(E155:AC155)","v":26508047.619047619}]

{"sheet":"NatHaz-Landslide","index":23,"n_rows":178,"n_cols":111,"rows_kept":178,"cut":false,"hidden":false,"merged":[[31,12,31,14],[32,12,32,14],[33,12,33,14],[34,12,34,14],[35,12,35,14],[29,3,30,3],[30,12,30,14],[19,3,20,3],[19,7,20,7],[20,12,20,14],[21,12,21,14],[22,12,22,14],[23,12,23,14],[24,12,24,14],[28,4,29,6],[28,7,30,7],[28,8,28,9],[28,10,28,11],[11,7,11,10],[12,7,12,10],[13,7,13,10],[14,7,14,10],[18,4,18,6],[18,8,18,11]]}
[]
[null,"NCHRP Project 24-46 GAM Planner"]
[null,"Asset Model: NatHaz-Landslide"]
[]
[null,null,"MISCELLANEOUS PARAMETERS"]
[]
[null,null,null,"Description",null,"NatHaz-Landslide"]
[null,null,null,"Discount Rate",null,0.05]
[]
[null,null,"TREATMENTS"]
[]
[null,null,null,"ID","Description","Feasible","Annual Agency Cost","Notes"]
[null,null,null,1,{"$f":"F170","v":"Maintain"},"Yes",5000,"$100/ln-ft: Pavement patching and inspections "]
[null,null,null,2,{"$f":"F171","v":"Rehab"},"Yes",250000,"$1000/ln-ft: Options such as groundwater drains, anchors, buttressing"]
[null,null,null,3,{"$f":"F172","v":"Reconstruct"},"Yes",500000,"$4000/ln-ft: Major stabilization/reconstruction to improve hazard asset to Level 1 for Maintenance O&M and Safety/Mobility Consequence with long design-life "]
[]
[null,null,"PARAMETERS SPECIFIED BY OPERATIONS & MAINTENANCE CONDITION LEVEL"]
[]
[null,null,null,null,"Do Minimum Cost",null,null,null,"One-Year Probabilities for the Do-Minimum Action"]
[null,null,null,"Risk Level",null,null,null,"O&M Condition Level After Rehab",null,null,"Med. Years"]
[null,null,null,null,"Agency","User","Total",null,"Stay the Same","Deteriorate","to Deteriorate","Fail","Notes"]
[null,null,null,1,0,0,{"$f":"E22+F22","v":0},"N/A",0.98,{"$f":"1-I22-L22","v":1.0000000000000018E-2},{"$f":"LN(0.5)/LN(I22)","v":34.309618491520645},0.01]
[null,null,null,2,500,0,{"$f":"E23+F23","v":500},1,0.98,{"$f":"1-I23-L23","v":1.0000000000000018E-2},{"$f":"LN(0.5)/LN(I23)","v":34.309618491520645},0.01]
[null,null,null,3,10000,0,{"$f":"E24+F24","v":10000},2,0.98,{"$f":"1-I24-L24","v":1.0000000000000018E-2},{"$f":"LN(0.5)/LN(I24)","v":34.309618491520645},0.01]
[null,null,null,4,50000,0,{"$f":"E25+F25","v":50000},2,0.5,"N/A",{"$f":"LN(0.5)/LN(I25)","v":1},0.5]
[]
[null,null,"PARAMETERS SPECIFIED BY SAFETY & MOBILITY RISK LEVEL"]
[]
[null,null,null,null,"Additional Annual Cost (Relative to Do Min Cost Above)",null,null,"Annual Failure Risk for a New Asset","Unit Failure Cost",null,"Level Following Failure"]
[null,null,null,"Risk Level"]
[null,null,null,null,"Agency","User","Total",null,"Agency","User","O&M Condition","Safety/Mobility Risk","Notes"]
[null,null,null,1,0,0,{"$f":"E32+F32","v":0},0.01,3000000,5000,1,1]
[null,null,null,2,0,0,{"$f":"E33+F33","v":0},0.01,3000000,5000,1,2]
[null,null,null,3,0,0,1000,0.01,3000000,25000,1,3]
[null,null,null,4,0,50000,{"$f":"E35+F35","v":50000},0.01,3000000,50000,1,4]
[null,null,null,5,0,500000,{"$f":"E36+F36","v":500000},0.01,3000000,500000,1,5]
[]
[null,null,"SOLUTION BY STATE"]
[]
[null,null,null,null,"O&M","Safety/Mobility"]
[null,null,null,"State","Condition Level","Conseq. Level","Rec. Action","Desc.","Long-Term Cost","Benefit"]
[null,null,null,1,1,1,{"$f":"SUMPRODUCT(F72:F73,$AK72:$AK73)","v":1},{"$f":"VLOOKUP(G42,$E$169:$F$173,2)","v":"Maintain"},{"$f":"SUMPRODUCT(AH72:AH73,$AK72:$AK73)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ72:AJ73,$AK72:$AK73)","v":32714.285714285768}]
[null,null,null,2,2,1,{"$f":"SUMPRODUCT(F74:F77,$AK74:$AK77)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH74:AH77,$AK74:$AK77)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ74:AJ77,$AK74:$AK77)","v":33214.285714285768}]
[null,null,null,3,3,1,{"$f":"SUMPRODUCT(F78:F81,$AK78:$AK81)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH78:AH81,$AK78:$AK81)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ78:AJ81,$AK78:$AK81)","v":42714.285714285768}]
[null,null,null,4,4,1,{"$f":"SUMPRODUCT(F82:F85,$AK82:$AK85)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH82:AH85,$AK82:$AK85)","v":143095.23809523808},{"$f":"SUMPRODUCT(AJ82:AJ85,$AK82:$AK85)","v":1930714.2857142857}]
[null,null,null,5,5,1,4,"Restore",{"$f":"AH86","v":3105000},0]
[null,null,null,6,1,2,{"$f":"SUMPRODUCT(F87:F89,$AK87:$AK89)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH87:AH89,$AK87:$AK89)","v":143095.23809523793},{"$f":"SUMPRODUCT(AJ87:AJ89,$AK87:$AK89)","v":32714.285714285797}]
[null,null,null,7,2,2,{"$f":"SUMPRODUCT(F90:F93,$AK90:$AK93)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH90:AH93,$AK90:$AK93)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ90:AJ93,$AK90:$AK93)","v":33214.285714285797}]
[null,null,null,8,3,2,{"$f":"SUMPRODUCT(F94:F97,$AK94:$AK97)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH94:AH97,$AK94:$AK97)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ94:AJ97,$AK94:$AK97)","v":42714.285714285797}]
[null,null,null,9,4,2,{"$f":"SUMPRODUCT(F98:F101,$AK98:$AK101)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH98:AH101,$AK98:$AK101)","v":143095.23809523805},{"$f":"SUMPRODUCT(AJ98:AJ101,$AK98:$AK101)","v":1930714.2857142857}]
[null,null,null,10,5,2,4,"Restore",{"$f":"AH102","v":3105000},0]
[null,null,null,11,1,3,{"$f":"SUMPRODUCT(F103:F105,$AK103:$AK105)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH103:AH105,$AK103:$AK105)","v":164276.19047619027},{"$f":"SUMPRODUCT(AJ103:AJ105,$AK103:$AK105)","v":32893.428571428667}]
[null,null,null,12,2,3,{"$f":"SUMPRODUCT(F106:F109,$AK106:$AK109)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH106:AH109,$AK106:$AK109)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ106:AJ109,$AK106:$AK109)","v":33393.428571428667}]
[null,null,null,13,3,3,{"$f":"SUMPRODUCT(F110:F113,$AK110:$AK113)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH110:AH113,$AK110:$AK113)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ110:AJ113,$AK110:$AK113)","v":42893.428571428667}]
[null,null,null,14,4,3,{"$f":"SUMPRODUCT(F114:F117,$AK114:$AK117)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH114:AH117,$AK114:$AK117)","v":164276.19047619044},{"$f":"SUMPRODUCT(AJ114:AJ117,$AK114:$AK117)","v":1939671.4285714279}]
[null,null,null,15,5,3,4,"Restore",{"$f":"AH118","v":3145000},0]
[null,null,null,16,1,4,{"$f":"SUMPRODUCT(F119:F121,$AK119:$AK121)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH119:AH121,$AK119:$AK121)","v":293476.19047619001},{"$f":"SUMPRODUCT(AJ119:AJ121,$AK119:$AK121)","v":33091.428571428638}]
[null,null,null,17,2,4,{"$f":"SUMPRODUCT(F122:F125,$AK122:$AK125)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH122:AH125,$AK122:$AK125)","v":293476.1904761903},{"$f":"SUMPRODUCT(AJ122:AJ125,$AK122:$AK125)","v":33591.428571428638}]
[null,null,null,18,3,4,{"$f":"SUMPRODUCT(F126:F129,$AK126:$AK129)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH126:AH129,$AK126:$AK129)","v":293476.1904761903},{"$f":"SUMPRODUCT(AJ126:AJ129,$AK126:$AK129)","v":43091.428571428638}]
[null,null,null,19,4,4,{"$f":"SUMPRODUCT(F130:F133,$AK130:$AK133)","v":1},"Maintain",{"$f":"SUMPRODUCT(AH130:AH133,$AK130:$AK133)","v":293476.1904761903},{"$f":"SUMPRODUCT(AJ130:AJ133,$AK130:$AK133)","v":1949571.4285714282}]
[null,null,null,20,5,4,4,"Restore",{"$f":"AH134","v":3249999.9999999995},0]
[null,null,null,21,1,5,{"$f":"SUMPRODUCT(F135:F137,$AK135:$AK137)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH135:AH137,$AK135:$AK137)","v":1100000},{"$f":"SUMPRODUCT(AJ135:AJ137,$AK135:$AK137)","v":103746.71201814059}]
[null,null,null,22,2,5,{"$f":"SUMPRODUCT(F138:F141,$AK138:$AK141)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH138:AH141,$AK138:$AK141)","v":1100000},{"$f":"SUMPRODUCT(AJ138:AJ141,$AK138:$AK141)","v":104246.71201814059}]
[null,null,null,23,3,5,{"$f":"SUMPRODUCT(F142:F145,$AK142:$AK145)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH142:AH145,$AK142:$AK145)","v":1100000},{"$f":"SUMPRODUCT(AJ142:AJ145,$AK142:$AK145)","v":113746.71201814059}]
[null,null,null,24,4,5,{"$f":"SUMPRODUCT(F146:F149,$AK146:$AK149)","v":3},"Reconstruct",{"$f":"SUMPRODUCT(AH146:AH149,$AK146:$AK149)","v":1100000},{"$f":"SUMPRODUCT(AJ146:AJ149,$AK146:$AK149)","v":2218446.7120181406}]
[null,null,null,25,5,5,4,"Restore",{"$f":"AH150","v":4119047.6190476189},0]
[]
[null,null,"DETAILED DATA"]
[]
[null,null,null,null,null,null,null,null,"Transition Probability to State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solution Details"]
[null,null,null,null,"State","Action","Desc","Unit Cost",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"LT Cost","LT Cost - Slack","Benefit","Optimal"]
[null,null,null,null,1,0,{"$f":"VLOOKUP(F72,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$32","v":0},{"$f":"$I$22*(1-$H$32)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$32)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I72:L72)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I72:AF72)","v":0},{"$f":"H72+$F$177*SUMPRODUCT(I72:AG72,$E$155:$AC$155)","v":175809.52380952385},{"$f":"AH72-E$155","v":70809.523809523904},{"$f":"AH72-AH72","v":0},{"$f":"IF(AH72<=AH73,1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"IF($F$14=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,0,{"$f":"1-SUM(I73:L73)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I73:AA73)","v":0},0,0,0,0,{"$f":"1-SUM(I73:AF73)","v":0},143095.23809523808,{"$f":"AH73-E$155","v":38095.238095238135},{"$f":"AH72-AH73","v":32714.285714285768},{"$f":"1-AK72","v":1}]
[null,null,null,null,2,0,"Do Minimum",{"$f":"$G$23+$G$32","v":500},0,{"$f":"$I$23*(1-$H$32)","v":0.97019999999999995},{"$f":"$J$23*(1-$H$32)","v":9.9000000000000164E-3},0,1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I74:AA74)","v":0},0,0,0,0,0,176309.52380952385,{"$f":"AH74-F$155","v":71309.523809523904},{"$f":"AH74-AH74","v":0},{"$f":"IF(AND(AH74<=AH75,AH74<=AH76,AH74<=AH77),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I75:AA75)","v":0},0,0,0,0,0,143095.23809523808,{"$f":"AH75-F$155","v":38095.238095238135},{"$f":"AH74-AH75","v":33214.285714285768},{"$f":"IF(AND(AK74=0,AH75<=AH76,AH75<=AH77),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I76:AA76)","v":0},0,0,0,0,0,388095.23809523811,{"$f":"AH76-F$155","v":283095.23809523816},{"$f":"AH74-AH76","v":-211785.71428571426},{"$f":"IF(AND(AK74=0,AK75=0,AH76<=AH77),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I77:AA77)","v":0},0,0,0,0,0,600000,{"$f":"AH77-F$155","v":495000.00000000006},{"$f":"AH74-AH77","v":-423690.47619047615},{"$f":"1-AK74-AK75-AK76","v":0}]
[null,null,null,null,3,0,"Do Minimum",{"$f":"$G$24+$G$32","v":10000},0,0,{"$f":"$I$24*(1-$H$32)","v":0.97019999999999995},{"$f":"$J$24*(1-$H$32)","v":9.9000000000000164E-3},1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185809.52380952385,{"$f":"AH78-G$155","v":80809.523809523904},{"$f":"AH78-AH78","v":0},{"$f":"IF(AND(AH78<=AH79,AH78<=AH80,AH78<=AH81),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I75","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523808,{"$f":"AH79-G$155","v":38095.238095238135},{"$f":"AH78-AH79","v":42714.285714285768},{"$f":"IF(AND(AK78=0,AH79<=AH80,AH79<=AH81),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523811,{"$f":"AH80-G$155","v":283095.23809523816},{"$f":"AH78-AH80","v":-202285.71428571426},{"$f":"IF(AND(AK78=0,AK79=0,AH80<=AH81),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH81-G$155","v":495000.00000000006},{"$f":"AH78-AH81","v":-414190.47619047615},{"$f":"1-AK78-AK79-AK80","v":0}]
[null,null,null,null,4,0,"Do Minimum",{"$f":"$G$25+$G$32","v":50000},0,0,0,{"$f":"$I$25*(1-$H$32)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2073809.5238095238,{"$f":"AH82-H$155","v":1968809.5238095238},{"$f":"AH82-AH82","v":0},{"$f":"IF(AND(AH82<=AH83,AH82<=AH84,AH82<=AH85),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$32","v":5000},{"$f":"I79","v":0},{"$f":"J79","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$32)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523808,{"$f":"AH83-H$155","v":38095.238095238135},{"$f":"AH82-AH83","v":1930714.2857142857},{"$f":"IF(AND(AK82=0,AH83<=AH84,AH83<=AH85),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$32","v":250000},{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$32)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$32)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$32)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523811,{"$f":"AH84-H$155","v":283095.23809523816},{"$f":"AH82-AH84","v":1685714.2857142857},{"$f":"IF(AND(AK82=0,AK83=0,AH84<=AH85),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$32","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH85-H$155","v":495000.00000000006},{"$f":"AH82-AH85","v":1473809.5238095238},{"$f":"1-AK82-AK83-AK84","v":0}]
[null,null,null,null,5,4,"Restore",{"$f":"$I$32+$J$32","v":3005000},{"$f":"IF(AND($K$32=1,$L$32=1),1,0)","v":1},{"$f":"IF(AND($K$32=2,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=1),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=1),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=2),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=2),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=3),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=3),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=4),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=4),1,0)","v":0},0,{"$f":"IF(AND($K$32=1,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=2,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=3,$L$32=5),1,0)","v":0},{"$f":"IF(AND($K$32=4,$L$32=5),1,0)","v":0},0,3105000,{"$f":"AH86-I$155","v":-1000000.0000000005},{"$f":"AH86-AH86","v":0},1]
[null,null,null,null,6,0,{"$f":"VLOOKUP(F87,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$33","v":0},0,0,0,0,0,{"$f":"$I$22*(1-$H$33)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$33)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I87:Q87)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175809.52380952373,{"$f":"AH87-J$155","v":70809.523809523933},{"$f":"AH87-AH87","v":0},{"$f":"IF(AND(AH87<=AH88,AH87<=AH89),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,{"$f":"1-SUM(I88:Q88)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523793,{"$f":"AH88-J$155","v":38095.238095238135},{"$f":"AH87-AH88","v":32714.285714285797},{"$f":"IF(AND(AK87=0,AH88<=AH89),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,0,0,0,0,0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,638095.23809523811,{"$f":"AH89-J$155","v":533095.23809523834},{"$f":"AH87-AH89","v":-462285.71428571438},{"$f":"1-AK87-AK88","v":0}]
[null,null,null,null,7,0,"Do Minimum",{"$f":"$G$23+$G$33","v":500},0,0,0,0,0,0,{"$f":"$I$23*(1-$H$33)","v":0.97019999999999995},{"$f":"$J$23*(1-$H$33)","v":9.9000000000000164E-3},0,1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176309.52380952385,{"$f":"AH90-K$155","v":71309.523809523904},{"$f":"AH90-AH90","v":0},{"$f":"IF(AND(AH90<=AH91,AH90<=AH92,AH90<=AH93),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH91-K$155","v":38095.238095238106},{"$f":"AH90-AH91","v":33214.285714285797},{"$f":"IF(AND(AK90=0,AH91<=AH92,AH91<=AH93),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523793,{"$f":"AH92-K$155","v":283095.23809523799},{"$f":"AH90-AH92","v":-211785.71428571409},{"$f":"IF(AND(AK90=0,AK91=0,AH92<=AH93),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH93-K$155","v":495000.00000000006},{"$f":"AH90-AH93","v":-423690.47619047615},{"$f":"1-AK90-AK91-AK92","v":0}]
[null,null,null,null,8,0,"Do Minimum",{"$f":"$G$24+$G$33","v":10000},0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$33)","v":0.97019999999999995},{"$f":"$J$24*(1-$H$33)","v":9.9000000000000164E-3},1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185809.52380952385,{"$f":"AH94-L$155","v":80809.523809523904},{"$f":"AH94-AH94","v":0},{"$f":"IF(AND(AH94<=AH95,AH94<=AH96,AH94<=AH97),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,{"$f":"N91","v":0},0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH95-L$155","v":38095.238095238106},{"$f":"AH94-AH95","v":42714.285714285797},{"$f":"IF(AND(AK94=0,AH95<=AH96,AH95<=AH97),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523805,{"$f":"AH96-L$155","v":283095.23809523811},{"$f":"AH94-AH96","v":-202285.7142857142},{"$f":"IF(AND(AK94=0,AK95=0,AH96<=AH97),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH97-L$155","v":495000.00000000006},{"$f":"AH94-AH97","v":-414190.47619047615},{"$f":"1-AK94-AK95-AK96","v":0}]
[null,null,null,null,9,0,"Do Minimum",{"$f":"$G$25+$G$33","v":50000},0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$33)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2073809.5238095238,{"$f":"AH98-M$155","v":1968809.5238095238},{"$f":"AH98-AH98","v":0},{"$f":"IF(AND(AH98<=AH99,AH98<=AH100,AH98<=AH101),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$33","v":5000},0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$33)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143095.23809523805,{"$f":"AH99-M$155","v":38095.238095238106},{"$f":"AH98-AH99","v":1930714.2857142857},{"$f":"IF(AND(AK98=0,AH99<=AH100,AH99<=AH101),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$33","v":250000},0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$33)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$33)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$33)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388095.23809523805,{"$f":"AH100-M$155","v":283095.23809523811},{"$f":"AH98-AH100","v":1685714.2857142857},{"$f":"IF(AND(AK98=0,AK99=0,AH100<=AH101),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$33","v":500000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,{"$f":"AH101-M$155","v":495000.00000000006},{"$f":"AH98-AH101","v":1473809.5238095238},{"$f":"1-AK98-AK99-AK100","v":0}]
[null,null,null,null,10,4,"Restore",{"$f":"$I$33+$J$33","v":3005000},{"$f":"IF(AND($K$33=1,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=1),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=1),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=2),1,0)","v":1},{"$f":"IF(AND($K$33=2,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=2),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=2),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=3),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=3),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=4),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=4),1,0)","v":0},0,{"$f":"IF(AND($K$33=1,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=2,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=3,$L$33=5),1,0)","v":0},{"$f":"IF(AND($K$33=4,$L$33=5),1,0)","v":0},0,3105000,{"$f":"AH102-N$155","v":-1000000},{"$f":"AH102-AH102","v":0},1]
[null,null,null,null,11,0,{"$f":"VLOOKUP(F103,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$34","v":1000},0,0,0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$34)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$34)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I103:V103)","v":1.9900000000000029E-2},0,0,0,0,0,0,0,0,0,0,197169.61904761894,{"$f":"AH103-O$155","v":71169.61904761917},{"$f":"AH103-AH103","v":0},{"$f":"IF(AND(AH103<=AH104,AH103<=AH105),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,0,{"$f":"1-SUM(I104:V104)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,164276.19047619027,{"$f":"AH104-O$155","v":38276.190476190503},{"$f":"AH103-AH104","v":32893.428571428667},{"$f":"IF(AND(AK103=0,AH104<=AH105),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH105-O$155","v":475000.00000000023},{"$f":"AH103-AH105","v":-403830.38095238106},{"$f":"1-AK103-AK104","v":0}]
[null,null,null,null,12,0,"Do Minimum",{"$f":"$G$23+$G$34","v":1500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$34)","v":0.97019999999999995},{"$f":"$J$23*(1-$H$34)","v":9.9000000000000164E-3},0,1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,197669.61904761911,{"$f":"AH106-P$155","v":71669.61904761917},{"$f":"AH106-AH106","v":0},{"$f":"IF(AND(AH106<=AH107,AH106<=AH108,AH106<=AH109),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,{"$f":"Q104","v":0},0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH107-P$155","v":38276.190476190503},{"$f":"AH106-AH107","v":33393.428571428667},{"$f":"IF(AND(AK106=0,AH107<=AH108,AH107<=AH109),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.1904761903,{"$f":"AH108-P$155","v":283276.19047619036},{"$f":"AH106-AH108","v":-211606.57142857119},{"$f":"IF(AND(AK106=0,AK107=0,AH108<=AH109),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH109-P$155","v":475000.00000000006},{"$f":"AH106-AH109","v":-403330.38095238089},{"$f":"1-AK106-AK107-AK108","v":0}]
[null,null,null,null,13,0,"Do Minimum",{"$f":"$G$24+$G$34","v":11000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$34)","v":0.97019999999999995},{"$f":"$J$24*(1-$H$34)","v":9.9000000000000164E-3},1.9900000000000029E-2,0,0,0,0,0,0,0,0,0,0,207169.61904761911,{"$f":"AH110-Q$155","v":81169.61904761917},{"$f":"AH110-AH110","v":0},{"$f":"IF(AND(AH110<=AH111,AH110<=AH112,AH110<=AH113),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH111-Q$155","v":38276.190476190503},{"$f":"AH110-AH111","v":42893.428571428667},{"$f":"IF(AND(AK110=0,AH111<=AH112,AH111<=AH113),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.19047619042,{"$f":"AH112-Q$155","v":283276.19047619047},{"$f":"AH110-AH112","v":-202106.5714285713},{"$f":"IF(AND(AK110=0,AK111=0,AH112<=AH113),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH113-Q$155","v":475000.00000000006},{"$f":"AH110-AH113","v":-393830.38095238089},{"$f":"1-AK110-AK111-AK112","v":0}]
[null,null,null,null,14,0,"Do Minimum",{"$f":"$G$25+$G$34","v":51000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$34)","v":0.495},0.505,0,0,0,0,0,0,0,0,0,0,2103947.6190476185,{"$f":"AH114-R$155","v":1977947.6190476185},{"$f":"AH114-AH114","v":0},{"$f":"IF(AND(AH114<=AH115,AH114<=AH116,AH114<=AH117),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$34","v":6000},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$34)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,164276.19047619044,{"$f":"AH115-R$155","v":38276.190476190503},{"$f":"AH114-AH115","v":1939671.4285714279},{"$f":"IF(AND(AK114=0,AH115<=AH116,AH115<=AH117),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$34","v":251000},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$34)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$34)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$34)","v":0},1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,409276.19047619042,{"$f":"AH116-R$155","v":283276.19047619047},{"$f":"AH114-AH116","v":1694671.4285714282},{"$f":"IF(AND(AK114=0,AK115=0,AH116<=AH117),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$34","v":501000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,601000,{"$f":"AH117-R$155","v":475000.00000000006},{"$f":"AH114-AH117","v":1502947.6190476185},{"$f":"1-AK114-AK115-AK116","v":0}]
[null,null,null,null,15,4,"Restore",{"$f":"$I$34+$J$34","v":3025000},{"$f":"IF(AND($K$34=1,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=1),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=1),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=2),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=2),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=3),1,0)","v":1},{"$f":"IF(AND($K$34=2,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=3),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=3),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=4),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=4),1,0)","v":0},0,{"$f":"IF(AND($K$34=1,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=2,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=3,$L$34=5),1,0)","v":0},{"$f":"IF(AND($K$34=4,$L$34=5),1,0)","v":0},0,3145000,{"$f":"AH118-S$155","v":-999999.99999999953},{"$f":"AH118-AH118","v":0},1]
[null,null,null,null,16,0,{"$f":"VLOOKUP(F119,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$35","v":50000},0,0,0,0,0,0,0,0,0,0,{"$f":"O106","v":0},{"$f":"P106","v":0},0,0,0,{"$f":"$I$22*(1-$H$35)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$35)","v":9.9000000000000164E-3},0,0,{"$f":"1-SUM(I119:AA119)","v":1.9900000000000029E-2},0,0,0,0,0,326567.61904761865,{"$f":"AH119-T$155","v":116567.61904761914},{"$f":"AH119-AH119","v":0},{"$f":"IF(AND(AH119<=AH120,AH119<=AH121),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":55000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,0,1.0000000000000009E-2,0,0,0,0,0,293476.19047619001,{"$f":"AH120-T$155","v":83476.190476190503},{"$f":"AH119-AH120","v":33091.428571428638},{"$f":"IF(AND(AK119=0,AH120<=AH121),1,0)","v":1}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650000,{"$f":"AH121-T$155","v":440000.00000000047},{"$f":"AH119-AH121","v":-323432.38095238135},{"$f":"1-AK119-AK120","v":0}]
[null,null,null,null,17,0,"Do Minimum",{"$f":"$G$23+$G$35","v":50500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P110","v":0},0,0,0,0,{"$f":"$I$23*(1-$H$35)","v":0.97019999999999995},{"$f":"$J$23*(1-$H$35)","v":9.9000000000000164E-3},0,1.9900000000000029E-2,0,0,0,0,0,327067.61904761894,{"$f":"AH122-U$155","v":117067.61904761917},{"$f":"AH122-AH122","v":0},{"$f":"IF(AND(AH122<=AH123,AH122<=AH124,AH122<=AH125),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":55000},0,0,0,0,0,0,0,0,{"$f":"Q120","v":0},0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,0,1.0000000000000009E-2,0,0,0,0,0,293476.1904761903,{"$f":"AH123-U$155","v":83476.190476190532},{"$f":"AH122-AH123","v":33591.428571428638},{"$f":"IF(AND(AK122=0,AH123<=AH124,AH123<=AH125),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,538476.19047619007,{"$f":"AH124-U$155","v":328476.1904761903},{"$f":"AH122-AH124","v":-211408.57142857113},{"$f":"IF(AND(AK122=0,AK123=0,AH124<=AH125),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650000,{"$f":"AH125-U$155","v":440000.00000000023},{"$f":"AH122-AH125","v":-322932.38095238106},{"$f":"1-AK122-AK123-AK124","v":0}]
[null,null,null,null,18,0,"Do Minimum",{"$f":"$G$24+$G$35","v":60000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q114","v":0},0,0,0,0,{"$f":"$I$24*(1-$H$35)","v":0.97019999999999995},{"$f":"$J$24*(1-$H$35)","v":9.9000000000000164E-3},1.9900000000000029E-2,0,0,0,0,0,336567.61904761894,{"$f":"AH126-V$155","v":126567.61904761917},{"$f":"AH126-AH126","v":0},{"$f":"IF(AND(AH126<=AH127,AH126<=AH128,AH126<=AH129),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":55000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q123","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},0,1.0000000000000009E-2,0,0,0,0,0,293476.1904761903,{"$f":"AH127-V$155","v":83476.190476190532},{"$f":"AH126-AH127","v":43091.428571428638},{"$f":"IF(AND(AK126=0,AH127<=AH128,AH127<=AH129),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,538476.1904761903,{"$f":"AH128-V$155","v":328476.19047619053},{"$f":"AH126-AH128","v":-201908.57142857136},{"$f":"IF(AND(AK126=0,AK127=0,AH128<=AH129),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,650000,{"$f":"AH129-V$155","v":440000.00000000023},{"$f":"AH126-AH129","v":-313432.38095238106},{"$f":"1-AK126-AK127-AK128","v":0}]
[null,null,null,null,19,0,"Do Minimum",{"$f":"$G$25+$G$35","v":100000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$35)","v":0.495},0.505,0,0,0,0,0,2243047.6190476185,{"$f":"AH130-W$155","v":2033047.6190476187},{"$f":"AH130-AH130","v":0},{"$f":"IF(AND(AH130<=AH131,AH130<=AH132,AH130<=AH133),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$35","v":55000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U127","v":0},{"$f":"V127","v":0},0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$35)","v":0.99},1.0000000000000009E-2,0,0,0,0,0,293476.1904761903,{"$f":"AH131-W$155","v":83476.190476190532},{"$f":"AH130-AH131","v":1949571.4285714282},{"$f":"IF(AND(AK130=0,AH131<=AH132,AH131<=AH133),1,0)","v":1}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$35","v":300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$35)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$35)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$35)","v":0},1.0000000000000009E-2,0,0,0,0,0,538476.1904761903,{"$f":"AH132-W$155","v":328476.19047619053},{"$f":"AH130-AH132","v":1704571.4285714282},{"$f":"IF(AND(AK130=0,AK131=0,AH132<=AH133),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$35","v":550000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,650000,{"$f":"AH133-W$155","v":440000.00000000023},{"$f":"AH130-AH133","v":1593047.6190476185},{"$f":"1-AK130-AK131-AK132","v":0}]
[null,null,null,null,20,4,"Restore",{"$f":"$I$35+$J$35","v":3050000},{"$f":"IF(AND($K$35=1,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=1),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=1),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=2),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=2),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=3),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=3),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=4),1,0)","v":1},{"$f":"IF(AND($K$35=2,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=4),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=4),1,0)","v":0},0,{"$f":"IF(AND($K$35=1,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=2,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=3,$L$35=5),1,0)","v":0},{"$f":"IF(AND($K$35=4,$L$35=5),1,0)","v":0},0,3249999.9999999995,{"$f":"AH134-X$155","v":-999999.99999999953},{"$f":"AH134-AH134","v":0},1]
[null,null,null,null,21,0,{"$f":"VLOOKUP(F135,$E$169:$F$173,2)","v":"Do Minimum"},{"$f":"$G$22+$G$36","v":500000},0,0,0,0,0,0,0,0,0,0,{"$f":"O122","v":0},{"$f":"P122","v":0},0,0,0,0,0,0,0,0,{"$f":"$I$22*(1-$H$36)","v":0.97019999999999995},{"$f":"$J$22*(1-$H$36)","v":9.9000000000000164E-3},0,0,1.9900000000000029E-2,1203746.7120181406,{"$f":"AH135-Y$155","v":553746.71201814059},{"$f":"AH135-AH135","v":0},{"$f":"IF(AND(AH135<=AH136,AH135<=AH137),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":505000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,0,1.0000000000000009E-2,{"$f":"H136+$F$177*SUMPRODUCT(I136:AG136,$E$155:$AC$155)","v":1166609.9773242632},{"$f":"AH136-Y$155","v":516609.97732426319},{"$f":"AH135-AH136","v":37136.734693877399},{"$f":"IF(AND(AK135=0,AH136<=AH137),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(I137:AF137)","v":0},1100000,{"$f":"AH137-Y$155","v":450000},{"$f":"AH135-AH137","v":103746.71201814059},{"$f":"1-AK135-AK136","v":1}]
[null,null,null,null,22,0,"Do Minimum",{"$f":"$G$23+$G$36","v":500500},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P126","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$23*(1-$H$36)","v":0.97019999999999995},{"$f":"$J$23*(1-$H$36)","v":9.9000000000000164E-3},0,1.9900000000000029E-2,1204246.7120181406,{"$f":"AH138-Z$155","v":554246.71201814071},{"$f":"AH138-AH138","v":0},{"$f":"IF(AND(AH138<=AH139,AH138<=AH140,AH138<=AH141),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":505000},0,0,0,0,0,0,0,0,{"$f":"Q136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,0,1.0000000000000009E-2,1166609.977324263,{"$f":"AH139-Z$155","v":516609.97732426308},{"$f":"AH138-AH139","v":37636.734693877632},{"$f":"IF(AND(AK138=0,AH139<=AH140,AH139<=AH141),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":750000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$23=1),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$23=2),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$23=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,1411609.9773242632,{"$f":"AH140-Z$155","v":761609.97732426331},{"$f":"AH138-AH140","v":-207363.2653061226},{"$f":"IF(AND(AK138=0,AK139=0,AH140<=AH141),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,{"$f":"1-I141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH141-Z$155","v":450000.00000000012},{"$f":"AH138-AH141","v":104246.71201814059},{"$f":"1-AK138-AK139-AK140","v":1}]
[null,null,null,null,23,0,"Do Minimum",{"$f":"$G$24+$G$36","v":510000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q130","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I$24*(1-$H$36)","v":0.97019999999999995},{"$f":"$J$24*(1-$H$36)","v":9.9000000000000164E-3},1.9900000000000029E-2,1213746.7120181406,{"$f":"AH142-AA$155","v":563746.71201814071},{"$f":"AH142-AH142","v":0},{"$f":"IF(AND(AH142<=AH143,AH142<=AH144,AH142<=AH145),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":505000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},0,1.0000000000000009E-2,1166609.977324263,{"$f":"AH143-AA$155","v":516609.97732426308},{"$f":"AH142-AH143","v":47136.734693877632},{"$f":"IF(AND(AK142=0,AH143<=AH144,AH143<=AH145),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":750000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$24=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$24=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$24=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,1411609.977324263,{"$f":"AH144-AA$155","v":761609.97732426308},{"$f":"AH142-AH144","v":-197863.26530612237},{"$f":"IF(AND(AK142=0,AK143=0,AH144<=AH145),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH145-AA$155","v":450000.00000000012},{"$f":"AH142-AH145","v":113746.71201814059},{"$f":"1-AK142-AK143-AK144","v":1}]
[null,null,null,null,24,0,"Do Minimum",{"$f":"$G$25+$G$36","v":550000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$25*(1-$H$36)","v":0.495},0.505,3318446.7120181406,{"$f":"AH146-AB$155","v":2668446.7120181406},{"$f":"AH146-AH146","v":0},{"$f":"IF(AND(AH146<=AH147,AH146<=AH148,AH146<=AH149),1,0)","v":0}]
[null,null,null,null,null,1,"Maintain",{"$f":"$G$13+$G$36","v":505000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U143","v":0},{"$f":"V143","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($F$13=$E$164,1,0)*(1-$H$36)","v":0.99},1.0000000000000009E-2,1166609.977324263,{"$f":"AH147-AB$155","v":516609.97732426308},{"$f":"AH146-AH147","v":2151836.7346938774},{"$f":"IF(AND(AK146=0,AH147<=AH148,AH147<=AH149),1,0)","v":0}]
[null,null,null,null,null,2,"Rehab",{"$f":"$G$14+$G$36","v":750000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$14=$E$164,$H$25=1),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=2),1,0)*(1-$H$36)","v":0.99},{"$f":"IF(AND($F$14=$E$164,$H$25=3),1,0)*(1-$H$36)","v":0},{"$f":"IF(AND($F$14=$E$164,$H$25=4),1,0)*(1-$H$36)","v":0},1.0000000000000009E-2,1411609.977324263,{"$f":"AH148-AB$155","v":761609.97732426308},{"$f":"AH146-AH148","v":1906836.7346938776},{"$f":"IF(AND(AK146=0,AK147=0,AH148<=AH149),1,0)","v":0}]
[null,null,null,null,null,3,"Reconstruct",{"$f":"$G$15+$G$36","v":1000000},{"$f":"IF($F$15=$E$164,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-I149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1100000,{"$f":"AH149-AB$155","v":450000.00000000012},{"$f":"AH146-AH149","v":2218446.7120181406},{"$f":"1-AK146-AK147-AK148","v":1}]
[null,null,null,null,25,4,"Restore",{"$f":"$I$36+$J$36","v":3500000},{"$f":"IF(AND($K$36=1,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=1),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=1),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=2),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=2),1,0)","v":0},0,{"$f":"IF(AND($K$36=1,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=2,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=3),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=3),1,0)","v":0},0,0,0,{"$f":"IF(AND($K$36=3,$L$36=4),1,0)","v":0},0,0,{"$f":"IF(AND($K$36=1,$L$36=5),1,0)","v":1},{"$f":"IF(AND($K$36=2,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=3,$L$36=5),1,0)","v":0},{"$f":"IF(AND($K$36=4,$L$36=5),1,0)","v":0},0,4119047.6190476189,{"$f":"AH150-AC$155","v":-999999.99999999953},{"$f":"AH150-AH150","v":0},1]
[]
[null,null,"SOLUTIONS"]
[null,null,null,null,"Decision Variables by State"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,104999.99999999994,104999.99999999994,104999.99999999994,104999.99999999994,4105000.0000000005,104999.9999999998,104999.99999999994,104999.99999999994,104999.99999999994,4105000,125999.99999999977,125999.99999999994,125999.99999999994,125999.99999999994,4144999.9999999995,209999.99999999951,209999.99999999977,209999.99999999977,209999.99999999977,4249999.9999999991,650000,649999.99999999988,649999.99999999988,649999.99999999988,5119047.6190476185]
[]
[null,null,null,null,"One-Row Solution"]
[null,null,null,null,null,"Do-Min Cost by Maint Risk - Agency",null,null,null,"Do-Min Cost by Maint Risk - User",null,null,null,"Additional Annual Cost by S/M Risk - Agency",null,null,null,null,"Additional Annual Cost by S/M Risk - User",null,null,null,null,"Treatment Costs",null,null,"Agency Failure Cost by S/M Risk",null,null,null,null,"User Failure Cost by S/M Risk",null,null,null,null,"Maint Risk Following Rehab",null,null,"Maint Risk Following Restore by Safety/Mob. Level",null,null,null,null,"Safety/Mob Risk Following Restore by Safety/Mob. Level",null,null,null,null,"TP by Maint Risk - Stay Same",null,null,null,"TP by Maint Risk - Det",null,null,"Failure Risk by S/M Risk",null,null,null,null,"Rec Action by State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit by State"]
[null,null,null,null,"Desc",1,2,3,4,1,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,1,2,3,4,4,1,2,3,4,5,2,3,4,1,2,3,4,5,1,2,3,4,5,1,2,3,4,1,2,3,1,2,3,4,5,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,{"$f":"F7","v":"NatHaz-Landslide"},{"$f":"E22","v":0},{"$f":"E23","v":500},{"$f":"E24","v":10000},{"$f":"E25","v":50000},{"$f":"F22","v":0},{"$f":"F23","v":0},{"$f":"F24","v":0},{"$f":"F25","v":0},{"$f":"E32","v":0},{"$f":"E33","v":0},{"$f":"E34","v":0},{"$f":"E35","v":0},{"$f":"E36","v":0},{"$f":"F32","v":0},{"$f":"F33","v":0},{"$f":"F34","v":0},{"$f":"F35","v":50000},{"$f":"F36","v":500000},{"$f":"G13","v":5000},{"$f":"G14","v":250000},{"$f":"G15","v":500000},{"$f":"I32","v":3000000},{"$f":"I33","v":3000000},{"$f":"I34","v":3000000},{"$f":"I35","v":3000000},{"$f":"I36","v":3000000},{"$f":"J32","v":5000},{"$f":"J33","v":5000},{"$f":"J34","v":25000},{"$f":"J35","v":50000},{"$f":"J36","v":500000},{"$f":"H23","v":1},{"$f":"H24","v":2},{"$f":"H25","v":2},{"$f":"$K32","v":1},{"$f":"$K33","v":1},{"$f":"$K34","v":1},{"$f":"$K35","v":1},{"$f":"$K36","v":1},{"$f":"$L32","v":1},{"$f":"$L33","v":2},{"$f":"$L34","v":3},{"$f":"$L35","v":4},{"$f":"$L36","v":5},{"$f":"I22","v":0.98},{"$f":"I23","v":0.98},{"$f":"I24","v":0.98},{"$f":"I25","v":0.5},{"$f":"J22","v":1.0000000000000018E-2},{"$f":"J23","v":1.0000000000000018E-2},{"$f":"J24","v":1.0000000000000018E-2},{"$f":"H32","v":0.01},{"$f":"H33","v":0.01},{"$f":"H34","v":0.01},{"$f":"H35","v":0.01},{"$f":"H36","v":0.01},{"$f":"G42","v":1},{"$f":"G43","v":1},{"$f":"G44","v":1},{"$f":"G45","v":1},{"$f":"G46","v":4},{"$f":"G47","v":1},{"$f":"G48","v":1},{"$f":"G49","v":1},{"$f":"G50","v":1},{"$f":"G51","v":4},{"$f":"G52","v":1},{"$f":"G53","v":1},{"$f":"G54","v":1},{"$f":"G55","v":1},{"$f":"G56","v":4},{"$f":"G57","v":1},{"$f":"G58","v":1},{"$f":"G59","v":1},{"$f":"G60","v":1},{"$f":"G61","v":4},{"$f":"G62","v":3},{"$f":"G63","v":3},{"$f":"G64","v":3},{"$f":"G65","v":3},{"$f":"G66","v":4},{"$f":"J42","v":32714.285714285768},{"$f":"J43","v":33214.285714285768},{"$f":"J44","v":42714.285714285768},{"$f":"J45","v":1930714.2857142857},{"$f":"J46","v":0},{"$f":"J47","v":32714.285714285797},{"$f":"J48","v":33214.285714285797},{"$f":"J49","v":42714.285714285797},{"$f":"J50","v":1930714.2857142857},{"$f":"J51","v":0},{"$f":"J52","v":32893.428571428667},{"$f":"J53","v":33393.428571428667},{"$f":"J54","v":42893.428571428667},{"$f":"J55","v":1939671.4285714279},{"$f":"J56","v":0},{"$f":"J57","v":33091.428571428638},{"$f":"J58","v":33591.428571428638},{"$f":"J59","v":43091.428571428638},{"$f":"J60","v":1949571.4285714282},{"$f":"J61","v":0},{"$f":"J62","v":103746.71201814059},{"$f":"J63","v":104246.71201814059},{"$f":"J64","v":113746.71201814059},{"$f":"J65","v":2218446.7120181406},{"$f":"J66","v":0}]
[]
[]
[null,null,null,null,"Yes/No"]
[null,null,null,null,"Yes"]
[null,null,null,null,"No"]
[]
[null,null,null,null,"Treatment Labels"]
[null,null,null,null,"ID","Label"]
[null,null,null,null,0,"Do Minimum"]
[null,null,null,null,1,"Maintain"]
[null,null,null,null,2,"Rehab"]
[null,null,null,null,3,"Reconstruct"]
[null,null,null,null,4,"Restore"]
[]
[null,null,null,null,"Other Parameters"]
[null,null,null,null,"Desc","Value"]
[null,null,null,null,"Disc Factor",{"$f":"1/(1+F8)","v":0.95238095238095233}]
[null,null,null,null,"Obj Function",{"$f":"SUM(E155:AC155)","v":26508047.619047619}]